{"text_format":"2","workbook":"xls","n_sheets":174,"sheets":["Downstate","Downstate-Barist","Downstate-Nouveau","Downstate-Schindler","Downstate-SGL","Downstate-Standard","Downstate-Thyssen","Farmingdale","Farmingdale-Barist","Farmingdale-Nouveau","Farmingdale-Schindler","Farmingdale-SGL","Farmingdale-Standard","Farmingdale-Thyssen","Maritime","Maritime-Barist","Maritime-Nouveau","Maritime-Schindler","Maritime-SGL","Maritime-Standard","Maritime-Thyssen","Old Westbury","Old Westbury-Barist","Old Westbury-Nouveau","Old Westbury-Schindler","Old Westbury-SGL","Old Westbury-Standard","Old Westbury-Thyssen","Optometry","Optometry-Barist","Optometry-Nouveau","Optometry-Schindler","Optometry-SGL","Optometry-Standard","Optometry-Thyssen","Purchase","Purchase-Barist","Purchase-Nouveau","Purchase-Schindler","Purchase-SGL","Purchase-Standard","Purchase-Thyssen","LI Vets Home","LI Vets Home-Barist","LI Vets Home-Nouveau","LI Vets Home-Schindler","LI Vets Home-SGL","LI Vets Home-Standard","LI Vets Home-Thyssen","SBU Hospital","SBU Hospital-Barist","SBU Hospital-Nouveau","SBU Hospital-Schindler","SBU Hospital-SGL","SBU Hospital-Standard","SBU Hospital-Thyssen","Canton","Canton-Otis","Canton-Schindler","Canton-SGL","Canton-Thyssen","Clinton Comm Col","Clinton Comm Col-Otis","Clinton Comm Col-Schindler","Clinton Comm Col-SGL","Clinton Comm Col-Thyssen","System Administration","System Administration-Otis","System Administration-Schindler","System Administration-SGL","System Administration-Thyssen","Plattsburgh","Plattsburgh-Otis","Plattsburgh-Schindler","Plattsburgh-SGL","Plattsburgh-Thyssen","Research Foundation","Research Foundation-Otis","Research Foundation-Schindler","Research Foundation-SGL","Research Foundation-Thyssen","Cortland","Cortland-DowneyGoodlein","Cortland-Otis","Cortland-Schindler","Cortland-SGL","Cortland-Thyssen","Morrisville","Morrisville-DowneyGoodlein","Morrisville-Otis","Morrisville-Schindler","Morrisville-SGL","Morrisville-Thyssen","Oswego","Oswego-DowneyGoodlein","Oswego-Otis","Oswego-Schindler","Oswego-SGL","Oswego-Thyssen","ESF-Env Sci & Forestry","ESF-DowneyGoodlein","ESF-Otis","ESF-Schindler","ESF-SGL","ESF-Thyssen","Upstate","Upstate-DowneyGoodlein","Upstate-Otis","Upstate-Schindler","Upstate-SGL","Upstate-Thyssen","Alfred State College","Alfred State-DCB","Alfred State-DowneyGoodlein","Alfred State-Otis","Alfred State-Schindler","Alfred State-SGL","Alfred State-Thyssen","NYS Col of Cer--Alfred Ceramics","Alfred Ceramics-DCB","Alfred Ceramics-DowneyGoodlein","Alfred Ceramics-Otis","Alfred Ceramics-Schindler","Alfred Ceramics-SGL","Alfred Ceramics-Thyssen","Brockport","Brockport-DCB","Brockport-DowneyGoodlein","Brockport-Otis","Brockport-Schindler","Brockport-SGL","Brockport-Thyssen","Buffalo State","Buffalo State-DCB","Buffalo State-DowneyGoodlein","Buffalo State-Otis","Buffalo State-Schindler","Buffalo State-SGL","Buffalo State-Thyssen","University at Buffalo","University at Buffalo-DCB","University at Buffalo-DowneyGoo","University at Buffalo-Otis","University at Buffalo-Schindler","University at Buffalo-SGL","University at Buffalo-Thyssen","Erie Comm Col","Erie Comm Col-DCB","Erie Comm Col-DowneyGoodlein","Erie Comm Col-Otis","Erie Comm Col-Schindler","Erie Comm Col-SGL","Erie Comm Col-Thyssen","Fredonia","Fredonia-DCB","Fredonia-DowneyGoodlein","Fredonia-Otis","Fredonia-Schindler","Fredonia-SGL","Fredonia-Thyssen","Geneseo","Geneseo-DCB","Geneseo-DowneyGoodlein","Geneseo-Otis","Geneseo-Schindler","Geneseo-SGL","Geneseo-Thyssen","Monroe Comm Col","Monroe Comm Col-DCB","Monroe Comm Col-DowneyGoodlein","Monroe Comm Col-Otis","Monroe Comm Col-Schindler","Monroe Comm Col-SGL","Monroe Comm Col-Thyssen"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":174,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Downstate","index":0,"n_rows":69,"n_cols":21,"rows_kept":69,"cut":false,"hidden":false,"merged":[[54,6,54,7],[51,1,51,3],[51,6,51,7],[48,1,48,4],[48,6,48,7],[49,1,49,4],[49,6,49,7],[10,19,11,19],[10,20,11,20],[5,4,5,8],[1,6,1,7],[1,8,1,12],[7,15,7,20],[7,4,7,8]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Downstate Medical Center (Long Island College Hospital)",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"Car A-3P298","97 Amity Street","Henry St Building",3500,12,"N/A",5,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,2,"Car A1-3P5681","349 Henry Street","Ambulatory Care",2000,13,"N/A",6,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,3,"Car B-3P6712","97 Amity Street","Henry St Building",4500,13,"N/A",6,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,4,"Car B2-3P10889","349 Henry Street","Ambulatory Care",4000,"N/A","N/A",5,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,5,"Car C-3P300","97 Amity Street","Henry St Building",3500,12,"N/A",7,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,6,"Car D-3P2799","97 Amity Street","Henry St Building",4500,13,"N/A",7,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,7,"Car E-3P567","112 Pacific Street","Human Resources",1800,12,"N/A",6,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,8,"Car H-3P301","350 Henry Street","Polhemus Bldg",3000,"N/A","N/A",8,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,9,"Car I -3P5720","94 Amity Street","94 Amity Street",2000,10,"N/A",7,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,10,"Car J-3P7534","363 Hicks Street","Polak Building",4000,"N/A","N/A",8,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,11,"Car K-3P7531","363 Hicks Street","Polak Building",4500,28,"N/A",8,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,12,"Car L-3P7532","363 Hicks Street","Polak Building",4500,"N/A","N/A",6,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,13,"Car M-3P7533","363 Hicks Street","Polak Building",4500,32,"N/A",6,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,14,"Car N-3P6895","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,15,"Car O-3P6896","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,16,"Car P-3P6897","339 Hicks Street","Fuller Building",4000,24,"N/A",12,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,17,"Car Q-3P6898","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,18,"Car R-3P7536","339 Hicks Street","Fuller Building",4500,22,"S",13,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,19,"Car S-3P7535","339 Hicks Street","Fuller Building",4500,"N/A","S",13,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,20,"Car T-3P7896","339 Hicks Street","Othmer Building",2100,14,"N/A",9,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,21,"Car U-3P7897","339 Hicks Street","Othmer Building",2500,17,"N/A",9,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,22,"Car V-3P7898","339 Hicks Street","Othmer Building",4000,26,"N/A",10,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,23,"Car W-3P7899","339 Hicks Street","Othmer Building",4500,24,"N/A",10,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,24,"Car X-3P7694","363 Hicks Street","Polak Building",4000,26,"N/A",2,"H","D",{"$nulls":4},0,0,0,0,0]
[null,25,"DW #4-3D454","339 Hicks Street","Fuller Building",500,"N/A","DW",10,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,26,"Hydro 1-3P10052","352 Hicks Street","Garage",3500,16,"N/A",7,"N/A","SH",{"$nulls":4},0,0,0,0,0]
[null,27,"Hydro 2-3P10053","352 Hicks Street","Garage",2500,16,"N/A",7,"N/A","SH",{"$nulls":4},0,0,0,0,0]
[null,28,"Car AA-3P7539","134 Atlantic Avenue","Entire Building",2000,13,"N/A",2,"N/A","E",{"$nulls":4},0,0,0,0,0]
[null,29,"Car BB-3P7952","184 Sterling Place","BKC",750,1,"N/A","N/A","N/A","N/A",{"$nulls":4},0,0,0,0,0]
[null,30,"Whlchr Lift-3W10242","97 Amity Street","ASU",750,1,"W",2,"N/A","GA",{"$nulls":4},0,0,0,0,0]
[null,31,"Whlchr Lift-3W10288","363 Hicks Street","Polak Building",500,"N/A","W",2,"N/A","SA",{"$nulls":4},0,0,0,0,0]
[null,32,"DW #2-3D5017 (not in use)","Fuller Building","Fuller Building",500,"N/A","DW",10,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[null,33,"DW #3-3D5013","Food Service","Fuller Building",500,"N/A","DW",10,"N/A","MCE",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,15000,"% Markup over Mfg",{"$nulls":5},15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[null,"Overtime maintenance of Car H-3P301 located at 350 Henry Street:"]
[{"$nulls":4},"Estimated Hours/yr:",48,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999,79637.03714999999]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999,79637.03714999999]
[]
[]
[null,"†  FOOTNOTE:"]
[null,"Resident Mechanic. Fixed Maintenance price shall include one (1) full time resident mechanic 40 hours per week."]

{"sheet":"Downstate-Barist","index":1,"n_rows":69,"n_cols":21,"rows_kept":69,"cut":false,"hidden":false,"merged":[[54,6,54,7],[48,1,48,4],[48,6,48,7],[49,1,49,4],[49,6,49,7],[51,1,51,3],[51,6,51,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Barist Elevator Co Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Downstate Medical Center (Long Island College Hospital)",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"Car A-3P298","97 Amity Street","Henry St Building",3500,12,"N/A",5,"N/A","MCE",null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[null,2,"Car A1-3P5681","349 Henry Street","Ambulatory Care",2000,13,"N/A",6,"N/A","MCE",null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[null,3,"Car B-3P6712","97 Amity Street","Henry St Building",4500,13,"N/A",6,"N/A","MCE",null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[null,4,"Car B2-3P10889","349 Henry Street","Ambulatory Care",4000,"N/A","N/A",5,"N/A","MCE",null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[null,5,"Car C-3P300","97 Amity Street","Henry St Building",3500,12,"N/A",7,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,6,"Car D-3P2799","97 Amity Street","Henry St Building",4500,13,"N/A",7,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,7,"Car E-3P567","112 Pacific Street","Human Resources",1800,12,"N/A",6,"N/A","MCE",null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[null,8,"Car H-3P301","350 Henry Street","Polhemus Bldg",3000,"N/A","N/A",8,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,9,"Car I -3P5720","94 Amity Street","94 Amity Street",2000,10,"N/A",7,"N/A","MCE",null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[null,10,"Car J-3P7534","363 Hicks Street","Polak Building",4000,"N/A","N/A",8,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,11,"Car K-3P7531","363 Hicks Street","Polak Building",4500,28,"N/A",8,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,12,"Car L-3P7532","363 Hicks Street","Polak Building",4500,"N/A","N/A",6,"N/A","MCE",null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[null,13,"Car M-3P7533","363 Hicks Street","Polak Building",4500,32,"N/A",6,"N/A","MCE",null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[null,14,"Car N-3P6895","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,8500,null,null,8755,9017.65,9288.1795,9566.824885,45127.654385]
[null,15,"Car O-3P6896","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,8500,null,null,8755,9017.65,9288.1795,9566.824885,45127.654385]
[null,16,"Car P-3P6897","339 Hicks Street","Fuller Building",4000,24,"N/A",12,"N/A","MCE",null,8500,null,null,8755,9017.65,9288.1795,9566.824885,45127.654385]
[null,17,"Car Q-3P6898","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,8500,null,null,8755,9017.65,9288.1795,9566.824885,45127.654385]
[null,18,"Car R-3P7536","339 Hicks Street","Fuller Building",4500,22,"S",13,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,19,"Car S-3P7535","339 Hicks Street","Fuller Building",4500,"N/A","S",13,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,20,"Car T-3P7896","339 Hicks Street","Othmer Building",2100,14,"N/A",9,"N/A","MCE",null,8000,null,null,8240,8487.2,8741.816,9004.07048,42473.086480000005]
[null,21,"Car U-3P7897","339 Hicks Street","Othmer Building",2500,17,"N/A",9,"N/A","MCE",null,8000,null,null,8240,8487.2,8741.816,9004.07048,42473.086480000005]
[null,22,"Car V-3P7898","339 Hicks Street","Othmer Building",4000,26,"N/A",10,"N/A","MCE",null,8000,null,null,8240,8487.2,8741.816,9004.07048,42473.086480000005]
[null,23,"Car W-3P7899","339 Hicks Street","Othmer Building",4500,24,"N/A",10,"N/A","MCE",null,8000,null,null,8240,8487.2,8741.816,9004.07048,42473.086480000005]
[null,24,"Car X-3P7694","363 Hicks Street","Polak Building",4000,26,"N/A",2,"H","D",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,25,"DW #4-3D454","339 Hicks Street","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,8000,null,null,8240,8487.2,8741.816,9004.07048,42473.086480000005]
[null,26,"Hydro 1-3P10052","352 Hicks Street","Garage",3500,16,"N/A",7,"N/A","SH",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,27,"Hydro 2-3P10053","352 Hicks Street","Garage",2500,16,"N/A",7,"N/A","SH",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,28,"Car AA-3P7539","134 Atlantic Avenue","Entire Building",2000,13,"N/A",2,"N/A","E",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,29,"Car BB-3P7952","184 Sterling Place","BKC",750,1,"N/A","N/A","N/A","N/A",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,30,"Whlchr Lift-3W10242","97 Amity Street","ASU",750,1,"W",2,"N/A","GA",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,31,"Whlchr Lift-3W10288","363 Hicks Street","Polak Building",500,"N/A","W",2,"N/A","SA",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,32,"DW #2-3D5017 (not in use)","Fuller Building","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,7000,null,null,7210,7426.3,7649.089,7878.56167,37163.95067]
[null,33,"DW #3-3D5013","Food Service","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,7000,null,null,7210,7426.3,7649.089,7878.56167,37163.95067]
[{"$nulls":10},"Subtotal",null,209400,null,null,215682,222152.45999999996,228817.03379999995,235681.54481399985,1111733.0386140002,1111733.0386139997]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,275,null,null,null,2750,null,null,2832.5,2917.475,3004.99925,3095.1492275,14600.1234775]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,15000,"% Markup over Mfg",null,0.15,null,null,null,17250,null,null,17767.5,18300.525,18849.54075,19415.0269725,91582.5927225]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,275,null,null,null,2750,null,null,2832.5,2917.475,3004.99925,3095.1492275,14600.1234775]
[]
[null,"Overtime maintenance of Car H-3P301 located at 350 Henry Street:"]
[{"$nulls":4},"Estimated Hours/yr:",48,"Hourly Rate",null,420,null,null,null,20160,null,null,20764.8,21387.744,22029.37632,22690.257609599998,107032.1779296]
[]
[{"$nulls":10},"Bid Total",null,252310,null,null,259879.3,267675.67899999995,275705.94936999993,283977.1278510998,1339548.0562211,1339548.0562210996]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,252310,null,null,259879.3,267675.67899999995,275705.94936999993,283977.1278510998,1339548.0562211,1339548.0562210996]
[]
[]
[null,"†  FOOTNOTE:"]
[null,"Resident Mechanic. Fixed Maintenance price shall include one (1) full time resident mechanic 40 hours per week."]

{"sheet":"Downstate-Nouveau","index":2,"n_rows":69,"n_cols":21,"rows_kept":69,"cut":false,"hidden":false,"merged":[[54,6,54,7],[48,1,48,4],[48,6,48,7],[49,1,49,4],[49,6,49,7],[51,1,51,3],[51,6,51,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Nouveau Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Downstate Medical Center (Long Island College Hospital)",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"Car A-3P298","97 Amity Street","Henry St Building",3500,12,"N/A",5,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,2,"Car A1-3P5681","349 Henry Street","Ambulatory Care",2000,13,"N/A",6,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,3,"Car B-3P6712","97 Amity Street","Henry St Building",4500,13,"N/A",6,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,4,"Car B2-3P10889","349 Henry Street","Ambulatory Care",4000,"N/A","N/A",5,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,5,"Car C-3P300","97 Amity Street","Henry St Building",3500,12,"N/A",7,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,6,"Car D-3P2799","97 Amity Street","Henry St Building",4500,13,"N/A",7,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,7,"Car E-3P567","112 Pacific Street","Human Resources",1800,12,"N/A",6,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,8,"Car H-3P301","350 Henry Street","Polhemus Bldg",3000,"N/A","N/A",8,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,9,"Car I -3P5720","94 Amity Street","94 Amity Street",2000,10,"N/A",7,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,10,"Car J-3P7534","363 Hicks Street","Polak Building",4000,"N/A","N/A",8,"N/A","MCE",null,10800,null,null,11124,11457.72,11801.451599999999,12155.495147999998,57338.666748]
[null,11,"Car K-3P7531","363 Hicks Street","Polak Building",4500,28,"N/A",8,"N/A","MCE",null,10800,null,null,11124,11457.72,11801.451599999999,12155.495147999998,57338.666748]
[null,12,"Car L-3P7532","363 Hicks Street","Polak Building",4500,"N/A","N/A",6,"N/A","MCE",null,10800,null,null,11124,11457.72,11801.451599999999,12155.495147999998,57338.666748]
[null,13,"Car M-3P7533","363 Hicks Street","Polak Building",4500,32,"N/A",6,"N/A","MCE",null,10800,null,null,11124,11457.72,11801.451599999999,12155.495147999998,57338.666748]
[null,14,"Car N-3P6895","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,11400,null,null,11742,12094.26,12457.0878,12830.800433999999,60524.148234]
[null,15,"Car O-3P6896","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,11400,null,null,11742,12094.26,12457.0878,12830.800433999999,60524.148234]
[null,16,"Car P-3P6897","339 Hicks Street","Fuller Building",4000,24,"N/A",12,"N/A","MCE",null,11400,null,null,11742,12094.26,12457.0878,12830.800433999999,60524.148234]
[null,17,"Car Q-3P6898","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,11400,null,null,11742,12094.26,12457.0878,12830.800433999999,60524.148234]
[null,18,"Car R-3P7536","339 Hicks Street","Fuller Building",4500,22,"S",13,"N/A","MCE",null,11400,null,null,11742,12094.26,12457.0878,12830.800433999999,60524.148234]
[null,19,"Car S-3P7535","339 Hicks Street","Fuller Building",4500,"N/A","S",13,"N/A","MCE",null,11400,null,null,11742,12094.26,12457.0878,12830.800433999999,60524.148234]
[null,20,"Car T-3P7896","339 Hicks Street","Othmer Building",2100,14,"N/A",9,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,21,"Car U-3P7897","339 Hicks Street","Othmer Building",2500,17,"N/A",9,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,22,"Car V-3P7898","339 Hicks Street","Othmer Building",4000,26,"N/A",10,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,23,"Car W-3P7899","339 Hicks Street","Othmer Building",4500,24,"N/A",10,"N/A","MCE",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,24,"Car X-3P7694","363 Hicks Street","Polak Building",4000,26,"N/A",2,"H","D",null,8520,null,null,8775.6,9038.868,9310.03404,9589.335061200001,45233.8371012]
[null,25,"DW #4-3D454","339 Hicks Street","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,8520,null,null,8775.6,9038.868,9310.03404,9589.335061200001,45233.8371012]
[null,26,"Hydro 1-3P10052","352 Hicks Street","Garage",3500,16,"N/A",7,"N/A","SH",null,8520,null,null,8775.6,9038.868,9310.03404,9589.335061200001,45233.8371012]
[null,27,"Hydro 2-3P10053","352 Hicks Street","Garage",2500,16,"N/A",7,"N/A","SH",null,8520,null,null,8775.6,9038.868,9310.03404,9589.335061200001,45233.8371012]
[null,28,"Car AA-3P7539","134 Atlantic Avenue","Entire Building",2000,13,"N/A",2,"N/A","E",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,29,"Car BB-3P7952","184 Sterling Place","BKC",750,1,"N/A","N/A","N/A","N/A",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,30,"Whlchr Lift-3W10242","97 Amity Street","ASU",750,1,"W",2,"N/A","GA",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,31,"Whlchr Lift-3W10288","363 Hicks Street","Polak Building",500,"N/A","W",2,"N/A","SA",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,32,"DW #2-3D5017 (not in use)","Fuller Building","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,33,"DW #3-3D5013","Food Service","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[{"$nulls":10},"Subtotal",null,299880,null,null,308876.4,318142.69200000016,327686.97276000015,337517.5819428,1592103.6467027995,1592103.6467028004]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,248,null,null,null,2480,null,null,2554.4,2631.032,2709.9629600000003,2791.2618488000003,13166.6568088]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,15000,"% Markup over Mfg",null,0.2,null,null,null,18000,null,null,18540,19096.2,19669.086,20259.15858,95564.44458]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,248,null,null,null,2480,null,null,2554.4,2631.032,2709.9629600000003,2791.2618488000003,13166.6568088]
[]
[null,"Overtime maintenance of Car H-3P301 located at 350 Henry Street:"]
[{"$nulls":4},"Estimated Hours/yr:",48,"Hourly Rate",null,372,null,null,null,17856,null,null,18391.68,18943.4304,19511.733312,20097.08531136,94799.92902336]
[]
[{"$nulls":10},"Bid Total",null,340696,null,null,350916.88000000006,361444.3864000002,372287.7179920001,383456.34953176003,1808801.3339237594,1808801.3339237603]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,340696,null,null,350916.88000000006,361444.3864000002,372287.7179920001,383456.34953176003,1808801.3339237594,1808801.3339237603]
[]
[]
[null,"†  FOOTNOTE:"]
[null,"Resident Mechanic. Fixed Maintenance price shall include one (1) full time resident mechanic 40 hours per week."]

{"sheet":"Downstate-Schindler","index":3,"n_rows":69,"n_cols":21,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[54,6,54,7],[48,1,48,4],[48,6,48,7],[49,1,49,4],[49,6,49,7],[51,1,51,3],[51,6,51,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Downstate Medical Center (Long Island College Hospital)",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"Car A-3P298","97 Amity Street","Henry St Building",3500,12,"N/A",5,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,2,"Car A1-3P5681","349 Henry Street","Ambulatory Care",2000,13,"N/A",6,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,3,"Car B-3P6712","97 Amity Street","Henry St Building",4500,13,"N/A",6,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,4,"Car B2-3P10889","349 Henry Street","Ambulatory Care",4000,"N/A","N/A",5,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,5,"Car C-3P300","97 Amity Street","Henry St Building",3500,12,"N/A",7,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,6,"Car D-3P2799","97 Amity Street","Henry St Building",4500,13,"N/A",7,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,7,"Car E-3P567","112 Pacific Street","Human Resources",1800,12,"N/A",6,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,8,"Car H-3P301","350 Henry Street","Polhemus Bldg",3000,"N/A","N/A",8,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,9,"Car I -3P5720","94 Amity Street","94 Amity Street",2000,10,"N/A",7,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,10,"Car J-3P7534","363 Hicks Street","Polak Building",4000,"N/A","N/A",8,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,11,"Car K-3P7531","363 Hicks Street","Polak Building",4500,28,"N/A",8,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,12,"Car L-3P7532","363 Hicks Street","Polak Building",4500,"N/A","N/A",6,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,13,"Car M-3P7533","363 Hicks Street","Polak Building",4500,32,"N/A",6,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,14,"Car N-3P6895","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,15,"Car O-3P6896","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,16,"Car P-3P6897","339 Hicks Street","Fuller Building",4000,24,"N/A",12,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,17,"Car Q-3P6898","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,18,"Car R-3P7536","339 Hicks Street","Fuller Building",4500,22,"S",13,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,19,"Car S-3P7535","339 Hicks Street","Fuller Building",4500,"N/A","S",13,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,20,"Car T-3P7896","339 Hicks Street","Othmer Building",2100,14,"N/A",9,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,21,"Car U-3P7897","339 Hicks Street","Othmer Building",2500,17,"N/A",9,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,22,"Car V-3P7898","339 Hicks Street","Othmer Building",4000,26,"N/A",10,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,23,"Car W-3P7899","339 Hicks Street","Othmer Building",4500,24,"N/A",10,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,24,"Car X-3P7694","363 Hicks Street","Polak Building",4000,26,"N/A",2,"H","D",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,25,"DW #4-3D454","339 Hicks Street","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,26,"Hydro 1-3P10052","352 Hicks Street","Garage",3500,16,"N/A",7,"N/A","SH",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,27,"Hydro 2-3P10053","352 Hicks Street","Garage",2500,16,"N/A",7,"N/A","SH",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,28,"Car AA-3P7539","134 Atlantic Avenue","Entire Building",2000,13,"N/A",2,"N/A","E",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,29,"Car BB-3P7952","184 Sterling Place","BKC",750,1,"N/A","N/A","N/A","N/A",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,30,"Whlchr Lift-3W10242","97 Amity Street","ASU",750,1,"W",2,"N/A","GA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,31,"Whlchr Lift-3W10288","363 Hicks Street","Polak Building",500,"N/A","W",2,"N/A","SA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,32,"DW #2-3D5017 (not in use)","Fuller Building","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,0,null,null,0,0,0,0,0]
[null,33,"DW #3-3D5013","Food Service","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[{"$nulls":10},"Subtotal",null,266400,null,null,274392,282623.76000000007,291102.47280000005,299835.5469840001,1414353.779784,1414353.7797840002]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,15000,"% Markup over Mfg",null,0.2,null,null,null,18000,null,null,18540,19096.2,19669.086,20259.15858,95564.44458]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[null,"Overtime maintenance of Car H-3P301 located at 350 Henry Street:"]
[{"$nulls":4},"Estimated Hours/yr:",48,"Hourly Rate",null,232.5,null,null,null,11160,null,null,11494.8,11839.643999999998,12194.833319999998,12560.678319599998,59249.95563959999]
[]
[{"$nulls":10},"Bid Total",null,298560,null,null,307516.8,316742.304,326244.57312,336031.91031360003,1585095.5874336,1585095.5874336]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,298560,null,null,307516.8,316742.304,326244.57312,336031.91031360003,1585095.5874336,1585095.5874336]
[]
[]
[null,"†  FOOTNOTE:"]
[null,"Resident Mechanic. Fixed Maintenance price shall include one (1) full time resident mechanic 40 hours per week."]

{"sheet":"Downstate-SGL","index":4,"n_rows":69,"n_cols":21,"rows_kept":69,"cut":false,"hidden":false,"merged":[[54,6,54,7],[48,1,48,4],[48,6,48,7],[49,1,49,4],[49,6,49,7],[51,1,51,3],[51,6,51,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Downstate Medical Center (Long Island College Hospital)",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"Car A-3P298","97 Amity Street","Henry St Building",3500,12,"N/A",5,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,2,"Car A1-3P5681","349 Henry Street","Ambulatory Care",2000,13,"N/A",6,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,3,"Car B-3P6712","97 Amity Street","Henry St Building",4500,13,"N/A",6,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,4,"Car B2-3P10889","349 Henry Street","Ambulatory Care",4000,"N/A","N/A",5,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,5,"Car C-3P300","97 Amity Street","Henry St Building",3500,12,"N/A",7,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,6,"Car D-3P2799","97 Amity Street","Henry St Building",4500,13,"N/A",7,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,7,"Car E-3P567","112 Pacific Street","Human Resources",1800,12,"N/A",6,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,8,"Car H-3P301","350 Henry Street","Polhemus Bldg",3000,"N/A","N/A",8,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,9,"Car I -3P5720","94 Amity Street","94 Amity Street",2000,10,"N/A",7,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,10,"Car J-3P7534","363 Hicks Street","Polak Building",4000,"N/A","N/A",8,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,11,"Car K-3P7531","363 Hicks Street","Polak Building",4500,28,"N/A",8,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,12,"Car L-3P7532","363 Hicks Street","Polak Building",4500,"N/A","N/A",6,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,13,"Car M-3P7533","363 Hicks Street","Polak Building",4500,32,"N/A",6,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,14,"Car N-3P6895","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,15,"Car O-3P6896","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,16,"Car P-3P6897","339 Hicks Street","Fuller Building",4000,24,"N/A",12,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,17,"Car Q-3P6898","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,18,"Car R-3P7536","339 Hicks Street","Fuller Building",4500,22,"S",13,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,19,"Car S-3P7535","339 Hicks Street","Fuller Building",4500,"N/A","S",13,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,20,"Car T-3P7896","339 Hicks Street","Othmer Building",2100,14,"N/A",9,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,21,"Car U-3P7897","339 Hicks Street","Othmer Building",2500,17,"N/A",9,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,22,"Car V-3P7898","339 Hicks Street","Othmer Building",4000,26,"N/A",10,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,23,"Car W-3P7899","339 Hicks Street","Othmer Building",4500,24,"N/A",10,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,24,"Car X-3P7694","363 Hicks Street","Polak Building",4000,26,"N/A",2,"H","D",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,25,"DW #4-3D454","339 Hicks Street","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,26,"Hydro 1-3P10052","352 Hicks Street","Garage",3500,16,"N/A",7,"N/A","SH",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,27,"Hydro 2-3P10053","352 Hicks Street","Garage",2500,16,"N/A",7,"N/A","SH",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,28,"Car AA-3P7539","134 Atlantic Avenue","Entire Building",2000,13,"N/A",2,"N/A","E",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,29,"Car BB-3P7952","184 Sterling Place","BKC",750,1,"N/A","N/A","N/A","N/A",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,30,"Whlchr Lift-3W10242","97 Amity Street","ASU",750,1,"W",2,"N/A","GA",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,31,"Whlchr Lift-3W10288","363 Hicks Street","Polak Building",500,"N/A","W",2,"N/A","SA",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,32,"DW #2-3D5017 (not in use)","Fuller Building","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[null,33,"DW #3-3D5013","Food Service","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,7775,null,null,8008.25,8248.4975,8495.952425,8750.83099775,41278.53092275]
[{"$nulls":10},"Subtotal",null,256575,null,null,264272.25,272200.4175,280366.43002499995,288777.42292574985,1362191.5204507501,1362191.5204507497]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,231.18,null,null,null,2311.8,null,null,2381.154,2452.58862,2526.1662786,2601.9512669580004,12273.660165558]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,15000,"% Markup over Mfg",null,0.3,null,null,null,19500,null,null,20085,20687.55,21308.176499999998,21947.421795,103528.148295]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[null,"Overtime maintenance of Car H-3P301 located at 350 Henry Street:"]
[{"$nulls":4},"Estimated Hours/yr:",48,"Hourly Rate",null,346.77,null,null,null,16644.96,null,null,17144.3088,17658.638064,18188.39720592,18734.0491220976,88370.35319201759]
[]
[{"$nulls":10},"Bid Total",null,298499.46,null,null,307454.4438,316678.077114,326178.41942741995,335963.77201024245,1584774.1723516628,1584774.1723516625]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,298499.46,null,null,307454.4438,316678.077114,326178.41942741995,335963.77201024245,1584774.1723516628,1584774.1723516625]
[]
[]
[null,"†  FOOTNOTE:"]
[null,"Resident Mechanic. Fixed Maintenance price shall include one (1) full time resident mechanic 40 hours per week."]

{"sheet":"Downstate-Standard","index":5,"n_rows":69,"n_cols":21,"rows_kept":69,"cut":false,"hidden":false,"merged":[[54,6,54,7],[48,1,48,4],[48,6,48,7],[49,1,49,4],[49,6,49,7],[51,1,51,3],[51,6,51,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Standard Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Downstate Medical Center (Long Island College Hospital)",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"Car A-3P298","97 Amity Street","Henry St Building",3500,12,"N/A",5,"N/A","MCE",null,4999,null,null,5148.97,5303.4391000000005,5462.542273000001,5626.418541190001,26540.369914190003]
[null,2,"Car A1-3P5681","349 Henry Street","Ambulatory Care",2000,13,"N/A",6,"N/A","MCE",null,5988,null,null,6167.64,6352.6692,6543.2492760000005,6739.546754280001,31791.105230279998]
[null,3,"Car B-3P6712","97 Amity Street","Henry St Building",4500,13,"N/A",6,"N/A","MCE",null,5988,null,null,6167.64,6352.6692,6543.2492760000005,6739.546754280001,31791.105230279998]
[null,4,"Car B2-3P10889","349 Henry Street","Ambulatory Care",4000,"N/A","N/A",5,"N/A","MCE",null,5988,null,null,6167.64,6352.6692,6543.2492760000005,6739.546754280001,31791.105230279998]
[null,5,"Car C-3P300","97 Amity Street","Henry St Building",3500,12,"N/A",7,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,6,"Car D-3P2799","97 Amity Street","Henry St Building",4500,13,"N/A",7,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,7,"Car E-3P567","112 Pacific Street","Human Resources",1800,12,"N/A",6,"N/A","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,8,"Car H-3P301","350 Henry Street","Polhemus Bldg",3000,"N/A","N/A",8,"N/A","MCE",null,6600,null,null,6798,7001.94,7211.9982,7428.358146,35040.296345999996]
[null,9,"Car I -3P5720","94 Amity Street","94 Amity Street",2000,10,"N/A",7,"N/A","MCE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,10,"Car J-3P7534","363 Hicks Street","Polak Building",4000,"N/A","N/A",8,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,11,"Car K-3P7531","363 Hicks Street","Polak Building",4500,28,"N/A",8,"N/A","MCE",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,12,"Car L-3P7532","363 Hicks Street","Polak Building",4500,"N/A","N/A",6,"N/A","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,13,"Car M-3P7533","363 Hicks Street","Polak Building",4500,32,"N/A",6,"N/A","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,14,"Car N-3P6895","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,15,"Car O-3P6896","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,16,"Car P-3P6897","339 Hicks Street","Fuller Building",4000,24,"N/A",12,"N/A","MCE",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,17,"Car Q-3P6898","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,18,"Car R-3P7536","339 Hicks Street","Fuller Building",4500,22,"S",13,"N/A","MCE",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,19,"Car S-3P7535","339 Hicks Street","Fuller Building",4500,"N/A","S",13,"N/A","MCE",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,20,"Car T-3P7896","339 Hicks Street","Othmer Building",2100,14,"N/A",9,"N/A","MCE",null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[null,21,"Car U-3P7897","339 Hicks Street","Othmer Building",2500,17,"N/A",9,"N/A","MCE",null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[null,22,"Car V-3P7898","339 Hicks Street","Othmer Building",4000,26,"N/A",10,"N/A","MCE",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,23,"Car W-3P7899","339 Hicks Street","Othmer Building",4500,24,"N/A",10,"N/A","MCE",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,24,"Car X-3P7694","363 Hicks Street","Polak Building",4000,26,"N/A",2,"H","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,25,"DW #4-3D454","339 Hicks Street","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,4999,null,null,5148.97,5303.4391000000005,5462.542273000001,5626.418541190001,26540.369914190003]
[null,26,"Hydro 1-3P10052","352 Hicks Street","Garage",3500,16,"N/A",7,"N/A","SH",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,27,"Hydro 2-3P10053","352 Hicks Street","Garage",2500,16,"N/A",7,"N/A","SH",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,28,"Car AA-3P7539","134 Atlantic Avenue","Entire Building",2000,13,"N/A",2,"N/A","E",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,29,"Car BB-3P7952","184 Sterling Place","BKC",750,1,"N/A","N/A","N/A","N/A",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,30,"Whlchr Lift-3W10242","97 Amity Street","ASU",750,1,"W",2,"N/A","GA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,31,"Whlchr Lift-3W10288","363 Hicks Street","Polak Building",500,"N/A","W",2,"N/A","SA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,32,"DW #2-3D5017 (not in use)","Fuller Building","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,500,null,null,515,530.45,546.3635,562.754405,2654.5679050000003]
[null,33,"DW #3-3D5013","Food Service","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,3167.34,null,null,3262.3602,3360.231006,3461.03793618,3564.8690742654003,16815.8382164454]
[{"$nulls":10},"Subtotal",null,232029.34,null,null,238990.2202,246159.92680599994,253544.72461017995,261151.0663484854,1231875.2779646653,1231875.2779646653]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,15000,"% Markup over Mfg",null,0.14,null,null,null,17100,null,null,17613,18141.39,18685.631699999998,19246.200651,90786.222351]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[null,"Overtime maintenance of Car H-3P301 located at 350 Henry Street:"]
[{"$nulls":4},"Estimated Hours/yr:",48,"Hourly Rate",null,225,null,null,null,10800,null,null,11124,11457.72,11801.451599999999,12155.495147999998,57338.666748]
[]
[{"$nulls":10},"Bid Total",null,262929.33999999997,null,null,270817.2202,278941.7368059999,287309.98891017993,295929.2885774854,1395927.5744936655,1395927.5744936652]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,262929.33999999997,null,null,270817.2202,278941.7368059999,287309.98891017993,295929.2885774854,1395927.5744936655,1395927.5744936652]
[]
[]
[null,"†  FOOTNOTE:"]
[null,"Resident Mechanic. Fixed Maintenance price shall include one (1) full time resident mechanic 40 hours per week."]

{"sheet":"Downstate-Thyssen","index":6,"n_rows":69,"n_cols":21,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[54,6,54,7],[48,1,48,4],[48,6,48,7],[49,1,49,4],[49,6,49,7],[51,1,51,3],[51,6,51,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Downstate Medical Center (Long Island College Hospital)",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"Car A-3P298","97 Amity Street","Henry St Building",3500,12,"N/A",5,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,2,"Car A1-3P5681","349 Henry Street","Ambulatory Care",2000,13,"N/A",6,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,3,"Car B-3P6712","97 Amity Street","Henry St Building",4500,13,"N/A",6,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,4,"Car B2-3P10889","349 Henry Street","Ambulatory Care",4000,"N/A","N/A",5,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,5,"Car C-3P300","97 Amity Street","Henry St Building",3500,12,"N/A",7,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,6,"Car D-3P2799","97 Amity Street","Henry St Building",4500,13,"N/A",7,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,7,"Car E-3P567","112 Pacific Street","Human Resources",1800,12,"N/A",6,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,8,"Car H-3P301","350 Henry Street","Polhemus Bldg",3000,"N/A","N/A",8,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,9,"Car I -3P5720","94 Amity Street","94 Amity Street",2000,10,"N/A",7,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,10,"Car J-3P7534","363 Hicks Street","Polak Building",4000,"N/A","N/A",8,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,11,"Car K-3P7531","363 Hicks Street","Polak Building",4500,28,"N/A",8,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,12,"Car L-3P7532","363 Hicks Street","Polak Building",4500,"N/A","N/A",6,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,13,"Car M-3P7533","363 Hicks Street","Polak Building",4500,32,"N/A",6,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,14,"Car N-3P6895","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,15,"Car O-3P6896","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,16,"Car P-3P6897","339 Hicks Street","Fuller Building",4000,24,"N/A",12,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,17,"Car Q-3P6898","339 Hicks Street","Fuller Building",4000,26,"N/A",12,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,18,"Car R-3P7536","339 Hicks Street","Fuller Building",4500,22,"S",13,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,19,"Car S-3P7535","339 Hicks Street","Fuller Building",4500,"N/A","S",13,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,20,"Car T-3P7896","339 Hicks Street","Othmer Building",2100,14,"N/A",9,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,21,"Car U-3P7897","339 Hicks Street","Othmer Building",2500,17,"N/A",9,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,22,"Car V-3P7898","339 Hicks Street","Othmer Building",4000,26,"N/A",10,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,23,"Car W-3P7899","339 Hicks Street","Othmer Building",4500,24,"N/A",10,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,24,"Car X-3P7694","363 Hicks Street","Polak Building",4000,26,"N/A",2,"H","D",null,3900,null,null,4017,4137.51,4261.6353,4389.484359,20705.629659]
[null,25,"DW #4-3D454","339 Hicks Street","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,26,"Hydro 1-3P10052","352 Hicks Street","Garage",3500,16,"N/A",7,"N/A","SH",null,3900,null,null,4017,4137.51,4261.6353,4389.484359,20705.629659]
[null,27,"Hydro 2-3P10053","352 Hicks Street","Garage",2500,16,"N/A",7,"N/A","SH",null,3900,null,null,4017,4137.51,4261.6353,4389.484359,20705.629659]
[null,28,"Car AA-3P7539","134 Atlantic Avenue","Entire Building",2000,13,"N/A",2,"N/A","E",null,3900,null,null,4017,4137.51,4261.6353,4389.484359,20705.629659]
[null,29,"Car BB-3P7952","184 Sterling Place","BKC",750,1,"N/A","N/A","N/A","N/A",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,30,"Whlchr Lift-3W10242","97 Amity Street","ASU",750,1,"W",2,"N/A","GA",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,31,"Whlchr Lift-3W10288","363 Hicks Street","Polak Building",500,"N/A","W",2,"N/A","SA",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,32,"DW #2-3D5017 (not in use)","Fuller Building","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[null,33,"DW #3-3D5013","Food Service","Fuller Building",500,"N/A","DW",10,"N/A","MCE",null,12084,null,null,12446.52,12819.9156,13204.513068,13600.64846004,64155.59712804]
[{"$nulls":10},"Subtotal",null,332484,null,null,342458.52,352732.27560000017,363314.243868,374213.67118403985,1765202.7106520396,1765202.71065204]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,135,null,null,null,1350,null,null,1390.5,1432.215,1475.1814499999998,1519.4368934999998,7167.3333435]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,15000,"% Markup over Mfg",null,0.1,null,null,null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[null,"Overtime maintenance of Car H-3P301 located at 350 Henry Street:"]
[{"$nulls":4},"Estimated Hours/yr:",48,"Hourly Rate",null,270,null,null,null,12960,null,null,13348.8,13749.264,14161.741919999999,14586.594177599998,68806.4000976]
[]
[{"$nulls":10},"Bid Total",null,364794,null,null,375737.82,387009.9546000002,398620.253238,410578.8608351398,1936740.8886731397,1936740.88867314]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,364794,null,null,375737.82,387009.9546000002,398620.253238,410578.8608351398,1936740.8886731397,1936740.88867314]
[]
[]
[null,"†  FOOTNOTE:"]
[null,"Resident Mechanic. Fixed Maintenance price shall include one (1) full time resident mechanic 40 hours per week."]

{"sheet":"Farmingdale","index":7,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[35,1,35,3],[35,6,35,7],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[10,20,11,20],[0,6,0,7],[5,4,5,8],[10,19,11,19],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Farmingdale  Campus B",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,91,"Dorm B",2500,"N/A","P",4,"H","B",{"$nulls":4},0,0,0,0,0]
[null,2,2,2,"Laffin Hall",2500,"N/A","P",3,"H","O ",{"$nulls":4},0,0,0,0,0]
[null,3,3,63,"Lupton Hall",2000,"N/A","F ",3,"T","O ",{"$nulls":4},0,0,0,0,0]
[null,4,4,50,"Whitman Hall",2500,"N/A","P",3,"T","TU ",{"$nulls":4},0,0,0,0,0]
[null,5,5,40,"Knapp Hall",2500,"N/A","F ",2,"H","TU ",{"$nulls":4},0,0,0,0,0]
[null,6,6,18,"Greenley Hall",3500,"N/A","P",4,"H","D ",{"$nulls":4},0,0,0,0,0]
[null,7,7,63,"Lupton Hall",2100,"N/A","P",2,"H","SH",{"$nulls":4},0,0,0,0,0]
[null,8,8,41,"Thompson Hall",2000,"N/A","P",2,"H","SH",{"$nulls":4},0,0,0,0,0]
[null,9,9,42,"Roosevelt Hall",2000,"N/A","P",2,"H","SH",{"$nulls":4},0,0,0,0,0]
[null,10,10,94,"Sinclair Hall",2100,"N/A","P",2,"H","SH",{"$nulls":4},0,0,0,0,0]
[null,11,11,7,"Gleeson Hall",2500,"N/A","P",4,"H","CA",{"$nulls":4},0,0,0,0,0]
[null,12,12,54,"Horton Hall",2100,"N/A","P",2,"H","D",{"$nulls":4},0,0,0,0,0]
[null,13,13,115,"Orchard Hall",4000,"N/A","P",5,"H","D",{"$nulls":4},0,0,0,0,0]
[null,14,14,115,"Orchard Hall",2100,"N/A","P",5,"H","D",{"$nulls":4},0,0,0,0,0]
[null,15,15,63,"Lupton Hall R. 137A",750,"N/A","P",2,"H","HL",{"$nulls":4},0,0,0,0,0]
[null,16,16,14,"Hale Hall",2500,"N/A","P",3,"H","CN",{"$nulls":4},0,0,0,0,0]
[null,17,17,14,"Hale Hall",2500,"N/A","P",3,"H","CN",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,50000,"% Markup over Mfg",{"$nulls":5},50000,null,null,51500,53045,54636.35,56275.4405,265456.7905]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,50000,null,null,51500,53045,54636.35,56275.4405,265456.7905,265456.7905]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,50000,null,null,51500,53045,54636.35,56275.4405,265456.7905,265456.7905]

{"sheet":"Farmingdale-Barist","index":8,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Barist Elevator Co Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Farmingdale  Campus B",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,91,"Dorm B",2500,"N/A","P",4,"H","B",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,2,2,2,"Laffin Hall",2500,"N/A","P",3,"H","O ",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,3,3,63,"Lupton Hall",2000,"N/A","F ",3,"T","O ",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,4,4,50,"Whitman Hall",2500,"N/A","P",3,"T","TU ",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,5,5,40,"Knapp Hall",2500,"N/A","F ",2,"H","TU ",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,6,6,18,"Greenley Hall",3500,"N/A","P",4,"H","D ",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,7,7,63,"Lupton Hall",2100,"N/A","P",2,"H","SH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,8,8,41,"Thompson Hall",2000,"N/A","P",2,"H","SH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,9,9,42,"Roosevelt Hall",2000,"N/A","P",2,"H","SH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,10,10,94,"Sinclair Hall",2100,"N/A","P",2,"H","SH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,11,11,7,"Gleeson Hall",2500,"N/A","P",4,"H","CA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,12,12,54,"Horton Hall",2100,"N/A","P",2,"H","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,13,13,115,"Orchard Hall",4000,"N/A","P",5,"H","D",null,2600,null,null,2678,2758.34,2841.0902,2926.322906,13803.753106]
[null,14,14,115,"Orchard Hall",2100,"N/A","P",5,"H","D",null,2600,null,null,2678,2758.34,2841.0902,2926.322906,13803.753106]
[null,15,15,63,"Lupton Hall R. 137A",750,"N/A","P",2,"H","HL",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,16,16,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,17,17,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,41200,null,null,42436,43709.08,45020.3524,46370.962972,218736.39537199994,218736.395372]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,180,null,null,null,36000,null,null,37080,38192.4,39338.172,40518.31716,191128.88916]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,50000,"% Markup over Mfg",null,0.15,null,null,null,57500,null,null,59225,61001.75,62831.8025,64716.756575,305275.309075]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,180,null,null,null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[]
[{"$nulls":10},"Bid Total",null,138300,null,null,142449,146722.47,151124.14409999998,155657.86842299998,734253.482523,734253.4825229999]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,138300,null,null,142449,146722.47,151124.14409999998,155657.86842299998,734253.482523,734253.4825229999]

{"sheet":"Farmingdale-Nouveau","index":9,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Nouveau Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Farmingdale  Campus B",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,91,"Dorm B",2500,"N/A","P",4,"H","B",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,2,2,2,"Laffin Hall",2500,"N/A","P",3,"H","O ",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,3,3,63,"Lupton Hall",2000,"N/A","F ",3,"T","O ",null,5760,null,null,5932.8,6110.784000000001,6294.1075200000005,6482.930745600001,30580.622265600003]
[null,4,4,50,"Whitman Hall",2500,"N/A","P",3,"T","TU ",null,5760,null,null,5932.8,6110.784000000001,6294.1075200000005,6482.930745600001,30580.622265600003]
[null,5,5,40,"Knapp Hall",2500,"N/A","F ",2,"H","TU ",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,6,6,18,"Greenley Hall",3500,"N/A","P",4,"H","D ",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,7,7,63,"Lupton Hall",2100,"N/A","P",2,"H","SH",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,8,8,41,"Thompson Hall",2000,"N/A","P",2,"H","SH",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,9,9,42,"Roosevelt Hall",2000,"N/A","P",2,"H","SH",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,10,10,94,"Sinclair Hall",2100,"N/A","P",2,"H","SH",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,11,11,7,"Gleeson Hall",2500,"N/A","P",4,"H","CA",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,12,12,54,"Horton Hall",2100,"N/A","P",2,"H","D",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,13,13,115,"Orchard Hall",4000,"N/A","P",5,"H","D",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,14,14,115,"Orchard Hall",2100,"N/A","P",5,"H","D",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,15,15,63,"Lupton Hall R. 137A",750,"N/A","P",2,"H","HL",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,16,16,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[null,17,17,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,4416,null,null,4548.48,4684.934399999999,4825.482431999999,4970.246904959999,23445.143736959995]
[{"$nulls":10},"Subtotal",null,77760,null,null,80092.79999999996,82495.58399999999,84970.45152,87519.56506559999,412838.40058560006,412838.40058559994]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,248,null,null,null,49600,null,null,51088,52620.64,54199.2592,55825.236976,263333.136176]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,50000,"% Markup over Mfg",null,0.2,null,null,null,60000,null,null,61800,63654,65563.62,67530.52859999999,318548.14859999996]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,248,null,null,null,4960,null,null,5108.8,5262.064,5419.925920000001,5582.523697600001,26333.3136176]
[]
[{"$nulls":10},"Bid Total",null,192320,null,null,198089.59999999995,204032.288,210153.25664,216457.85433919998,1021052.9989792,1021052.9989792]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,192320,null,null,198089.59999999995,204032.288,210153.25664,216457.85433919998,1021052.9989792,1021052.9989792]

{"sheet":"Farmingdale-Schindler","index":10,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Farmingdale  Campus B",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,91,"Dorm B",2500,"N/A","P",4,"H","B",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,2,2,2,"Laffin Hall",2500,"N/A","P",3,"H","O ",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,3,3,63,"Lupton Hall",2000,"N/A","F ",3,"T","O ",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,4,4,50,"Whitman Hall",2500,"N/A","P",3,"T","TU ",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,5,5,40,"Knapp Hall",2500,"N/A","F ",2,"H","TU ",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,6,6,18,"Greenley Hall",3500,"N/A","P",4,"H","D ",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,7,7,63,"Lupton Hall",2100,"N/A","P",2,"H","SH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,8,8,41,"Thompson Hall",2000,"N/A","P",2,"H","SH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,9,9,42,"Roosevelt Hall",2000,"N/A","P",2,"H","SH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,10,10,94,"Sinclair Hall",2100,"N/A","P",2,"H","SH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,11,11,7,"Gleeson Hall",2500,"N/A","P",4,"H","CA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,12,12,54,"Horton Hall",2100,"N/A","P",2,"H","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,13,13,115,"Orchard Hall",4000,"N/A","P",5,"H","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,14,14,115,"Orchard Hall",2100,"N/A","P",5,"H","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,15,15,63,"Lupton Hall R. 137A",750,"N/A","P",2,"H","HL",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,16,16,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,17,17,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,43200,null,null,44496,45830.88000000002,47205.806400000016,48621.98059200001,229354.66699199993,229354.666992]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,150,null,null,null,30000,null,null,30900,31827,32781.81,33765.264299999995,159274.07429999998]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,50000,"% Markup over Mfg",null,0.2,null,null,null,60000,null,null,61800,63654,65563.62,67530.52859999999,318548.14859999996]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[{"$nulls":10},"Bid Total",null,136200,null,null,140286,144494.58000000002,148829.4174,153294.299922,723104.2973219999,723104.297322]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,136200,null,null,140286,144494.58000000002,148829.4174,153294.299922,723104.2973219999,723104.297322]

{"sheet":"Farmingdale-SGL","index":11,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Farmingdale  Campus B",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,91,"Dorm B",2500,"N/A","P",4,"H","B",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,2,2,2,"Laffin Hall",2500,"N/A","P",3,"H","O ",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,3,3,63,"Lupton Hall",2000,"N/A","F ",3,"T","O ",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,4,4,50,"Whitman Hall",2500,"N/A","P",3,"T","TU ",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,5,5,40,"Knapp Hall",2500,"N/A","F ",2,"H","TU ",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,6,6,18,"Greenley Hall",3500,"N/A","P",4,"H","D ",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,7,7,63,"Lupton Hall",2100,"N/A","P",2,"H","SH",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,8,8,41,"Thompson Hall",2000,"N/A","P",2,"H","SH",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,9,9,42,"Roosevelt Hall",2000,"N/A","P",2,"H","SH",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,10,10,94,"Sinclair Hall",2100,"N/A","P",2,"H","SH",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,11,11,7,"Gleeson Hall",2500,"N/A","P",4,"H","CA",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,12,12,54,"Horton Hall",2100,"N/A","P",2,"H","D",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,13,13,115,"Orchard Hall",4000,"N/A","P",5,"H","D",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,14,14,115,"Orchard Hall",2100,"N/A","P",5,"H","D",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,15,15,63,"Lupton Hall R. 137A",750,"N/A","P",2,"H","HL",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,16,16,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[null,17,17,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,5517,null,null,5682.51,5852.9853,6028.574859,6209.4321047700005,29290.502263770002]
[{"$nulls":10},"Subtotal",null,93789,null,null,96602.66999999998,99500.7501,102485.772603,105560.34578109004,497938.5384840898,497938.53848409]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,231.18,null,null,null,46236,null,null,47623.08,49051.7724,50523.325572,52039.02533916,245473.20331116]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,50000,"% Markup over Mfg",null,0.3,null,null,null,65000,null,null,66950,68958.5,71027.255,73158.07265,345093.82765]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,346.77,null,null,null,6935.4,null,null,7143.4619999999995,7357.7658599999995,7578.498835799999,7805.853800873999,36820.980496674]
[]
[{"$nulls":10},"Bid Total",null,211960.4,null,null,218319.212,224868.78836,231614.8520108,238563.297571124,1125326.5499419237,1125326.549941924]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,211960.4,null,null,218319.212,224868.78836,231614.8520108,238563.297571124,1125326.5499419237,1125326.549941924]

{"sheet":"Farmingdale-Standard","index":12,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Standard Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Farmingdale  Campus B",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,91,"Dorm B",2500,"N/A","P",4,"H","B",null,2900,null,null,2987,3076.61,3168.9083,3263.9755490000002,15396.493849]
[null,2,2,2,"Laffin Hall",2500,"N/A","P",3,"H","O ",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,3,3,63,"Lupton Hall",2000,"N/A","F ",3,"T","O ",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,4,4,50,"Whitman Hall",2500,"N/A","P",3,"T","TU ",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,5,5,40,"Knapp Hall",2500,"N/A","F ",2,"H","TU ",null,2600,null,null,2678,2758.34,2841.0902,2926.322906,13803.753106]
[null,6,6,18,"Greenley Hall",3500,"N/A","P",4,"H","D ",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,7,7,63,"Lupton Hall",2100,"N/A","P",2,"H","SH",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,8,8,41,"Thompson Hall",2000,"N/A","P",2,"H","SH",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,9,9,42,"Roosevelt Hall",2000,"N/A","P",2,"H","SH",null,2850,null,null,2935.5,3023.565,3114.27195,3207.7001084999997,15131.0370585]
[null,10,10,94,"Sinclair Hall",2100,"N/A","P",2,"H","SH",null,2899,null,null,2985.97,3075.5490999999997,3167.815573,3262.85004019,15391.18471319]
[null,11,11,7,"Gleeson Hall",2500,"N/A","P",4,"H","CA",null,2899,null,null,2985.97,3075.5490999999997,3167.815573,3262.85004019,15391.18471319]
[null,12,12,54,"Horton Hall",2100,"N/A","P",2,"H","D",null,2899,null,null,2985.97,3075.5490999999997,3167.815573,3262.85004019,15391.18471319]
[null,13,13,115,"Orchard Hall",4000,"N/A","P",5,"H","D",null,3489,null,null,3593.67,3701.4801,3812.524503,3926.90023809,18523.57484109]
[null,14,14,115,"Orchard Hall",2100,"N/A","P",5,"H","D",null,3489,null,null,3593.67,3701.4801,3812.524503,3926.90023809,18523.57484109]
[null,15,15,63,"Lupton Hall R. 137A",750,"N/A","P",2,"H","HL",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,16,16,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,2880,null,null,2966.4,3055.3920000000003,3147.0537600000002,3241.4653728000003,15290.311132800001]
[null,17,17,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,2880,null,null,2966.4,3055.3920000000003,3147.0537600000002,3241.4653728000003,15290.311132800001]
[{"$nulls":10},"Subtotal",null,47185,null,null,48600.55,50058.5665,51560.323495000004,53107.133199849995,250511.57319485012,250511.57319485]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,150,null,null,null,30000,null,null,30900,31827,32781.81,33765.264299999995,159274.07429999998]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,50000,"% Markup over Mfg",null,0.14,null,null,null,57000,null,null,58710,60471.3,62285.439000000006,64154.00217000001,302620.74117]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[{"$nulls":10},"Bid Total",null,137185,null,null,141300.55,145539.56650000002,149905.753495,154402.92609985,728333.79609485,728333.79609485]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,137185,null,null,141300.55,145539.56650000002,149905.753495,154402.92609985,728333.79609485,728333.79609485]

{"sheet":"Farmingdale-Thyssen","index":13,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Farmingdale  Campus B",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,91,"Dorm B",2500,"N/A","P",4,"H","B",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,2,2,2,"Laffin Hall",2500,"N/A","P",3,"H","O ",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,3,3,63,"Lupton Hall",2000,"N/A","F ",3,"T","O ",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,4,4,50,"Whitman Hall",2500,"N/A","P",3,"T","TU ",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,5,5,40,"Knapp Hall",2500,"N/A","F ",2,"H","TU ",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,6,6,18,"Greenley Hall",3500,"N/A","P",4,"H","D ",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,7,7,63,"Lupton Hall",2100,"N/A","P",2,"H","SH",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,8,8,41,"Thompson Hall",2000,"N/A","P",2,"H","SH",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,9,9,42,"Roosevelt Hall",2000,"N/A","P",2,"H","SH",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,10,10,94,"Sinclair Hall",2100,"N/A","P",2,"H","SH",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,11,11,7,"Gleeson Hall",2500,"N/A","P",4,"H","CA",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,12,12,54,"Horton Hall",2100,"N/A","P",2,"H","D",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,13,13,115,"Orchard Hall",4000,"N/A","P",5,"H","D",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,14,14,115,"Orchard Hall",2100,"N/A","P",5,"H","D",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,15,15,63,"Lupton Hall R. 137A",750,"N/A","P",2,"H","HL",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,16,16,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[null,17,17,14,"Hale Hall",2500,"N/A","P",3,"H","CN",null,2208,null,null,2274.24,2342.4671999999996,2412.7412159999994,2485.1234524799993,11722.571868479998]
[{"$nulls":10},"Subtotal",null,39012,null,null,40182.35999999998,41387.83079999999,42629.465723999994,43908.34969572,207120.00621972003,207120.00621972]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,125,null,null,null,25000,null,null,25750,26522.5,27318.175,28137.72025,132728.39525]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,50000,"% Markup over Mfg",null,0.1,null,null,null,55000,null,null,56650,58349.5,60099.985,61902.98455,292002.46955]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[{"$nulls":10},"Bid Total",null,122012,null,null,125672.35999999999,129442.5308,133325.806724,137325.58092572,647778.2784497201,647778.27844972]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,122012,null,null,125672.35999999999,129442.5308,133325.806724,137325.58092572,647778.2784497201,647778.27844972]

{"sheet":"Maritime","index":14,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[27,1,27,3],[27,6,27,7],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Maritime",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",{"$nulls":4},0,0,0,0,0]
[null,2,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",{"$nulls":4},0,0,0,0,0]
[null,3,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",{"$nulls":4},0,0,0,0,0]
[null,4,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",{"$nulls":4},0,0,0,0,0]
[null,5,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",{"$nulls":4},0,0,0,0,0]
[null,6,"N/A","N/A","Heritage Spcl Events",4000,"N/A","P",6,"T","GL / HW",{"$nulls":4},0,0,0,0,0]
[null,7,"N/A","N/A","Marvin Hall",3000,"N/A","P",4,"Hydro","MCE/CE",{"$nulls":4},0,0,0,0,0]
[null,8,"N/A","N/A","Vanderclute Hall",3500,"N/A","F",3,"Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,9,"N/A","N/A","McMurray Hall",2500,"N/A","P",3,"Hydro","TH / E",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,500,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,20000,"% Markup over Mfg",{"$nulls":5},20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"BID Total",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001,106182.71620000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001,106182.71620000001]

{"sheet":"Maritime-Barist","index":15,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Barist Elevator Co Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Maritime",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,2,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,3,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,4,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,5,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,6,"N/A","N/A","Heritage Spcl Events",4000,"N/A","P",6,"T","GL / HW",null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[null,7,"N/A","N/A","Marvin Hall",3000,"N/A","P",4,"Hydro","MCE/CE",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,8,"N/A","N/A","Vanderclute Hall",3500,"N/A","F",3,"Hydro","O",null,4600,null,null,4738,4880.14,5026.5442,5177.340526,24422.024726]
[null,9,"N/A","N/A","McMurray Hall",2500,"N/A","P",3,"Hydro","TH / E",null,4600,null,null,4738,4880.14,5026.5442,5177.340526,24422.024726]
[{"$nulls":10},"Subtotal",null,47100,null,null,48513,49968.38999999999,51467.441699999996,53011.464950999994,250060.29665100004,250060.29665099998]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,500,"Hourly Rate",null,275,null,null,null,137500,null,null,141625,145873.75,150249.9625,154757.46137499998,730006.173875]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,20000,"% Markup over Mfg",null,0.15,null,null,null,23000,null,null,23690,24400.7,25132.721,25886.70263,122110.12363]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,275,null,null,null,1375,null,null,1416.25,1458.7375,1502.499625,1547.57461375,7300.06173875]
[]
[{"$nulls":10},"BID Total",null,208975,null,null,215244.25,221701.5775,228352.624825,235203.20356975,1109476.65589475,1109476.65589475]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,208975,null,null,215244.25,221701.5775,228352.624825,235203.20356975,1109476.65589475,1109476.65589475]

{"sheet":"Maritime-Nouveau","index":16,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Nouveau Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Maritime",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,6576,null,null,6773.28,6976.4784,7185.772752,7401.3459345599995,34912.87708656]
[null,2,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,6576,null,null,6773.28,6976.4784,7185.772752,7401.3459345599995,34912.87708656]
[null,3,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,6576,null,null,6773.28,6976.4784,7185.772752,7401.3459345599995,34912.87708656]
[null,4,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,5784,null,null,5957.52,6136.2456,6320.332968000001,6509.942957040001,30708.041525040004]
[null,5,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,5784,null,null,5957.52,6136.2456,6320.332968000001,6509.942957040001,30708.041525040004]
[null,6,"N/A","N/A","Heritage Spcl Events",4000,"N/A","P",6,"T","GL / HW",null,6564,null,null,6760.92,6963.7476,7172.660027999999,7387.839828839999,34849.16745684]
[null,7,"N/A","N/A","Marvin Hall",3000,"N/A","P",4,"Hydro","MCE/CE",null,4968,null,null,5117.04,5270.5512,5428.667735999999,5591.527768079999,26375.786704079997]
[null,8,"N/A","N/A","Vanderclute Hall",3500,"N/A","F",3,"Hydro","O",null,6984,null,null,7193.52,7409.3256,7631.605368,7860.55352904,37079.004497040005]
[null,9,"N/A","N/A","McMurray Hall",2500,"N/A","P",3,"Hydro","TH / E",null,4968,null,null,5117.04,5270.5512,5428.667735999999,5591.527768079999,26375.786704079997]
[{"$nulls":10},"Subtotal",null,54780,null,null,56423.4,58116.10200000001,59859.58506000001,61655.3726118,290834.45967179997,290834.4596718]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,500,"Hourly Rate",null,248,null,null,null,124000,null,null,127720,131551.6,135498.14800000002,139563.09244,658332.84044]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,20000,"% Markup over Mfg",null,0.2,null,null,null,24000,null,null,24720,25461.6,26225.447999999997,27012.211439999995,127419.25944000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,248,null,null,null,1240,null,null,1277.2,1315.516,1354.9814800000001,1395.6309244000001,6583.3284044]
[]
[{"$nulls":10},"BID Total",null,204020,null,null,210140.6,216444.818,222938.16254,229626.3074162,1083169.8879562,1083169.8879562]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,204020,null,null,210140.6,216444.818,222938.16254,229626.3074162,1083169.8879562,1083169.8879562]

{"sheet":"Maritime-Schindler","index":17,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Maritime",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,2,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,3,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,4,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,5,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,6,"N/A","N/A","Heritage Spcl Events",4000,"N/A","P",6,"T","GL / HW",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,7,"N/A","N/A","Marvin Hall",3000,"N/A","P",4,"Hydro","MCE/CE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,8,"N/A","N/A","Vanderclute Hall",3500,"N/A","F",3,"Hydro","O",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,9,"N/A","N/A","McMurray Hall",2500,"N/A","P",3,"Hydro","TH / E",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[{"$nulls":10},"Subtotal",null,36600,null,null,37698,38828.94,39993.8082,41193.622446,194314.370646,194314.370646]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,500,"Hourly Rate",null,150,null,null,null,75000,null,null,77250,79567.5,81954.525,84413.16075,398185.18575]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,20000,"% Markup over Mfg",null,0.2,null,null,null,24000,null,null,24720,25461.6,26225.447999999997,27012.211439999995,127419.25944000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,150,null,null,null,750,null,null,772.5,795.675,819.5452499999999,844.1316074999999,3981.8518575000003]
[]
[{"$nulls":10},"BID Total",null,136350,null,null,140440.5,144653.715,148993.32645,153463.12624349998,723900.6676935,723900.6676934999]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,136350,null,null,140440.5,144653.715,148993.32645,153463.12624349998,723900.6676935,723900.6676934999]

{"sheet":"Maritime-SGL","index":18,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Maritime",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,2,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,3,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,4,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,5,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,6,"N/A","N/A","Heritage Spcl Events",4000,"N/A","P",6,"T","GL / HW",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,7,"N/A","N/A","Marvin Hall",3000,"N/A","P",4,"Hydro","MCE/CE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,8,"N/A","N/A","Vanderclute Hall",3500,"N/A","F",3,"Hydro","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,9,"N/A","N/A","McMurray Hall",2500,"N/A","P",3,"Hydro","TH / E",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[{"$nulls":10},"Subtotal",null,70020,null,null,72120.6,74284.21799999998,76512.74454000001,78808.1268762,371745.6894161999,371745.6894161999]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,500,"Hourly Rate",null,231.18,null,null,null,115590,null,null,119057.7,122629.431,126308.31393,130097.56334790001,613683.0082779]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,20000,"% Markup over Mfg",null,0.3,null,null,null,26000,null,null,26780,27583.4,28410.902000000002,29263.22906,138037.53106]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,346.77,null,null,null,1733.85,null,null,1785.8654999999999,1839.4414649999999,1894.6247089499998,1951.4634502184997,9205.2451241685]
[]
[{"$nulls":10},"BID Total",null,213343.85,null,null,219744.1655,226336.490465,233126.58517895002,240120.38273431853,1132671.4738782684,1132671.4738782686]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,213343.85,null,null,219744.1655,226336.490465,233126.58517895002,240120.38273431853,1132671.4738782684,1132671.4738782686]

{"sheet":"Maritime-Standard","index":19,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Standard Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Maritime",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,3360.2,null,null,3461.006,3564.83618,3671.7812654,3781.9347033619997,17839.758148762]
[null,2,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,3361.2,null,null,3462.0359999999996,3565.8970799999997,3672.8739923999997,3783.060212172,17845.067284572]
[null,3,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,3361.2,null,null,3462.0359999999996,3565.8970799999997,3672.8739923999997,3783.060212172,17845.067284572]
[null,4,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,2760.2,null,null,2843.006,2928.29618,3016.1450654,3106.629417362,14654.276662762]
[null,5,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,2760.2,null,null,2843.006,2928.29618,3016.1450654,3106.629417362,14654.276662762]
[null,6,"N/A","N/A","Heritage Spcl Events",4000,"N/A","P",6,"T","GL / HW",null,3191.2,null,null,3286.9359999999997,3385.5440799999997,3487.1104023999997,3591.7237144719998,16942.514196871998]
[null,7,"N/A","N/A","Marvin Hall",3000,"N/A","P",4,"Hydro","MCE/CE",null,2961.2,null,null,3050.0359999999996,3141.5370799999996,3235.7831923999997,3332.856688172,15721.412960571999]
[null,8,"N/A","N/A","Vanderclute Hall",3500,"N/A","F",3,"Hydro","O",null,2760.2,null,null,2843.006,2928.29618,3016.1450654,3106.629417362,14654.276662762]
[null,9,"N/A","N/A","McMurray Hall",2500,"N/A","P",3,"Hydro","TH / E",null,2721.2,null,null,2802.836,2886.9210799999996,2973.5287123999997,3062.7345737719997,14447.220366171998]
[{"$nulls":10},"Subtotal",null,27236.800000000003,null,null,28053.904,28895.521119999998,29762.3867536,30655.258356208,144603.87022980797,144603.870229808]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,500,"Hourly Rate",null,150,null,null,null,75000,null,null,77250,79567.5,81954.525,84413.16075,398185.18575]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,20000,"% Markup over Mfg",null,0.14,null,null,null,22800,null,null,23484,24188.52,24914.1756,25661.600867999998,121048.296468]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,150,null,null,null,750,null,null,772.5,795.675,819.5452499999999,844.1316074999999,3981.8518575000003]
[]
[{"$nulls":10},"BID Total",null,125786.8,null,null,129560.40400000001,133447.21612,137450.6326036,141574.15158170802,667819.204305308,667819.204305308]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,125786.8,null,null,129560.40400000001,133447.21612,137450.6326036,141574.15158170802,667819.204305308,667819.204305308]

{"sheet":"Maritime-Thyssen","index":20,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Maritime",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,2,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,3,"N/A","N/A","Bayliss Hall",2500,"N/A","P",8,"T","MCE / HW",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,4,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,2887.2,null,null,2973.816,3063.03048,3154.9213944,3249.5690362319997,15328.536910632]
[null,5,"N/A","N/A","New Hall",3500,"N/A","P",4,"Hydro","S",null,2887.2,null,null,2973.816,3063.03048,3154.9213944,3249.5690362319997,15328.536910632]
[null,6,"N/A","N/A","Heritage Spcl Events",4000,"N/A","P",6,"T","GL / HW",null,2887.2,null,null,2973.816,3063.03048,3154.9213944,3249.5690362319997,15328.536910632]
[null,7,"N/A","N/A","Marvin Hall",3000,"N/A","P",4,"Hydro","MCE/CE",null,2887.2,null,null,2973.816,3063.03048,3154.9213944,3249.5690362319997,15328.536910632]
[null,8,"N/A","N/A","Vanderclute Hall",3500,"N/A","F",3,"Hydro","O",null,2887.2,null,null,2973.816,3063.03048,3154.9213944,3249.5690362319997,15328.536910632]
[null,9,"N/A","N/A","McMurray Hall",2500,"N/A","P",3,"Hydro","TH / E",null,2887.2,null,null,2973.816,3063.03048,3154.9213944,3249.5690362319997,15328.536910632]
[{"$nulls":10},"Subtotal",null,27223.200000000004,null,null,28039.895999999993,28881.092880000004,29747.5256664,30639.95143639199,144531.66598279198,144531.665982792]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,500,"Hourly Rate",null,125,null,null,null,62500,null,null,64375,66306.25,68295.4375,70344.300625,331820.98812500003]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,20000,"% Markup over Mfg",null,0.1,null,null,null,22000,null,null,22660,23339.8,24039.994,24761.19382,116800.98782]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,150,null,null,null,750,null,null,772.5,795.675,819.5452499999999,844.1316074999999,3981.8518575000003]
[]
[{"$nulls":10},"BID Total",null,112473.20000000001,null,null,115847.39600000001,119322.81788,122902.5024164,126589.57748889201,597135.493785292,597135.493785292]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,112473.20000000001,null,null,115847.39600000001,119322.81788,122902.5024164,126589.57748889201,597135.493785292,597135.493785292]

{"sheet":"Old Westbury","index":21,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[35,1,35,3],[35,6,35,7],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Old Westbury",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,43,"AV       A section","N/A","N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,2,2,44,"AV       B section","N/A","N/A","P",4,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,3,3,46,"AV       D section","N/A","N/A","P/F",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,4,4,55,"Clark Center","N/A","N/A","P",2,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,5,5,57,"Natural Science","N/A","N/A","P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,6,6,51,"Campus Center  ","N/A","N/A","P",5,"HO","H",{"$nulls":4},0,0,0,0,0]
[null,7,7,51,"Campus Center Library",3000,15,"P",3,"HO","CA",{"$nulls":4},0,0,0,0,0]
[null,8,8,51,"Campus Center Theater",18000,null,"S",4,"HO","CA",{"$nulls":4},0,0,0,0,0]
[null,9,9,51,"Campus Center Print shop","N/A","N/A","F",2,"HO","CA",{"$nulls":4},0,0,0,0,0]
[null,10,10,51,"Campus Center Food Svc",5000,25,"P/F",3,"HO","H",{"$nulls":4},0,0,0,0,0]
[null,11,11,67,"Woodlands Dorm 1",2500,12,"P",4,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,12,12,68,"Woodlands Dorm 2",2500,12,"P",4,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,13,13,69,"Woodlands Dorm 3",2500,12,"P",4,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,14,14,70,"Woodlands Dorm 4",2500,12,"P",4,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,15,15,71,"Woodlands Dorm 5",2500,12,"P",4,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,16,16,66,"Student Union",2500,12,"P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,17,17,66,"Student Union",3500,17,"P/F",4,"HO","O",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,31,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2290,"% Markup over Mfg",{"$nulls":5},2290,null,null,2358.7,2429.461,2502.34483,2577.4151749,12157.9210049]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,2290,null,null,2358.7,2429.461,2502.34483,2577.4151749,12157.9210049,12157.9210049]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,2290,null,null,2358.7,2429.461,2502.34483,2577.4151749,12157.9210049,12157.9210049]

{"sheet":"Old Westbury-Barist","index":22,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Barist Elevator Co Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Old Westbury",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,43,"AV       A section","N/A","N/A","P",3,"HO","D",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,2,2,44,"AV       B section","N/A","N/A","P",4,"HO","D",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,3,3,46,"AV       D section","N/A","N/A","P/F",3,"HO","D",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,4,4,55,"Clark Center","N/A","N/A","P",2,"HO","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,5,5,57,"Natural Science","N/A","N/A","P",3,"HO","O",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,6,6,51,"Campus Center  ","N/A","N/A","P",5,"HO","H",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,7,7,51,"Campus Center Library",3000,15,"P",3,"HO","CA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,8,8,51,"Campus Center Theater",18000,null,"S",4,"HO","CA",null,2600,null,null,2678,2758.34,2841.0902,2926.322906,13803.753106]
[null,9,9,51,"Campus Center Print shop","N/A","N/A","F",2,"HO","CA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,10,10,51,"Campus Center Food Svc",5000,25,"P/F",3,"HO","H",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,11,11,67,"Woodlands Dorm 1",2500,12,"P",4,"HO","S",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,12,12,68,"Woodlands Dorm 2",2500,12,"P",4,"HO","S",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,13,13,69,"Woodlands Dorm 3",2500,12,"P",4,"HO","S",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,14,14,70,"Woodlands Dorm 4",2500,12,"P",4,"HO","S",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,15,15,71,"Woodlands Dorm 5",2500,12,"P",4,"HO","S",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,16,16,66,"Student Union",2500,12,"P",3,"HO","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,17,17,66,"Student Union",3500,17,"P/F",4,"HO","O",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[{"$nulls":10},"Subtotal",null,42600,null,null,43878,45194.34,46550.170199999986,47946.67530599999,226169.18550599992,226169.18550599998]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,31,"Hourly Rate",null,250,null,null,null,7750,null,null,7982.5,8221.975,8468.634250000001,8722.6932775,41145.8025275]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2290,"% Markup over Mfg",null,0.15,null,null,null,2633.5,null,null,2712.505,2793.88015,2877.6965545,2964.027451135,13981.609155635]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,250,null,null,null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[]
[{"$nulls":10},"Bid Total",null,57983.5,null,null,59723.005,61514.69514999999,63360.13600449999,65260.94008463499,307842.2762391349,307842.27623913495]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,57983.5,null,null,59723.005,61514.69514999999,63360.13600449999,65260.94008463499,307842.2762391349,307842.27623913495]

{"sheet":"Old Westbury-Nouveau","index":23,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Nouveau Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Old Westbury",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,43,"AV       A section","N/A","N/A","P",3,"HO","D",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,2,2,44,"AV       B section","N/A","N/A","P",4,"HO","D",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,3,3,46,"AV       D section","N/A","N/A","P/F",3,"HO","D",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,4,4,55,"Clark Center","N/A","N/A","P",2,"HO","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,5,5,57,"Natural Science","N/A","N/A","P",3,"HO","O",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,6,6,51,"Campus Center  ","N/A","N/A","P",5,"HO","H",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,7,7,51,"Campus Center Library",3000,15,"P",3,"HO","CA",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,8,8,51,"Campus Center Theater",18000,null,"S",4,"HO","CA",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,9,9,51,"Campus Center Print shop","N/A","N/A","F",2,"HO","CA",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,10,10,51,"Campus Center Food Svc",5000,25,"P/F",3,"HO","H",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,11,11,67,"Woodlands Dorm 1",2500,12,"P",4,"HO","S",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,12,12,68,"Woodlands Dorm 2",2500,12,"P",4,"HO","S",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,13,13,69,"Woodlands Dorm 3",2500,12,"P",4,"HO","S",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,14,14,70,"Woodlands Dorm 4",2500,12,"P",4,"HO","S",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,15,15,71,"Woodlands Dorm 5",2500,12,"P",4,"HO","S",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,16,16,66,"Student Union",2500,12,"P",3,"HO","O",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,17,17,66,"Student Union",3500,17,"P/F",4,"HO","O",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[{"$nulls":10},"Subtotal",null,63960,null,null,65878.80000000002,67855.16399999999,69890.81891999999,71987.5434876,339572.32640760014,339572.3264076]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,31,"Hourly Rate",null,248,null,null,null,7688,null,null,7918.64,8156.1992,8400.885176,8652.911731279999,40816.63610728]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2290,"% Markup over Mfg",null,0.2,null,null,null,2748,null,null,2830.44,2915.3532,3002.813796,3092.8982098799997,14589.50520588]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,248,null,null,null,4960,null,null,5108.8,5262.064,5419.925920000001,5582.523697600001,26333.3136176]
[]
[{"$nulls":10},"Bid Total",null,79356,null,null,81736.68000000002,84188.78039999999,86714.44381199998,89315.87712636,421311.7813383601,421311.78133836]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,79356,null,null,81736.68000000002,84188.78039999999,86714.44381199998,89315.87712636,421311.7813383601,421311.78133836]

{"sheet":"Old Westbury-Schindler","index":24,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Old Westbury",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,43,"AV       A section","N/A","N/A","P",3,"HO","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,2,2,44,"AV       B section","N/A","N/A","P",4,"HO","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,3,3,46,"AV       D section","N/A","N/A","P/F",3,"HO","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,4,4,55,"Clark Center","N/A","N/A","P",2,"HO","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,5,5,57,"Natural Science","N/A","N/A","P",3,"HO","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,6,6,51,"Campus Center  ","N/A","N/A","P",5,"HO","H",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,7,7,51,"Campus Center Library",3000,15,"P",3,"HO","CA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,8,8,51,"Campus Center Theater",18000,null,"S",4,"HO","CA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,9,9,51,"Campus Center Print shop","N/A","N/A","F",2,"HO","CA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,10,10,51,"Campus Center Food Svc",5000,25,"P/F",3,"HO","H",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,11,11,67,"Woodlands Dorm 1",2500,12,"P",4,"HO","S",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,12,12,68,"Woodlands Dorm 2",2500,12,"P",4,"HO","S",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,13,13,69,"Woodlands Dorm 3",2500,12,"P",4,"HO","S",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,14,14,70,"Woodlands Dorm 4",2500,12,"P",4,"HO","S",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,15,15,71,"Woodlands Dorm 5",2500,12,"P",4,"HO","S",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,16,16,66,"Student Union",2500,12,"P",3,"HO","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,17,17,66,"Student Union",3500,17,"P/F",4,"HO","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,40800,null,null,42024,43284.720000000016,44583.26160000001,45920.759448000004,216612.74104799994,216612.74104800003]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,31,"Hourly Rate",null,150,null,null,null,4650,null,null,4789.5,4933.185,5081.18055,5233.6159665000005,24687.481516500004]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2290,"% Markup over Mfg",null,0.2,null,null,null,2748,null,null,2830.44,2915.3532,3002.813796,3092.8982098799997,14589.50520588]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[{"$nulls":10},"Bid Total",null,51198,null,null,52733.94,54315.95820000001,55945.43694600001,57623.80005438,271817.13520037994,271817.13520038]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,51198,null,null,52733.94,54315.95820000001,55945.43694600001,57623.80005438,271817.13520037994,271817.13520038]

{"sheet":"Old Westbury-SGL","index":25,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Old Westbury",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,43,"AV       A section","N/A","N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,2,44,"AV       B section","N/A","N/A","P",4,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,3,46,"AV       D section","N/A","N/A","P/F",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,4,55,"Clark Center","N/A","N/A","P",2,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,5,57,"Natural Science","N/A","N/A","P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,6,51,"Campus Center  ","N/A","N/A","P",5,"HO","H",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,7,51,"Campus Center Library",3000,15,"P",3,"HO","CA",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,8,51,"Campus Center Theater",18000,null,"S",4,"HO","CA",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,9,51,"Campus Center Print shop","N/A","N/A","F",2,"HO","CA",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,10,10,51,"Campus Center Food Svc",5000,25,"P/F",3,"HO","H",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,11,11,67,"Woodlands Dorm 1",2500,12,"P",4,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,12,12,68,"Woodlands Dorm 2",2500,12,"P",4,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,13,13,69,"Woodlands Dorm 3",2500,12,"P",4,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,14,14,70,"Woodlands Dorm 4",2500,12,"P",4,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,15,15,71,"Woodlands Dorm 5",2500,12,"P",4,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,16,16,66,"Student Union",2500,12,"P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,17,17,66,"Student Union",3500,17,"P/F",4,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,93704,null,null,96515.12,99410.57360000002,102392.89080799997,105464.67753224004,497487.26194024005,497487.26194024005]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,31,"Hourly Rate",null,231.18,null,null,null,7166.58,null,null,7381.5774,7603.024722,7831.11546366,8066.0489275698,38048.3465132298]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2290,"% Markup over Mfg",null,0.3,null,null,null,2977,null,null,3066.31,3158.2993,3253.048279,3350.63972737,15805.297306370001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,346.77,null,null,null,6935.4,null,null,7143.4619999999995,7357.7658599999995,7578.498835799999,7805.853800873999,36820.980496674]
[]
[{"$nulls":10},"Bid Total",null,110782.98,null,null,114106.46939999999,117529.66348200002,121055.55338645996,124687.21998805384,588161.8862565138,588161.8862565138]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,110782.98,null,null,114106.46939999999,117529.66348200002,121055.55338645996,124687.21998805384,588161.8862565138,588161.8862565138]

{"sheet":"Old Westbury-Standard","index":26,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Standard Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Old Westbury",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,43,"AV       A section","N/A","N/A","P",3,"HO","D",null,2962.07,null,null,3050.9321,3142.460063,3236.73386489,3333.8358808366997,15726.0319087267]
[null,2,2,44,"AV       B section","N/A","N/A","P",4,"HO","D",null,2962.07,null,null,3050.9321,3142.460063,3236.73386489,3333.8358808366997,15726.0319087267]
[null,3,3,46,"AV       D section","N/A","N/A","P/F",3,"HO","D",null,2962.07,null,null,3050.9321,3142.460063,3236.73386489,3333.8358808366997,15726.0319087267]
[null,4,4,55,"Clark Center","N/A","N/A","P",2,"HO","O",null,2462.07,null,null,2535.9321,2612.010063,2690.37036489,2771.0814758367,13071.4640037267]
[null,5,5,57,"Natural Science","N/A","N/A","P",3,"HO","O",null,2762.07,null,null,2844.9321,2930.280063,3018.18846489,3108.7341188367,14664.2047467267]
[null,6,6,51,"Campus Center  ","N/A","N/A","P",5,"HO","H",null,3422.07,null,null,3524.7321,3630.474063,3739.3882848900003,3851.5699334367005,18168.234381326703]
[null,7,7,51,"Campus Center Library",3000,15,"P",3,"HO","CA",null,3062.07,null,null,3153.9321,3248.550063,3346.00656489,3446.3867618367,16256.9454897267]
[null,8,8,51,"Campus Center Theater",18000,null,"S",4,"HO","CA",null,3362.07,null,null,3462.9321,3566.820063,3673.8246648900003,3784.0394048367,17849.6862327267]
[null,9,9,51,"Campus Center Print shop","N/A","N/A","F",2,"HO","CA",null,2462.07,null,null,2535.9321,2612.010063,2690.37036489,2771.0814758367,13071.4640037267]
[null,10,10,51,"Campus Center Food Svc",5000,25,"P/F",3,"HO","H",null,2592.07,null,null,2669.8321,2749.927063,2832.42487489,2917.3976211367,13761.651659026702]
[null,11,11,67,"Woodlands Dorm 1",2500,12,"P",4,"HO","S",null,3362.07,null,null,3462.9321,3566.820063,3673.8246648900003,3784.0394048367,17849.6862327267]
[null,12,12,68,"Woodlands Dorm 2",2500,12,"P",4,"HO","S",null,3362.07,null,null,3462.9321,3566.820063,3673.8246648900003,3784.0394048367,17849.6862327267]
[null,13,13,69,"Woodlands Dorm 3",2500,12,"P",4,"HO","S",null,3362.07,null,null,3462.9321,3566.820063,3673.8246648900003,3784.0394048367,17849.6862327267]
[null,14,14,70,"Woodlands Dorm 4",2500,12,"P",4,"HO","S",null,3362.07,null,null,3462.9321,3566.820063,3673.8246648900003,3784.0394048367,17849.6862327267]
[null,15,15,71,"Woodlands Dorm 5",2500,12,"P",4,"HO","S",null,3250,null,null,3347.5,3447.925,3551.3627500000002,3657.9036325,17254.6913825]
[null,16,16,66,"Student Union",2500,12,"P",3,"HO","O",null,2592.07,null,null,2669.8321,2749.927063,2832.42487489,2917.3976211367,13761.651659026702]
[null,17,17,66,"Student Union",3500,17,"P/F",4,"HO","O",null,2762.07,null,null,2844.9321,2930.280063,3018.18846489,3108.7341188367,14664.2047467267]
[{"$nulls":10},"Subtotal",null,51063.12,null,null,52595.013599999984,54172.864008000004,55798.049928240005,57471.9914260872,271101.03896232723,271101.03896232723]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,31,"Hourly Rate",null,150,null,null,null,4650,null,null,4789.5,4933.185,5081.18055,5233.6159665000005,24687.481516500004]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2290,"% Markup over Mfg",null,0.14,null,null,null,2610.6,null,null,2688.918,2769.58554,2852.6731062,2938.253299386,13860.029945586]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[{"$nulls":10},"Bid Total",null,61323.72,null,null,63163.43159999998,65058.334548,67010.08458444,69020.3871219732,325575.95785441325,325575.9578544132]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,61323.72,null,null,63163.43159999998,65058.334548,67010.08458444,69020.3871219732,325575.95785441325,325575.9578544132]

{"sheet":"Old Westbury-Thyssen","index":27,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[32,1,32,4],[32,6,32,7],[33,1,33,4],[33,6,33,7],[35,1,35,3],[35,6,35,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Old Westbury",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,43,"AV       A section","N/A","N/A","P",3,"HO","D",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,2,2,44,"AV       B section","N/A","N/A","P",4,"HO","D",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,3,3,46,"AV       D section","N/A","N/A","P/F",3,"HO","D",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,4,4,55,"Clark Center","N/A","N/A","P",2,"HO","O",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,5,5,57,"Natural Science","N/A","N/A","P",3,"HO","O",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,6,6,51,"Campus Center  ","N/A","N/A","P",5,"HO","H",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,7,7,51,"Campus Center Library",3000,15,"P",3,"HO","CA",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,8,8,51,"Campus Center Theater",18000,null,"S",4,"HO","CA",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,9,9,51,"Campus Center Print shop","N/A","N/A","F",2,"HO","CA",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,10,10,51,"Campus Center Food Svc",5000,25,"P/F",3,"HO","H",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,11,11,67,"Woodlands Dorm 1",2500,12,"P",4,"HO","S",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,12,12,68,"Woodlands Dorm 2",2500,12,"P",4,"HO","S",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,13,13,69,"Woodlands Dorm 3",2500,12,"P",4,"HO","S",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,14,14,70,"Woodlands Dorm 4",2500,12,"P",4,"HO","S",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,15,15,71,"Woodlands Dorm 5",2500,12,"P",4,"HO","S",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,16,16,66,"Student Union",2500,12,"P",3,"HO","O",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[null,17,17,66,"Student Union",3500,17,"P/F",4,"HO","O",null,2568.24,null,null,2645.2871999999998,2724.6458159999997,2806.38519048,2890.5767461943997,13635.134952674398]
[{"$nulls":10},"Subtotal",null,45723.59999999998,null,null,47095.30799999999,48508.16723999998,49963.41225720002,51462.314624915976,242752.8021221159,242752.80212211594]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,31,"Hourly Rate",null,125,null,null,null,3875,null,null,3991.25,4110.9875,4234.3171250000005,4361.34663875,20572.90126375]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2290,"% Markup over Mfg",null,0.1,null,null,null,2519,null,null,2594.57,2672.4071000000004,2752.579313,2835.15669239,13373.713105390001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[{"$nulls":10},"Bid Total",null,55117.59999999998,null,null,56771.12799999999,58474.26183999998,60228.48969520002,62035.34438605598,292626.82392125594,292626.82392125594]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,55117.59999999998,null,null,56771.12799999999,58474.26183999998,60228.48969520002,62035.34438605598,292626.82392125594,292626.82392125594]

{"sheet":"Optometry","index":28,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[27,1,27,3],[27,6,27,7],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Optometry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",{"$nulls":4},0,0,0,0,0]
[null,2,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",{"$nulls":4},0,0,0,0,0]
[null,3,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",19,"ELC","S",{"$nulls":4},0,0,0,0,0]
[null,4,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",{"$nulls":4},0,0,0,0,0]
[null,5,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",{"$nulls":4},0,0,0,0,0]
[null,6,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",{"$nulls":4},0,0,0,0,0]
[null,7,"N/A","N/A","33 W 42nd St. NYC",2250,"N/A","S",18,"ELC","S",{"$nulls":4},0,0,0,0,0]
[null,8,"N/A","N/A","33 W 42nd St. NYC",4500,"N/A","S",18,"ELC","S",{"$nulls":4},0,0,0,0,0]
[null,9,"Dumbwaiter","N/A","33 W 42nd St. NYC","N/A","N/A","F",5,"DW","N/A",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",{"$nulls":5},1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]

{"sheet":"Optometry-Barist","index":29,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Barist Elevator Co Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Optometry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,2,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,3,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",19,"ELC","S",null,17000,null,null,17510,18035.3,18576.359,19133.64977,90255.30877]
[null,4,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,17000,null,null,17510,18035.3,18576.359,19133.64977,90255.30877]
[null,5,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,17000,null,null,17510,18035.3,18576.359,19133.64977,90255.30877]
[null,6,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,17000,null,null,17510,18035.3,18576.359,19133.64977,90255.30877]
[null,7,"N/A","N/A","33 W 42nd St. NYC",2250,"N/A","S",18,"ELC","S",null,17000,null,null,17510,18035.3,18576.359,19133.64977,90255.30877]
[null,8,"N/A","N/A","33 W 42nd St. NYC",4500,"N/A","S",18,"ELC","S",null,17000,null,null,17510,18035.3,18576.359,19133.64977,90255.30877]
[null,9,"Dumbwaiter","N/A","33 W 42nd St. NYC","N/A","N/A","F",5,"DW","N/A",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[{"$nulls":10},"Subtotal",null,132000,null,null,135960,140038.8,144239.96399999998,148567.16291999997,700805.92692,700805.92692]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,350,null,null,null,7000,null,null,7210,7426.3,7649.089,7878.56167,37163.95067]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,350,null,null,null,1750,null,null,1802.5,1856.575,1912.27225,1969.6404175,9290.9876675]
[]
[{"$nulls":10},"Bid Total",null,141950,null,null,146208.5,150594.75499999998,155112.59764999998,159765.97557949997,753631.8282295001,753631.8282295]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,141950,null,null,146208.5,150594.75499999998,155112.59764999998,159765.97557949997,753631.8282295001,753631.8282295]

{"sheet":"Optometry-Nouveau","index":30,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Nouveau Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Optometry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,5940,null,null,6118.2,6301.746,6490.79838,6685.5223314,31536.2667114]
[null,2,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,5940,null,null,6118.2,6301.746,6490.79838,6685.5223314,31536.2667114]
[null,3,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",19,"ELC","S",null,8200,null,null,8446,8699.38,8960.3614,9229.172242,43534.913642]
[null,4,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,8200,null,null,8446,8699.38,8960.3614,9229.172242,43534.913642]
[null,5,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,8200,null,null,8446,8699.38,8960.3614,9229.172242,43534.913642]
[null,6,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,8200,null,null,8446,8699.38,8960.3614,9229.172242,43534.913642]
[null,7,"N/A","N/A","33 W 42nd St. NYC",2250,"N/A","S",18,"ELC","S",null,8200,null,null,8446,8699.38,8960.3614,9229.172242,43534.913642]
[null,8,"N/A","N/A","33 W 42nd St. NYC",4500,"N/A","S",18,"ELC","S",null,8200,null,null,8446,8699.38,8960.3614,9229.172242,43534.913642]
[null,9,"Dumbwaiter","N/A","33 W 42nd St. NYC","N/A","N/A","F",5,"DW","N/A",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[{"$nulls":10},"Subtotal",null,64080,null,null,66002.4,67982.472,70021.94615999999,72122.6045448,340209.42270480003,340209.4227048]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,248,null,null,null,4960,null,null,5108.8,5262.064,5419.925920000001,5582.523697600001,26333.3136176]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,248,null,null,null,1240,null,null,1277.2,1315.516,1354.9814800000001,1395.6309244000001,6583.3284044]
[]
[{"$nulls":10},"Bid Total",null,71480,null,null,73624.4,75833.132,78108.12595999999,80451.3697388,379497.0276988,379497.02769879997]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,71480,null,null,73624.4,75833.132,78108.12595999999,80451.3697388,379497.0276988,379497.02769879997]

{"sheet":"Optometry-Schindler","index":31,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Optometry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,2,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,3,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",19,"ELC","S",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,4,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,5,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,6,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,7,"N/A","N/A","33 W 42nd St. NYC",2250,"N/A","S",18,"ELC","S",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,8,"N/A","N/A","33 W 42nd St. NYC",4500,"N/A","S",18,"ELC","S",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,9,"Dumbwaiter","N/A","33 W 42nd St. NYC","N/A","N/A","F",5,"DW","N/A",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,43200,null,null,44496,45830.880000000005,47205.8064,48621.980592,229354.666992,229354.666992]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,150,null,null,null,750,null,null,772.5,795.675,819.5452499999999,844.1316074999999,3981.8518575000003]
[]
[{"$nulls":10},"Bid Total",null,48150,null,null,49594.5,51082.33500000001,52614.80505,54193.249201499995,255634.88925150002,255634.88925150002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,48150,null,null,49594.5,51082.33500000001,52614.80505,54193.249201499995,255634.88925150002,255634.88925150002]

{"sheet":"Optometry-SGL","index":32,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Optometry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,10033,null,null,10333.99,10644.0097,10963.329991,11292.229890730001,53266.55958173]
[null,2,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,10033,null,null,10333.99,10644.0097,10963.329991,11292.229890730001,53266.55958173]
[null,3,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",19,"ELC","S",null,10033,null,null,10333.99,10644.0097,10963.329991,11292.229890730001,53266.55958173]
[null,4,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,10033,null,null,10333.99,10644.0097,10963.329991,11292.229890730001,53266.55958173]
[null,5,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,10033,null,null,10333.99,10644.0097,10963.329991,11292.229890730001,53266.55958173]
[null,6,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,10033,null,null,10333.99,10644.0097,10963.329991,11292.229890730001,53266.55958173]
[null,7,"N/A","N/A","33 W 42nd St. NYC",2250,"N/A","S",18,"ELC","S",null,10033,null,null,10333.99,10644.0097,10963.329991,11292.229890730001,53266.55958173]
[null,8,"N/A","N/A","33 W 42nd St. NYC",4500,"N/A","S",18,"ELC","S",null,10033,null,null,10333.99,10644.0097,10963.329991,11292.229890730001,53266.55958173]
[null,9,"Dumbwaiter","N/A","33 W 42nd St. NYC","N/A","N/A","F",5,"DW","N/A",null,10033,null,null,10333.99,10644.0097,10963.329991,11292.229890730001,53266.55958173]
[{"$nulls":10},"Subtotal",null,90297,null,null,93005.91,95796.0873,98669.969919,101630.06901656999,479399.03623557,479399.03623557]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,231.18,null,null,null,4623.6,null,null,4762.308,4905.17724,5052.3325572,5203.902533916001,24547.320331116]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.3,null,null,null,1300,null,null,1339,1379.17,1420.5451,1463.161453,6901.876553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,346.77,null,null,null,1733.85,null,null,1785.8654999999999,1839.4414649999999,1894.6247089499998,1951.4634502184997,9205.2451241685]
[]
[{"$nulls":10},"Bid Total",null,97954.45000000001,null,null,100893.08350000001,103919.876005,107037.47228515,110248.59645370448,520053.4782438545,520053.4782438544]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,97954.45000000001,null,null,100893.08350000001,103919.876005,107037.47228515,110248.59645370448,520053.4782438545,520053.4782438544]

{"sheet":"Optometry-Standard","index":33,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Standard Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Optometry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,4308,null,null,4437.24,4570.3571999999995,4707.467916,4848.69195348,22871.757069479998]
[null,2,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,4308,null,null,4437.24,4570.3571999999995,4707.467916,4848.69195348,22871.757069479998]
[null,3,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",19,"ELC","S",null,6689,null,null,6889.67,7096.3601,7309.250903,7528.52843009,35512.80943309]
[null,4,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,6689,null,null,6889.67,7096.3601,7309.250903,7528.52843009,35512.80943309]
[null,5,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,6689,null,null,6889.67,7096.3601,7309.250903,7528.52843009,35512.80943309]
[null,6,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,6689,null,null,6889.67,7096.3601,7309.250903,7528.52843009,35512.80943309]
[null,7,"N/A","N/A","33 W 42nd St. NYC",2250,"N/A","S",18,"ELC","S",null,6689,null,null,6889.67,7096.3601,7309.250903,7528.52843009,35512.80943309]
[null,8,"N/A","N/A","33 W 42nd St. NYC",4500,"N/A","S",18,"ELC","S",null,6689,null,null,6889.67,7096.3601,7309.250903,7528.52843009,35512.80943309]
[null,9,"Dumbwaiter","N/A","33 W 42nd St. NYC","N/A","N/A","F",5,"DW","N/A",null,4189,null,null,4314.67,4444.1101,4577.433403,4714.75640509,22239.96990809]
[{"$nulls":10},"Subtotal",null,52939,null,null,54527.16999999999,56162.98509999999,57847.87465299999,59583.310892589994,281060.34064559004,281060.3406455899]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.14,null,null,null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,150,null,null,null,750,null,null,772.5,795.675,819.5452499999999,844.1316074999999,3981.8518575000003]
[]
[{"$nulls":10},"Bid Total",null,57829,null,null,59563.86999999999,61350.78609999999,63191.30968299999,65087.04897348999,307022.01475649,307022.01475649]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,57829,null,null,59563.86999999999,61350.78609999999,63191.30968299999,65087.04897348999,307022.01475649,307022.01475649]

{"sheet":"Optometry-Thyssen","index":34,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Optometry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,7056,null,null,7267.68,7485.7104,7710.281712,7941.59016336,37461.26227536]
[null,2,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",5,"ELC","S",null,7056,null,null,7267.68,7485.7104,7710.281712,7941.59016336,37461.26227536]
[null,3,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",19,"ELC","S",null,7680.6,null,null,7911.018,8148.34854,8392.7989962,8644.582966086,40777.348502286]
[null,4,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,7680.6,null,null,7911.018,8148.34854,8392.7989962,8644.582966086,40777.348502286]
[null,5,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,7680.6,null,null,7911.018,8148.34854,8392.7989962,8644.582966086,40777.348502286]
[null,6,"N/A","N/A","33 W 42nd St. NYC",2500,"N/A","P",18,"ELC","S",null,7680.6,null,null,7911.018,8148.34854,8392.7989962,8644.582966086,40777.348502286]
[null,7,"N/A","N/A","33 W 42nd St. NYC",2250,"N/A","S",18,"ELC","S",null,7680.6,null,null,7911.018,8148.34854,8392.7989962,8644.582966086,40777.348502286]
[null,8,"N/A","N/A","33 W 42nd St. NYC",4500,"N/A","S",18,"ELC","S",null,7680.6,null,null,7911.018,8148.34854,8392.7989962,8644.582966086,40777.348502286]
[null,9,"Dumbwaiter","N/A","33 W 42nd St. NYC","N/A","N/A","F",5,"DW","N/A",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[{"$nulls":10},"Subtotal",null,63291.59999999999,null,null,65190.34799999999,67146.05844,69160.44019319999,71235.25339899599,336023.700032196,336023.7000321959]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,125,null,null,null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.3,null,null,null,1300,null,null,1339,1379.17,1420.5451,1463.161453,6901.876553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,150,null,null,null,750,null,null,772.5,795.675,819.5452499999999,844.1316074999999,3981.8518575000003]
[]
[{"$nulls":10},"Bid Total",null,67841.59999999999,null,null,69876.848,71973.15344,74132.34804319999,76356.31848449599,360180.267967696,360180.26796769595]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,67841.59999999999,null,null,69876.848,71973.15344,74132.34804319999,76356.31848449599,360180.267967696,360180.26796769595]

{"sheet":"Purchase","index":35,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[46,1,46,4],[46,6,46,7],[48,1,48,3],[48,6,48,7],[45,1,45,4],[45,6,45,7],[5,4,5,8],[1,6,1,7],[10,19,11,19],[10,20,11,20],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Purchase College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,40,"Museum",10000,"N/A","P/F",4,"GT","A",{"$nulls":4},0,0,0,0,0]
[null,2,2,41,"Humanities",2100,"N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,3,3,42,"Gym",3000,"N/A","P",4,"HO","A",{"$nulls":4},0,0,0,0,0]
[null,4,4,43,"CCS",2500,"N/A","P",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,5,5,43,"CCS Kitchen",1500,"N/A","P",2,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,6,6,45,"Dorms/Dining Hall",1500,"N/A","P",3,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,7,7,48,"CCN",2500,"N/A","P",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,8,8,48,"CCN Kitchen",2500,"N/A","F",2,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,9,9,49,"Library",2000,"N/A","P",3,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,10,10,49,"Library/entry",2100,"N/A","P",3,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,11,11,49,"Bookstore",2000,"N/A","P",2,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,12,12,49,"Mailroom",2000,"N/A","P",2,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,13,14,50,"Theatre D",10000,"N/A","P",6,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,14,15,50,"Theatre D",4500,"N/A","P",3,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,15,16,52,"Natural Science",2500,"N/A","P",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,16,17,52,"Natural Science",3500,"N/A","P/F",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,17,18,55,"Social Science",2000,"N/A","P",3,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,18,19,56,"Dance",6500,"N/A","P/F",2,"HO","WE",{"$nulls":4},0,0,0,0,0]
[null,19,20,57,"Music",3000,"N/A","P",4,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,20,21,57,"Music",6500,"N/A","P/F",4,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,21,22,58,"Visual Arts",2000,"N/A","P",3,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,22,23,58,"Visual Arts",7500,"N/A","P/F",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,23,29,59,"P.A.C. Theatre A",10000,"N/A","F",2,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,24,30,59,"P.A.C. Theatre B",10000,"N/A","F",2,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,25,31,59,"P.A.C. Theatre C",11000,"N/A","F",3,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,26,32,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,27,33,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,28,34,83,"Student Support",4000,"N/A","P/F",3,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,29,35,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,30,36,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",{"$nulls":5},1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]

{"sheet":"Purchase-Barist","index":36,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[45,1,45,4],[45,6,45,7],[46,1,46,4],[46,6,46,7],[48,1,48,3],[48,6,48,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Barist Elevator Co Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Purchase College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,40,"Museum",10000,"N/A","P/F",4,"GT","A",null,11000,null,null,11330,11669.9,12019.997,12380.59691,58400.49391]
[null,2,2,41,"Humanities",2100,"N/A","P",3,"HO","D",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,3,3,42,"Gym",3000,"N/A","P",4,"HO","A",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,4,4,43,"CCS",2500,"N/A","P",4,"HO","TH",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,5,5,43,"CCS Kitchen",1500,"N/A","P",2,"HO","TH",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,6,6,45,"Dorms/Dining Hall",1500,"N/A","P",3,"HO","TH",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,7,7,48,"CCN",2500,"N/A","P",4,"HO","TH",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,8,8,48,"CCN Kitchen",2500,"N/A","F",2,"HO","TH",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,9,9,49,"Library",2000,"N/A","P",3,"HO","TH",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,10,10,49,"Library/entry",2100,"N/A","P",3,"HO","TH",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,11,11,49,"Bookstore",2000,"N/A","P",2,"HO","TH",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,12,12,49,"Mailroom",2000,"N/A","P",2,"HO","TH",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,13,14,50,"Theatre D",10000,"N/A","P",6,"HO","TH",null,10000,null,null,10300,10609,10927.27,11255.0881,53091.358100000005]
[null,14,15,50,"Theatre D",4500,"N/A","P",3,"HO","TH",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,15,16,52,"Natural Science",2500,"N/A","P",4,"HO","TH",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,16,17,52,"Natural Science",3500,"N/A","P/F",4,"HO","TH",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,17,18,55,"Social Science",2000,"N/A","P",3,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,18,19,56,"Dance",6500,"N/A","P/F",2,"HO","WE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,19,20,57,"Music",3000,"N/A","P",4,"HO","D",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,20,21,57,"Music",6500,"N/A","P/F",4,"HO","D",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,21,22,58,"Visual Arts",2000,"N/A","P",3,"HO","TH",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,22,23,58,"Visual Arts",7500,"N/A","P/F",4,"HO","TH",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,23,29,59,"P.A.C. Theatre A",10000,"N/A","F",2,"HO","TH",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,24,30,59,"P.A.C. Theatre B",10000,"N/A","F",2,"HO","TH",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,25,31,59,"P.A.C. Theatre C",11000,"N/A","F",3,"HO","TH",null,8000,null,null,8240,8487.2,8741.816,9004.07048,42473.086480000005]
[null,26,32,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,27,33,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,28,34,83,"Student Support",4000,"N/A","P/F",3,"HO","S",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,29,35,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,3800,null,null,3914,4031.42,4152.3626,4276.933478000001,20174.716078]
[null,30,36,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[{"$nulls":10},"Subtotal",null,146900,null,null,151307,155846.21000000005,160521.59629999998,165337.24418899996,779912.0504890004,779912.050489]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,350,null,null,null,17500,null,null,18025,18565.75,19122.7225,19696.404175,92909.876675]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,350,null,null,null,7000,null,null,7210,7426.3,7649.089,7878.56167,37163.95067]
[]
[{"$nulls":10},"Bid Total",null,172600,null,null,177778,183111.34000000003,188604.68019999997,194262.82060599996,916356.8408060005,916356.8408059999]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,172600,null,null,177778,183111.34000000003,188604.68019999997,194262.82060599996,916356.8408060005,916356.8408059999]

{"sheet":"Purchase-Nouveau","index":37,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[45,1,45,4],[45,6,45,7],[46,1,46,4],[46,6,46,7],[48,1,48,3],[48,6,48,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Nouveau Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Purchase College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,40,"Museum",10000,"N/A","P/F",4,"GT","A",null,3840,null,null,3955.2,4073.8559999999998,4196.07168,4321.9538304,20387.0815104]
[null,2,2,41,"Humanities",2100,"N/A","P",3,"HO","D",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,3,3,42,"Gym",3000,"N/A","P",4,"HO","A",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,4,4,43,"CCS",2500,"N/A","P",4,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,5,5,43,"CCS Kitchen",1500,"N/A","P",2,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,6,6,45,"Dorms/Dining Hall",1500,"N/A","P",3,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,7,7,48,"CCN",2500,"N/A","P",4,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,8,8,48,"CCN Kitchen",2500,"N/A","F",2,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,9,9,49,"Library",2000,"N/A","P",3,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,10,10,49,"Library/entry",2100,"N/A","P",3,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,11,11,49,"Bookstore",2000,"N/A","P",2,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,12,12,49,"Mailroom",2000,"N/A","P",2,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,13,14,50,"Theatre D",10000,"N/A","P",6,"HO","TH",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,14,15,50,"Theatre D",4500,"N/A","P",3,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,15,16,52,"Natural Science",2500,"N/A","P",4,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,16,17,52,"Natural Science",3500,"N/A","P/F",4,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,17,18,55,"Social Science",2000,"N/A","P",3,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,18,19,56,"Dance",6500,"N/A","P/F",2,"HO","WE",null,3840,null,null,3955.2,4073.8559999999998,4196.07168,4321.9538304,20387.0815104]
[null,19,20,57,"Music",3000,"N/A","P",4,"HO","D",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,20,21,57,"Music",6500,"N/A","P/F",4,"HO","D",null,3840,null,null,3955.2,4073.8559999999998,4196.07168,4321.9538304,20387.0815104]
[null,21,22,58,"Visual Arts",2000,"N/A","P",3,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,22,23,58,"Visual Arts",7500,"N/A","P/F",4,"HO","TH",null,3840,null,null,3955.2,4073.8559999999998,4196.07168,4321.9538304,20387.0815104]
[null,23,29,59,"P.A.C. Theatre A",10000,"N/A","F",2,"HO","TH",null,4780,null,null,4923.4,5071.102,5223.23506,5379.9321118,25377.6691718]
[null,24,30,59,"P.A.C. Theatre B",10000,"N/A","F",2,"HO","TH",null,4780,null,null,4923.4,5071.102,5223.23506,5379.9321118,25377.6691718]
[null,25,31,59,"P.A.C. Theatre C",11000,"N/A","F",3,"HO","TH",null,4780,null,null,4923.4,5071.102,5223.23506,5379.9321118,25377.6691718]
[null,26,32,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,27,33,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,28,34,83,"Student Support",4000,"N/A","P/F",3,"HO","S",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,29,35,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,30,36,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[{"$nulls":10},"Subtotal",null,113400,null,null,116801.99999999997,120306.06000000001,123915.24180000003,127632.69905399998,602056.0008540002,602056.000854]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,248,null,null,null,12400,null,null,12772,13155.16,13549.8148,13956.309244,65833.284044]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,248,null,null,null,4960,null,null,5108.8,5262.064,5419.925920000001,5582.523697600001,26333.3136176]
[]
[{"$nulls":10},"Bid Total",null,131960,null,null,135918.79999999996,139996.364,144196.25492000004,148522.14256759998,700593.5614876002,700593.5614876]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,131960,null,null,135918.79999999996,139996.364,144196.25492000004,148522.14256759998,700593.5614876002,700593.5614876]

{"sheet":"Purchase-Schindler","index":38,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[45,1,45,4],[45,6,45,7],[46,1,46,4],[46,6,46,7],[48,1,48,3],[48,6,48,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Purchase College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,40,"Museum",10000,"N/A","P/F",4,"GT","A",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,2,2,41,"Humanities",2100,"N/A","P",3,"HO","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,3,3,42,"Gym",3000,"N/A","P",4,"HO","A",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,4,4,43,"CCS",2500,"N/A","P",4,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,5,5,43,"CCS Kitchen",1500,"N/A","P",2,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,6,6,45,"Dorms/Dining Hall",1500,"N/A","P",3,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,7,7,48,"CCN",2500,"N/A","P",4,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,8,8,48,"CCN Kitchen",2500,"N/A","F",2,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,9,9,49,"Library",2000,"N/A","P",3,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,10,10,49,"Library/entry",2100,"N/A","P",3,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,11,11,49,"Bookstore",2000,"N/A","P",2,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,12,12,49,"Mailroom",2000,"N/A","P",2,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,13,14,50,"Theatre D",10000,"N/A","P",6,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,14,15,50,"Theatre D",4500,"N/A","P",3,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,15,16,52,"Natural Science",2500,"N/A","P",4,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,16,17,52,"Natural Science",3500,"N/A","P/F",4,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,17,18,55,"Social Science",2000,"N/A","P",3,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,18,19,56,"Dance",6500,"N/A","P/F",2,"HO","WE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,19,20,57,"Music",3000,"N/A","P",4,"HO","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,20,21,57,"Music",6500,"N/A","P/F",4,"HO","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,21,22,58,"Visual Arts",2000,"N/A","P",3,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,22,23,58,"Visual Arts",7500,"N/A","P/F",4,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,23,29,59,"P.A.C. Theatre A",10000,"N/A","F",2,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,24,30,59,"P.A.C. Theatre B",10000,"N/A","F",2,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,25,31,59,"P.A.C. Theatre C",11000,"N/A","F",3,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,26,32,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,27,33,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,28,34,83,"Student Support",4000,"N/A","P/F",3,"HO","S",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,29,35,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,30,36,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,73800,null,null,76014,78294.42000000006,80643.25260000005,83062.55017799999,391814.22277800005,391814.2227780001]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,150,null,null,null,7500,null,null,7725,7956.75,8195.4525,8441.316074999999,39818.518574999995]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[{"$nulls":10},"Bid Total",null,85500,null,null,88065,90706.95000000006,93428.15850000005,96231.00325499999,453931.1117550001,453931.1117550001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,85500,null,null,88065,90706.95000000006,93428.15850000005,96231.00325499999,453931.1117550001,453931.1117550001]

{"sheet":"Purchase-SGL","index":39,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[45,1,45,4],[45,6,45,7],[46,1,46,4],[46,6,46,7],[48,1,48,3],[48,6,48,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Purchase College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,40,"Museum",10000,"N/A","P/F",4,"GT","A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,2,41,"Humanities",2100,"N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,3,42,"Gym",3000,"N/A","P",4,"HO","A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,4,43,"CCS",2500,"N/A","P",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,5,43,"CCS Kitchen",1500,"N/A","P",2,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,6,45,"Dorms/Dining Hall",1500,"N/A","P",3,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,7,48,"CCN",2500,"N/A","P",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,8,48,"CCN Kitchen",2500,"N/A","F",2,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,9,49,"Library",2000,"N/A","P",3,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,10,10,49,"Library/entry",2100,"N/A","P",3,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,11,11,49,"Bookstore",2000,"N/A","P",2,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,12,12,49,"Mailroom",2000,"N/A","P",2,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,13,14,50,"Theatre D",10000,"N/A","P",6,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,14,15,50,"Theatre D",4500,"N/A","P",3,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,15,16,52,"Natural Science",2500,"N/A","P",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,16,17,52,"Natural Science",3500,"N/A","P/F",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,17,18,55,"Social Science",2000,"N/A","P",3,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,18,19,56,"Dance",6500,"N/A","P/F",2,"HO","WE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,19,20,57,"Music",3000,"N/A","P",4,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,20,21,57,"Music",6500,"N/A","P/F",4,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,21,22,58,"Visual Arts",2000,"N/A","P",3,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,22,23,58,"Visual Arts",7500,"N/A","P/F",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,23,29,59,"P.A.C. Theatre A",10000,"N/A","F",2,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,24,30,59,"P.A.C. Theatre B",10000,"N/A","F",2,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,25,31,59,"P.A.C. Theatre C",11000,"N/A","F",3,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,26,32,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,27,33,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,28,34,83,"Student Support",4000,"N/A","P/F",3,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,29,35,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,30,36,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,165360,null,null,170320.7999999999,175430.42400000003,180693.33671999988,186114.13682159997,877918.6975416008,877918.6975415999]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,231.18,null,null,null,11559,null,null,11905.77,12262.9431,12630.831393,13009.75633479,61368.30082779]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.3,null,null,null,1300,null,null,1339,1379.17,1420.5451,1463.161453,6901.876553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,231.18,null,null,null,4623.6,null,null,4762.308,4905.17724,5052.3325572,5203.902533916001,24547.320331116]
[]
[{"$nulls":10},"Bid Total",null,182842.6,null,null,188327.87799999988,193977.71434000004,199797.04577019985,205790.95714330598,970736.1952535068,970736.1952535058]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,182842.6,null,null,188327.87799999988,193977.71434000004,199797.04577019985,205790.95714330598,970736.1952535068,970736.1952535058]

{"sheet":"Purchase-Standard","index":40,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[45,1,45,4],[45,6,45,7],[46,1,46,4],[46,6,46,7],[48,1,48,3],[48,6,48,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Standard Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Purchase College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,40,"Museum",10000,"N/A","P/F",4,"GT","A",null,6329,null,null,6518.87,6714.4361,6915.869183,7123.34525849,33601.52054149]
[null,2,2,41,"Humanities",2100,"N/A","P",3,"HO","D",null,2689,null,null,2769.67,2852.7601,2938.3429029999998,3026.4931900899996,14276.266193089998]
[null,3,3,42,"Gym",3000,"N/A","P",4,"HO","A",null,2959,null,null,3047.77,3139.2031,3233.379193,3330.3805687900003,15709.732861790002]
[null,4,4,43,"CCS",2500,"N/A","P",4,"HO","TH",null,2959,null,null,3047.77,3139.2031,3233.379193,3330.3805687900003,15709.732861790002]
[null,5,5,43,"CCS Kitchen",1500,"N/A","P",2,"HO","TH",null,2959,null,null,3047.77,3139.2031,3233.379193,3330.3805687900003,15709.732861790002]
[null,6,6,45,"Dorms/Dining Hall",1500,"N/A","P",3,"HO","TH",null,2850,null,null,2935.5,3023.565,3114.27195,3207.7001084999997,15131.0370585]
[null,7,7,48,"CCN",2500,"N/A","P",4,"HO","TH",null,2740,null,null,2822.2,2906.866,2994.07198,3083.8941394000003,14547.032119399999]
[null,8,8,48,"CCN Kitchen",2500,"N/A","F",2,"HO","TH",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,9,9,49,"Library",2000,"N/A","P",3,"HO","TH",null,2489,null,null,2563.67,2640.5801,2719.7975030000002,2801.3914280900003,13214.439031090002]
[null,10,10,49,"Library/entry",2100,"N/A","P",3,"HO","TH",null,2489,null,null,2563.67,2640.5801,2719.7975030000002,2801.3914280900003,13214.439031090002]
[null,11,11,49,"Bookstore",2000,"N/A","P",2,"HO","TH",null,2489,null,null,2563.67,2640.5801,2719.7975030000002,2801.3914280900003,13214.439031090002]
[null,12,12,49,"Mailroom",2000,"N/A","P",2,"HO","TH",null,2389,null,null,2460.67,2534.4901,2610.524803,2688.8405470899997,12683.52545009]
[null,13,14,50,"Theatre D",10000,"N/A","P",6,"HO","TH",null,4987,null,null,5136.61,5290.708299999999,5449.4295489999995,5612.91243547,26476.66028447]
[null,14,15,50,"Theatre D",4500,"N/A","P",3,"HO","TH",null,3250,null,null,3347.5,3447.925,3551.3627500000002,3657.9036325,17254.6913825]
[null,15,16,52,"Natural Science",2500,"N/A","P",4,"HO","TH",null,2750,null,null,2832.5,2917.475,3004.99925,3095.1492275,14600.1234775]
[null,16,17,52,"Natural Science",3500,"N/A","P/F",4,"HO","TH",null,2750,null,null,2832.5,2917.475,3004.99925,3095.1492275,14600.1234775]
[null,17,18,55,"Social Science",2000,"N/A","P",3,"HO","TH",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,18,19,56,"Dance",6500,"N/A","P/F",2,"HO","WE",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,19,20,57,"Music",3000,"N/A","P",4,"HO","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,20,21,57,"Music",6500,"N/A","P/F",4,"HO","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,21,22,58,"Visual Arts",2000,"N/A","P",3,"HO","TH",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,22,23,58,"Visual Arts",7500,"N/A","P/F",4,"HO","TH",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,23,29,59,"P.A.C. Theatre A",10000,"N/A","F",2,"HO","TH",null,3250,null,null,3347.5,3447.925,3551.3627500000002,3657.9036325,17254.6913825]
[null,24,30,59,"P.A.C. Theatre B",10000,"N/A","F",2,"HO","TH",null,3250,null,null,3347.5,3447.925,3551.3627500000002,3657.9036325,17254.6913825]
[null,25,31,59,"P.A.C. Theatre C",11000,"N/A","F",3,"HO","TH",null,3250,null,null,3347.5,3447.925,3551.3627500000002,3657.9036325,17254.6913825]
[null,26,32,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,3100,null,null,3193,3288.79,3387.4537,3489.077311,16458.321011]
[null,27,33,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,3100,null,null,3193,3288.79,3387.4537,3489.077311,16458.321011]
[null,28,34,83,"Student Support",4000,"N/A","P/F",3,"HO","S",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,29,35,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,30,36,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[{"$nulls":10},"Subtotal",null,89428,null,null,92110.84,94874.16519999997,97720.39015599998,100652.00186068003,474785.3972166802,474785.39721668]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,150,null,null,null,7500,null,null,7725,7956.75,8195.4525,8441.316074999999,39818.518574999995]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.14,null,null,null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[{"$nulls":10},"Bid Total",null,101068,null,null,104100.04,107223.04119999998,110439.73243599998,113752.92440908002,536583.7380450802,536583.73804508]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,101068,null,null,104100.04,107223.04119999998,110439.73243599998,113752.92440908002,536583.7380450802,536583.73804508]

{"sheet":"Purchase-Thyssen","index":41,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[45,1,45,4],[45,6,45,7],[46,1,46,4],[46,6,46,7],[48,1,48,3],[48,6,48,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Purchase College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,40,"Museum",10000,"N/A","P/F",4,"GT","A",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,2,2,41,"Humanities",2100,"N/A","P",3,"HO","D",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,3,3,42,"Gym",3000,"N/A","P",4,"HO","A",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,4,4,43,"CCS",2500,"N/A","P",4,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,5,5,43,"CCS Kitchen",1500,"N/A","P",2,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,6,6,45,"Dorms/Dining Hall",1500,"N/A","P",3,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,7,7,48,"CCN",2500,"N/A","P",4,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,8,8,48,"CCN Kitchen",2500,"N/A","F",2,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,9,9,49,"Library",2000,"N/A","P",3,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,10,10,49,"Library/entry",2100,"N/A","P",3,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,11,11,49,"Bookstore",2000,"N/A","P",2,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,12,12,49,"Mailroom",2000,"N/A","P",2,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,13,14,50,"Theatre D",10000,"N/A","P",6,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,14,15,50,"Theatre D",4500,"N/A","P",3,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,15,16,52,"Natural Science",2500,"N/A","P",4,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,16,17,52,"Natural Science",3500,"N/A","P/F",4,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,17,18,55,"Social Science",2000,"N/A","P",3,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,18,19,56,"Dance",6500,"N/A","P/F",2,"HO","WE",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,19,20,57,"Music",3000,"N/A","P",4,"HO","D",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,20,21,57,"Music",6500,"N/A","P/F",4,"HO","D",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,21,22,58,"Visual Arts",2000,"N/A","P",3,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,22,23,58,"Visual Arts",7500,"N/A","P/F",4,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,23,29,59,"P.A.C. Theatre A",10000,"N/A","F",2,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,24,30,59,"P.A.C. Theatre B",10000,"N/A","F",2,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,25,31,59,"P.A.C. Theatre C",11000,"N/A","F",3,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,26,32,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,27,33,69,"Outback Dorm",2100,"N/A","P",4,"HO","O",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,28,34,83,"Student Support",4000,"N/A","P/F",3,"HO","S",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,29,35,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[null,30,36,84,"Fort Awesome",2500,"N/A","P",4,"HO","TH",null,1999.56,null,null,2059.5468,2121.333204,2184.97320012,2250.5223961236,10615.9356002436]
[{"$nulls":10},"Subtotal",null,61347.239999999976,null,null,63187.65719999996,65083.28691600003,67035.78552348004,69046.85908918436,325700.8287286645,325700.8287286644]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,125,null,null,null,6250,null,null,6437.5,6630.625,6829.54375,7034.4300625,33182.0988125]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[{"$nulls":10},"Bid Total",null,71697.23999999998,null,null,73848.15719999996,76063.60191600003,78345.50997348003,80695.87527268437,380650.38436216454,380650.38436216436]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,71697.23999999998,null,null,73848.15719999996,76063.60191600003,78345.50997348003,80695.87527268437,380650.38436216454,380650.38436216436]

{"sheet":"LI Vets Home","index":42,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[20,1,20,4],[20,6,20,7],[21,1,21,4],[21,6,21,7],[23,1,23,3],[23,6,23,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Long Island State Veteran's Home",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",{"$nulls":4},0,0,0,0,0]
[null,2,2,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",{"$nulls":4},0,0,0,0,0]
[null,3,3,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",{"$nulls":4},0,0,0,0,0]
[null,4,4,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",{"$nulls":4},0,0,0,0,0]
[null,5,5,"N/A","Veterans Home","N/A","N/A","P",4,"HO","TH*",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,28000,"% Markup over Mfg",{"$nulls":5},28000,null,null,28840,29705.2,30596.356,31514.24668,148655.80268]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,28000,null,null,28840,29705.2,30596.356,31514.24668,148655.80268,148655.80268]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,5,"Under warranty until 08/2014 - Adjust for first year and for 7 months in second year. ",{"$nulls":9},0,null,null,0,null,null,null,0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,28000,null,null,28840,29705.2,30596.356,31514.24668,148655.80268,148655.80268]
[]
[]
[null,"*Being constructed. Should be on-line July/August 2013. Warranty until August 2014."]

{"sheet":"LI Vets Home-Barist","index":43,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":false,"merged":[[20,1,20,4],[20,6,20,7],[21,1,21,4],[21,6,21,7],[23,1,23,3],[23,6,23,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Barist Elevator Co Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Long Island State Veteran's Home",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,2,2,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,3,3,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,4,4,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,5,5,"N/A","Veterans Home","N/A","N/A","P",4,"HO","TH*",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[{"$nulls":10},"Subtotal",null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03715,79637.03714999999]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,270,null,null,null,27000,null,null,27810,28644.3,29503.629,30388.73787,143346.66687000002]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,28000,"% Markup over Mfg",null,0.1,null,null,null,30800,null,null,31724,32675.72,33655.9916,34665.671348,163521.382948]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,270,null,null,null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[]
[{"$nulls":10},"Bid Total",null,75500,null,null,77765,80097.95,82500.88849999999,84975.91515500001,400839.75365500007,400839.753655]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,5,"Under warranty until 08/2014 - Adjust for first year and for 7 months in second year. ",{"$nulls":9},-3000,null,null,-1802.5000000000002,null,null,null,-4802.5]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,72500,null,null,75962.5,80097.95,82500.88849999999,84975.91515500001,396037.25365500007,396037.253655]
[]
[]
[null,"*Being constructed. Should be on-line July/August 2013. Warranty until August 2014."]

{"sheet":"LI Vets Home-Nouveau","index":44,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":false,"merged":[[23,1,23,3],[23,6,23,7],[20,1,20,4],[20,6,20,7],[21,1,21,4],[21,6,21,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Nouveau Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Long Island State Veteran's Home",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,2,2,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,3,3,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,4,4,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,5100,null,null,5253,5410.59,5572.9077,5740.094931,27076.592631]
[null,5,5,"N/A","Veterans Home","N/A","N/A","P",4,"HO","TH*",null,0,null,null,0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,20400,null,null,21012,21642.36,22291.6308,22960.379724,108306.370524,108306.370524]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,248,null,null,null,24800,null,null,25544,26310.32,27099.6296,27912.618488,131666.568088]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,28000,"% Markup over Mfg",null,0.2,null,null,null,33600,null,null,34608,35646.24,36715.627199999995,37817.096015999996,178386.96321599997]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,248,null,null,null,2480,null,null,2554.4,2631.032,2709.9629600000003,2791.2618488000003,13166.6568088]
[]
[{"$nulls":10},"Bid Total",null,81280,null,null,83718.4,86229.952,88816.85055999999,91481.3560768,431526.5586368,431526.55863680004]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,5,"Under warranty until 08/2014 - Adjust for first year and for 7 months in second year. ",{"$nulls":9},0,null,null,0,null,null,null,0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,81280,null,null,83718.4,86229.952,88816.85055999999,91481.3560768,431526.5586368,431526.55863680004]
[]
[]
[null,"*Being constructed. Should be on-line July/August 2013. Warranty until August 2014."]

{"sheet":"LI Vets Home-Schindler","index":45,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[20,1,20,4],[20,6,20,7],[21,1,21,4],[21,6,21,7],[23,1,23,3],[23,6,23,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Long Island State Veteran's Home",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,2,2,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,3,3,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,4,4,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,5,5,"N/A","Veterans Home","N/A","N/A","P",4,"HO","TH*",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.62972,63709.629720000004]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,150,null,null,null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,28000,"% Markup over Mfg",null,0.2,null,null,null,33600,null,null,34608,35646.24,36715.627199999995,37817.096015999996,178386.96321599997]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,62100,null,null,63963,65881.89,67858.3467,69894.09710099999,329697.333801,329697.33380100003]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,5,"Under warranty until 08/2014 - Adjust for first year and for 7 months in second year. ",{"$nulls":9},-2400,null,null,-1442,null,null,null,-3842]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,59700,null,null,62521,65881.89,67858.3467,69894.09710099999,325855.333801,325855.33380100003]
[]
[]
[null,"*Being constructed. Should be on-line July/August 2013. Warranty until August 2014."]

{"sheet":"LI Vets Home-SGL","index":46,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[20,1,20,4],[20,6,20,7],[21,1,21,4],[21,6,21,7],[23,1,23,3],[23,6,23,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Long Island State Veteran's Home",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,2,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,3,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,4,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,5,"N/A","Veterans Home","N/A","N/A","P",4,"HO","TH*",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,27560,null,null,28386.8,29238.404000000002,30115.55612,31019.0228036,146319.78292360003,146319.7829236]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,231.18,null,null,null,23118,null,null,23811.54,24525.8862,25261.662786,26019.51266958,122736.60165558]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,28000,"% Markup over Mfg",null,0.3,null,null,null,36400,null,null,37492,38616.76,39775.262800000004,40968.520684,193252.54348400002]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[{"$nulls":10},"Bid Total",null,90545.7,null,null,93262.071,96059.93312999999,98941.73112390001,101909.983057617,480719.41831151705,480719.418311517]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,5,"Under warranty until 08/2014 - Adjust for first year and for 7 months in second year. ",{"$nulls":9},-5512,null,null,-3311.7933333333335,null,null,null,-8823.793333333333]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,85033.7,null,null,89950.27766666666,96059.93312999999,98941.73112390001,101909.983057617,471895.6249781837,471895.62497818365]
[]
[]
[null,"*Being constructed. Should be on-line July/August 2013. Warranty until August 2014."]

{"sheet":"LI Vets Home-Standard","index":47,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[20,1,20,4],[20,6,20,7],[21,1,21,4],[21,6,21,7],[23,1,23,3],[23,6,23,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Standard Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Long Island State Veteran's Home",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,2,2,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,3589,null,null,3696.67,3807.5701,3921.797203,4039.4511190900002,19054.48842209]
[null,3,3,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,3400,null,null,3502,3607.06,3715.2718,3826.729954,18051.061754]
[null,4,4,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,3400,null,null,3502,3607.06,3715.2718,3826.729954,18051.061754]
[null,5,5,"N/A","Veterans Home","N/A","N/A","P",4,"HO","TH*",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[{"$nulls":10},"Subtotal",null,15689,null,null,16159.67,16644.4601,17143.793903,17658.10772009,83295.03172308998,83295.03172309]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,150,null,null,null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,28000,"% Markup over Mfg",null,0.14,null,null,null,31920,null,null,32877.6,33863.928,34879.84584,35926.2412152,169467.6150552]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,64109,null,null,66032.26999999999,68013.2381,70053.63524300001,72155.24430029,340363.38764329,340363.38764329]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,5,"Under warranty until 08/2014 - Adjust for first year and for 7 months in second year. ",{"$nulls":9},-2000,null,null,-1201.6666666666667,null,null,null,-3201.666666666667]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,62109,null,null,64830.603333333325,68013.2381,70053.63524300001,72155.24430029,337161.7209766233,337161.72097662336]
[]
[]
[null,"*Being constructed. Should be on-line July/August 2013. Warranty until August 2014."]

{"sheet":"LI Vets Home-Thyssen","index":48,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[20,1,20,4],[20,6,20,7],[21,1,21,4],[21,6,21,7],[23,1,23,3],[23,6,23,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Long Island State Veteran's Home",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,2694.24,null,null,2775.0672,2858.319216,2944.06879248,3032.3908562543998,14304.0860647344]
[null,2,2,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,2694.24,null,null,2775.0672,2858.319216,2944.06879248,3032.3908562543998,14304.0860647344]
[null,3,3,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,2694.24,null,null,2775.0672,2858.319216,2944.06879248,3032.3908562543998,14304.0860647344]
[null,4,4,"N/A","Veterans Home",4500,10,"P/F",4,"HO","WE",null,2694.24,null,null,2775.0672,2858.319216,2944.06879248,3032.3908562543998,14304.0860647344]
[null,5,5,"N/A","Veterans Home","N/A","N/A","P",4,"HO","TH*",null,2694.24,null,null,2775.0672,2858.319216,2944.06879248,3032.3908562543998,14304.0860647344]
[{"$nulls":10},"Subtotal",null,13471.199999999999,null,null,13875.336,14291.59608,14720.3439624,15161.954281272,71520.430323672,71520.430323672]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,125,null,null,null,12500,null,null,12875,13261.25,13659.0875,14068.860125,66364.197625]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,28000,"% Markup over Mfg",null,0.1,null,null,null,30800,null,null,31724,32675.72,33655.9916,34665.671348,163521.382948]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,58271.2,null,null,60019.335999999996,61819.91608,63674.5135624,65584.748969272,309369.71461167204,309369.714611672]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,5,"Under warranty until 08/2014 - Adjust for first year and for 7 months in second year. ",{"$nulls":9},-2694.24,null,null,-1618.7892000000002,null,null,null,-4313.0292]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,55576.96,null,null,58400.5468,61819.91608,63674.5135624,65584.748969272,305056.68541167205,305056.685411672]
[]
[]
[null,"*Being constructed. Should be on-line July/August 2013. Warranty until August 2014."]

{"sheet":"SBU Hospital","index":49,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":false,"merged":[[57,6,57,7],[54,1,54,4],[54,6,54,7],[55,1,55,4],[55,6,55,7],[57,3,57,4],[0,6,0,7],[10,19,11,19],[10,20,11,20],[5,3,5,9],[1,6,1,7],[1,8,1,12],[7,15,7,20],[7,3,7,9]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[null,null,null,"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":11},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Stony Brook University Hospital",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"SBUH-1","Hospital","Hospital",5000,33,"P","N/A","T","SH",{"$nulls":4},0,0,0,0,0]
[null,2,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,3,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,4,"SBUH-4","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,5,"SBUH-5","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,6,"SBUH-6","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,7,"SBUH-7","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,8,"SBUH-8","Hospital","Hospital",5000,33,"P","N/A","T","SH",{"$nulls":4},0,0,0,0,0]
[null,9,"SBUH-9","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,10,"SBUH-10","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,11,"SBUH-11","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,12,"SBUH-12","Hospital","Hospital",5000,33,"P","N/A","T","O",{"$nulls":4},0,0,0,0,0]
[null,13,"SBUH-13","Hospital","Hospital",5000,33,"P","N/A","Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,14,"SBUH-DIRTY","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,15,"SBUH- CLEAN","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,16,"SBUH Garage","Hospital","Hospital",5000,33,"P","N/A","Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,17,"#1 Public","Hospital","Hospital",5000,33,"P","N/A","OD","TH",{"$nulls":4},0,0,0,0,0]
[null,18,"#3 Patient West","Hospital","Hospital",5000,33,"P","N/A","OD","TH",{"$nulls":4},0,0,0,0,0]
[null,19,"#4 Patient East","Hospital","Hospital",5000,33,"P","N/A","OD","TH",{"$nulls":4},0,0,0,0,0]
[null,20,"#6 CSS","Hospital","Hospital",5000,33,"P","N/A","H","TH",{"$nulls":4},0,0,0,0,0]
[null,21,"Escalator E1","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",{"$nulls":4},0,0,0,0,0]
[null,22,"Escalator E2","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",{"$nulls":4},0,0,0,0,0]
[null,23,"Passenger #1","BST","BST",5000,33,"P","N/A","GL","M",{"$nulls":4},0,0,0,0,0]
[null,24,"Passenger #2","BST","BST",5000,33,"P","N/A","GL","M",{"$nulls":4},0,0,0,0,0]
[null,25,"Freight \"B\" core","BST ","BST ",5000,33,"F","N/A","T","D",{"$nulls":4},0,0,0,0,0]
[null,26,"Passenger #1","HSC","HSC",5000,33,"P","N/A","GL","M",{"$nulls":4},0,0,0,0,0]
[null,27,"Passenger #2","HSC","HSC",5000,33,"P","N/A","GL","M",{"$nulls":4},0,0,0,0,0]
[null,28,"Passenger #3","HSC ","HSC ",5000,33,"P","N/A","GL","M",{"$nulls":4},0,0,0,0,0]
[null,29,"Passenger #4","HSC","HSC",5000,33,"P","N/A","GL","M",{"$nulls":4},0,0,0,0,0]
[null,30,"Passenger #5","HSC","HSC",5000,33,"P","N/A","GL","M",{"$nulls":4},0,0,0,0,0]
[null,31,"Passenger #6","HSC","HSC",5000,33,"P","N/A","GL","M",{"$nulls":4},0,0,0,0,0]
[null,32,"Freight \"A\" core","HSC","HSC",5000,33,"F","N/A","GL","H",{"$nulls":4},0,0,0,0,0]
[null,33,"Freight \"D\" core","HSC ","HSC ",5000,33,"F","N/A","Hydro","ES",{"$nulls":4},0,0,0,0,0]
[null,34,"Escalator 2-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",{"$nulls":4},0,0,0,0,0]
[null,35,"Escalator 3-2","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",{"$nulls":4},0,0,0,0,0]
[null,36,"Escalator 3-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",{"$nulls":4},0,0,0,0,0]
[null,37,"Escalator 4-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",{"$nulls":4},0,0,0,0,0]
[null,38,"Escalator 4-5","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",{"$nulls":4},0,0,0,0,0]
[null,39,"Escalator 5-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,3328,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,36000,"% Markup over Mfg",{"$nulls":5},36000,null,null,37080,38192.4,39338.172,40518.31716,191128.88916]
[]
[null,"Standby Mechanic: ",null,"Estimated Hours/yr:",null,208,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,36000,null,null,37080,38192.4,39338.172,40518.31716,191128.88916,191128.88916]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,36000,null,null,37080,38192.4,39338.172,40518.31716,191128.88916,191128.88916]
[]
[]
[null,"† FOOTNOTE:"]
[null,"Resident Mechanic:  Fixed Maintenance price shall include one (1) full time mechanic 40 hours per week:  Monday-Friday  8:00 am - 4:30 pm"]

{"sheet":"SBU Hospital-Barist","index":50,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":false,"merged":[[57,3,57,4],[57,6,57,7],[10,19,11,19],[10,20,11,20],[54,1,54,4],[54,6,54,7],[55,1,55,4],[55,6,55,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,3,5,9],[7,3,7,9],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Barist Elevator Co Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[null,null,null,"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":11},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Stony Brook University Hospital",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"SBUH-1","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,2,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,3,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,4,"SBUH-4","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,5,"SBUH-5","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,6,"SBUH-6","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,7,"SBUH-7","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,8,"SBUH-8","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,9,"SBUH-9","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,10,"SBUH-10","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,11,"SBUH-11","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,12,"SBUH-12","Hospital","Hospital",5000,33,"P","N/A","T","O",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,13,"SBUH-13","Hospital","Hospital",5000,33,"P","N/A","Hydro","O",null,14000,null,null,14420,14852.6,15298.178,15757.12334,74327.90134]
[null,14,"SBUH-DIRTY","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,14000,null,null,14420,14852.6,15298.178,15757.12334,74327.90134]
[null,15,"SBUH- CLEAN","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,14000,null,null,14420,14852.6,15298.178,15757.12334,74327.90134]
[null,16,"SBUH Garage","Hospital","Hospital",5000,33,"P","N/A","Hydro","D",null,14000,null,null,14420,14852.6,15298.178,15757.12334,74327.90134]
[null,17,"#1 Public","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,18,"#3 Patient West","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,19,"#4 Patient East","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[null,20,"#6 CSS","Hospital","Hospital",5000,33,"P","N/A","H","TH",null,13000,null,null,13390,13791.7,14205.451000000001,14631.61453,69018.76553]
[null,21,"Escalator E1","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001]
[null,22,"Escalator E2","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001]
[null,23,"Passenger #1","BST","BST",5000,33,"P","N/A","GL","M",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,24,"Passenger #2","BST","BST",5000,33,"P","N/A","GL","M",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,25,"Freight \"B\" core","BST ","BST ",5000,33,"F","N/A","T","D",null,16500,null,null,16995,17504.85,18029.995499999997,18570.895364999997,87600.740865]
[null,26,"Passenger #1","HSC","HSC",5000,33,"P","N/A","GL","M",null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999]
[null,27,"Passenger #2","HSC","HSC",5000,33,"P","N/A","GL","M",null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999]
[null,28,"Passenger #3","HSC ","HSC ",5000,33,"P","N/A","GL","M",null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999]
[null,29,"Passenger #4","HSC","HSC",5000,33,"P","N/A","GL","M",null,15500,null,null,15965,16443.95,16937.268500000002,17445.386555,82291.605055]
[null,30,"Passenger #5","HSC","HSC",5000,33,"P","N/A","GL","M",null,15500,null,null,15965,16443.95,16937.268500000002,17445.386555,82291.605055]
[null,31,"Passenger #6","HSC","HSC",5000,33,"P","N/A","GL","M",null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999]
[null,32,"Freight \"A\" core","HSC","HSC",5000,33,"F","N/A","GL","H",null,17000,null,null,17510,18035.3,18576.359,19133.64977,90255.30877]
[null,33,"Freight \"D\" core","HSC ","HSC ",5000,33,"F","N/A","Hydro","ES",null,16000,null,null,16480,16974.4,17483.632,18008.14096,84946.17296000001]
[null,34,"Escalator 2-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001]
[null,35,"Escalator 3-2","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001]
[null,36,"Escalator 3-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001]
[null,37,"Escalator 4-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001]
[null,38,"Escalator 4-5","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001]
[null,39,"Escalator 5-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,20000,null,null,20600,21218,21854.54,22510.1762,106182.71620000001]
[{"$nulls":10},"Subtotal",null,636500,null,null,655595,675262.85,695520.7355000003,716386.357565,3379264.9430650026,3379264.9430650007]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,3328,"Hourly Rate",null,275,null,null,null,915200,null,null,942656,970935.68,1000063.7504,1030065.662912,4858921.093312]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,36000,"% Markup over Mfg",null,0.15,null,null,null,41400,null,null,42642,43921.26,45238.8978,46596.064734,219798.222534]
[]
[null,"Standby Mechanic: ",null,"Estimated Hours/yr:",null,208,"Hourly Rate",null,275,null,null,null,57200,null,null,58916,60683.48,62503.9844,64379.103932,303682.568332]
[]
[{"$nulls":10},"Bid Total",null,1650300,null,null,1699809,1750803.27,1803327.3681,1857427.189143,8761666.827243002,8761666.827243]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1650300,null,null,1699809,1750803.27,1803327.3681,1857427.189143,8761666.827243002,8761666.827243]
[]
[]
[null,"† FOOTNOTE:"]
[null,"Resident Mechanic:  Fixed Maintenance price shall include one (1) full time mechanic 40 hours per week:  Monday-Friday  8:00 am - 4:30 pm"]

{"sheet":"SBU Hospital-Nouveau","index":51,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":false,"merged":[[57,3,57,4],[57,6,57,7],[10,19,11,19],[10,20,11,20],[54,1,54,4],[54,6,54,7],[55,1,55,4],[55,6,55,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,3,5,9],[7,3,7,9],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Nouveau Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[null,null,null,"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":11},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Stony Brook University Hospital",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"SBUH-1","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,2,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,3,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,4,"SBUH-4","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,5,"SBUH-5","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,6,"SBUH-6","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,7,"SBUH-7","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,8,"SBUH-8","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,9,"SBUH-9","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,10,"SBUH-10","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,11,"SBUH-11","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,12,"SBUH-12","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10060,null,null,10361.8,10672.653999999999,10992.83362,11322.6186286,53409.9062486]
[null,13,"SBUH-13","Hospital","Hospital",5000,33,"P","N/A","Hydro","O",null,6460,null,null,6653.8,6853.414,7059.01642,7270.7869126,34297.0173326]
[null,14,"SBUH-DIRTY","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,6460,null,null,6653.8,6853.414,7059.01642,7270.7869126,34297.0173326]
[null,15,"SBUH- CLEAN","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,6460,null,null,6653.8,6853.414,7059.01642,7270.7869126,34297.0173326]
[null,16,"SBUH Garage","Hospital","Hospital",5000,33,"P","N/A","Hydro","D",null,7060,null,null,7271.8,7489.954,7714.65262,7946.092198599999,37482.4988186]
[null,17,"#1 Public","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,7660,null,null,7889.8,8126.494000000001,8370.28882,8621.3974846,40667.9803046]
[null,18,"#3 Patient West","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,7660,null,null,7889.8,8126.494000000001,8370.28882,8621.3974846,40667.9803046]
[null,19,"#4 Patient East","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,7660,null,null,7889.8,8126.494000000001,8370.28882,8621.3974846,40667.9803046]
[null,20,"#6 CSS","Hospital","Hospital",5000,33,"P","N/A","H","TH",null,6460,null,null,6653.8,6853.414,7059.01642,7270.7869126,34297.0173326]
[null,21,"Escalator E1","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,17890,null,null,18426.7,18979.501,19548.88603,20135.3526109,94980.4396409]
[null,22,"Escalator E2","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,17890,null,null,18426.7,18979.501,19548.88603,20135.3526109,94980.4396409]
[null,23,"Passenger #1","BST","BST",5000,33,"P","N/A","GL","M",null,9460,null,null,9743.8,10036.114,10337.19742,10647.3133426,50224.4247626]
[null,24,"Passenger #2","BST","BST",5000,33,"P","N/A","GL","M",null,9460,null,null,9743.8,10036.114,10337.19742,10647.3133426,50224.4247626]
[null,25,"Freight \"B\" core","BST ","BST ",5000,33,"F","N/A","T","D",null,11860,null,null,12215.8,12582.274,12959.74222,13348.5344866,62966.3507066]
[null,26,"Passenger #1","HSC","HSC",5000,33,"P","N/A","GL","M",null,9460,null,null,9743.8,10036.114,10337.19742,10647.3133426,50224.4247626]
[null,27,"Passenger #2","HSC","HSC",5000,33,"P","N/A","GL","M",null,9460,null,null,9743.8,10036.114,10337.19742,10647.3133426,50224.4247626]
[null,28,"Passenger #3","HSC ","HSC ",5000,33,"P","N/A","GL","M",null,9460,null,null,9743.8,10036.114,10337.19742,10647.3133426,50224.4247626]
[null,29,"Passenger #4","HSC","HSC",5000,33,"P","N/A","GL","M",null,9460,null,null,9743.8,10036.114,10337.19742,10647.3133426,50224.4247626]
[null,30,"Passenger #5","HSC","HSC",5000,33,"P","N/A","GL","M",null,9460,null,null,9743.8,10036.114,10337.19742,10647.3133426,50224.4247626]
[null,31,"Passenger #6","HSC","HSC",5000,33,"P","N/A","GL","M",null,9460,null,null,9743.8,10036.114,10337.19742,10647.3133426,50224.4247626]
[null,32,"Freight \"A\" core","HSC","HSC",5000,33,"F","N/A","GL","H",null,11860,null,null,12215.8,12582.274,12959.74222,13348.5344866,62966.3507066]
[null,33,"Freight \"D\" core","HSC ","HSC ",5000,33,"F","N/A","Hydro","ES",null,11860,null,null,12215.8,12582.274,12959.74222,13348.5344866,62966.3507066]
[null,34,"Escalator 2-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,17890,null,null,18426.7,18979.501,19548.88603,20135.3526109,94980.4396409]
[null,35,"Escalator 3-2","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,17890,null,null,18426.7,18979.501,19548.88603,20135.3526109,94980.4396409]
[null,36,"Escalator 3-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,17890,null,null,18426.7,18979.501,19548.88603,20135.3526109,94980.4396409]
[null,37,"Escalator 4-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,17890,null,null,18426.7,18979.501,19548.88603,20135.3526109,94980.4396409]
[null,38,"Escalator 4-5","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,17890,null,null,18426.7,18979.501,19548.88603,20135.3526109,94980.4396409]
[null,39,"Escalator 5-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,17890,null,null,18426.7,18979.501,19548.88603,20135.3526109,94980.4396409]
[{"$nulls":10},"Subtotal",null,430980,null,null,443909.3999999999,457226.6819999998,470943.4824599999,485071.78693380015,2288131.3513938016,2288131.3513937998]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,3328,"Hourly Rate",null,248,null,null,null,825344,null,null,850104.32,875607.4495999999,901875.6730879999,928931.94328064,4381863.3859686395]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,36000,"% Markup over Mfg",null,0.2,null,null,null,43200,null,null,44496,45830.88,47205.806399999994,48621.98059199999,229354.666992]
[]
[null,"Standby Mechanic: ",null,"Estimated Hours/yr:",null,208,"Hourly Rate",null,248,null,null,null,51584,null,null,53131.52,54725.465599999996,56367.229567999995,58058.24645504,273866.46162303997]
[]
[{"$nulls":10},"Bid Total",null,1351108,null,null,1391641.2399999998,1433390.4771999996,1476392.1915159996,1520683.9572614802,7173215.865977481,7173215.865977479]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1351108,null,null,1391641.2399999998,1433390.4771999996,1476392.1915159996,1520683.9572614802,7173215.865977481,7173215.865977479]
[]
[]
[null,"† FOOTNOTE:"]
[null,"Resident Mechanic:  Fixed Maintenance price shall include one (1) full time mechanic 40 hours per week:  Monday-Friday  8:00 am - 4:30 pm"]

{"sheet":"SBU Hospital-Schindler","index":52,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,3,5,9],[7,3,7,9],[7,15,7,20],[57,3,57,4],[57,6,57,7],[10,19,11,19],[10,20,11,20],[54,1,54,4],[54,6,54,7],[55,1,55,4],[55,6,55,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[null,null,null,"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":11},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Stony Brook University Hospital",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"SBUH-1","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,2,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,3,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,4,"SBUH-4","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,5,"SBUH-5","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,6,"SBUH-6","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,7,"SBUH-7","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,8,"SBUH-8","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,9,"SBUH-9","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,10,"SBUH-10","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,11,"SBUH-11","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,12,"SBUH-12","Hospital","Hospital",5000,33,"P","N/A","T","O",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,13,"SBUH-13","Hospital","Hospital",5000,33,"P","N/A","Hydro","O",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,14,"SBUH-DIRTY","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,15,"SBUH- CLEAN","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,16,"SBUH Garage","Hospital","Hospital",5000,33,"P","N/A","Hydro","D",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,17,"#1 Public","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,18,"#3 Patient West","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,19,"#4 Patient East","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,20,"#6 CSS","Hospital","Hospital",5000,33,"P","N/A","H","TH",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,21,"Escalator E1","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,8400,null,null,8652,8911.56,9178.906799999999,9454.274003999999,44596.740803999994]
[null,22,"Escalator E2","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,8400,null,null,8652,8911.56,9178.906799999999,9454.274003999999,44596.740803999994]
[null,23,"Passenger #1","BST","BST",5000,33,"P","N/A","GL","M",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,24,"Passenger #2","BST","BST",5000,33,"P","N/A","GL","M",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,25,"Freight \"B\" core","BST ","BST ",5000,33,"F","N/A","T","D",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,26,"Passenger #1","HSC","HSC",5000,33,"P","N/A","GL","M",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,27,"Passenger #2","HSC","HSC",5000,33,"P","N/A","GL","M",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,28,"Passenger #3","HSC ","HSC ",5000,33,"P","N/A","GL","M",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,29,"Passenger #4","HSC","HSC",5000,33,"P","N/A","GL","M",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,30,"Passenger #5","HSC","HSC",5000,33,"P","N/A","GL","M",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,31,"Passenger #6","HSC","HSC",5000,33,"P","N/A","GL","M",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,32,"Freight \"A\" core","HSC","HSC",5000,33,"F","N/A","GL","H",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,33,"Freight \"D\" core","HSC ","HSC ",5000,33,"F","N/A","Hydro","ES",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,34,"Escalator 2-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,8400,null,null,8652,8911.56,9178.906799999999,9454.274003999999,44596.740803999994]
[null,35,"Escalator 3-2","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,8400,null,null,8652,8911.56,9178.906799999999,9454.274003999999,44596.740803999994]
[null,36,"Escalator 3-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,8400,null,null,8652,8911.56,9178.906799999999,9454.274003999999,44596.740803999994]
[null,37,"Escalator 4-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,8400,null,null,8652,8911.56,9178.906799999999,9454.274003999999,44596.740803999994]
[null,38,"Escalator 4-5","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,8400,null,null,8652,8911.56,9178.906799999999,9454.274003999999,44596.740803999994]
[null,39,"Escalator 5-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,8400,null,null,8652,8911.56,9178.906799999999,9454.274003999999,44596.740803999994]
[{"$nulls":10},"Subtotal",null,266400,null,null,274392,282623.76000000007,291102.4728000001,299835.5469840001,1414353.7797840007,1414353.7797840002]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,3328,"Hourly Rate",null,150,null,null,null,499200,null,null,514176,529601.28,545489.3184,561853.997952,2650320.596352]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,36000,"% Markup over Mfg",null,0.2,null,null,null,43200,null,null,44496,45830.88,47205.806399999994,48621.98059199999,229354.666992]
[]
[null,"Standby Mechanic: ",null,"Estimated Hours/yr:",null,208,"Hourly Rate",null,150,null,null,null,31200,null,null,32136,33100.08,34093.0824,35115.874872,165645.037272]
[]
[{"$nulls":10},"Bid Total",null,840000,null,null,865200,891156,917890.68,945427.4004,4459674.0804,4459674.0804]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,840000,null,null,865200,891156,917890.68,945427.4004,4459674.0804,4459674.0804]
[]
[]
[null,"† FOOTNOTE:"]
[null,"Resident Mechanic:  Fixed Maintenance price shall include one (1) full time mechanic 40 hours per week:  Monday-Friday  8:00 am - 4:30 pm"]

{"sheet":"SBU Hospital-SGL","index":53,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,3,5,9],[7,3,7,9],[7,15,7,20],[57,3,57,4],[57,6,57,7],[10,19,11,19],[10,20,11,20],[54,1,54,4],[54,6,54,7],[55,1,55,4],[55,6,55,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[null,null,null,"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":11},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Stony Brook University Hospital",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"SBUH-1","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,2,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,3,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,4,"SBUH-4","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,5,"SBUH-5","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,6,"SBUH-6","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,7,"SBUH-7","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,8,"SBUH-8","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,9,"SBUH-9","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,10,"SBUH-10","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,11,"SBUH-11","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,12,"SBUH-12","Hospital","Hospital",5000,33,"P","N/A","T","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,13,"SBUH-13","Hospital","Hospital",5000,33,"P","N/A","Hydro","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,14,"SBUH-DIRTY","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,15,"SBUH- CLEAN","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,16,"SBUH Garage","Hospital","Hospital",5000,33,"P","N/A","Hydro","D",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,17,"#1 Public","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,18,"#3 Patient West","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,19,"#4 Patient East","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,20,"#6 CSS","Hospital","Hospital",5000,33,"P","N/A","H","TH",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,21,"Escalator E1","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,22,"Escalator E2","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,23,"Passenger #1","BST","BST",5000,33,"P","N/A","GL","M",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,24,"Passenger #2","BST","BST",5000,33,"P","N/A","GL","M",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,25,"Freight \"B\" core","BST ","BST ",5000,33,"F","N/A","T","D",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,26,"Passenger #1","HSC","HSC",5000,33,"P","N/A","GL","M",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,27,"Passenger #2","HSC","HSC",5000,33,"P","N/A","GL","M",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,28,"Passenger #3","HSC ","HSC ",5000,33,"P","N/A","GL","M",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,29,"Passenger #4","HSC","HSC",5000,33,"P","N/A","GL","M",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,30,"Passenger #5","HSC","HSC",5000,33,"P","N/A","GL","M",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,31,"Passenger #6","HSC","HSC",5000,33,"P","N/A","GL","M",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,32,"Freight \"A\" core","HSC","HSC",5000,33,"F","N/A","GL","H",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,33,"Freight \"D\" core","HSC ","HSC ",5000,33,"F","N/A","Hydro","ES",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,34,"Escalator 2-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,35,"Escalator 3-2","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,36,"Escalator 3-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,37,"Escalator 4-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,38,"Escalator 4-5","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[null,39,"Escalator 5-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,6763,null,null,6965.89,7174.8667000000005,7390.112701000001,7611.816082030001,35905.68548303]
[{"$nulls":10},"Subtotal",null,263757,null,null,271669.71000000025,279819.8013000002,288214.39533900016,296860.8271991702,1400321.7338381708,1400321.7338381705]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,3328,"Hourly Rate",null,231.18,null,null,null,769367.04,null,null,792448.0512,816221.492736,840708.13751808,865929.3816436223,4084674.1030977024]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,36000,"% Markup over Mfg",null,0.3,null,null,null,46800,null,null,48204,49650.12,51139.623600000006,52673.81230800001,248467.55590799998]
[]
[null,"Standby Mechanic: ",null,"Estimated Hours/yr:",null,208,"Hourly Rate",null,190.2,null,null,null,39561.6,null,null,40748.448,41970.901439999994,43230.028483199996,44526.929337696,210037.907260896]
[]
[{"$nulls":10},"Bid Total",null,1119485.6400000001,null,null,1153070.2092000004,1187662.3154760003,1223292.18494028,1259990.9504884884,5943501.300104769,5943501.300104769]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1119485.6400000001,null,null,1153070.2092000004,1187662.3154760003,1223292.18494028,1259990.9504884884,5943501.300104769,5943501.300104769]
[]
[]
[null,"† FOOTNOTE:"]
[null,"Resident Mechanic:  Fixed Maintenance price shall include one (1) full time mechanic 40 hours per week:  Monday-Friday  8:00 am - 4:30 pm"]

{"sheet":"SBU Hospital-Standard","index":54,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,3,5,9],[7,3,7,9],[7,15,7,20],[57,3,57,4],[57,6,57,7],[10,19,11,19],[10,20,11,20],[54,1,54,4],[54,6,54,7],[55,1,55,4],[55,6,55,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Standard Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[null,null,null,"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":11},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Stony Brook University Hospital",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"SBUH-1","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,2,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,3,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,4,"SBUH-4","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,5,"SBUH-5","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,6,"SBUH-6","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,7,"SBUH-7","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,8,"SBUH-8","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,9,"SBUH-9","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,10,"SBUH-10","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,11,"SBUH-11","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,12,"SBUH-12","Hospital","Hospital",5000,33,"P","N/A","T","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,13,"SBUH-13","Hospital","Hospital",5000,33,"P","N/A","Hydro","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,14,"SBUH-DIRTY","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,15,"SBUH- CLEAN","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,16,"SBUH Garage","Hospital","Hospital",5000,33,"P","N/A","Hydro","D",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,17,"#1 Public","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,18,"#3 Patient West","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,19,"#4 Patient East","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,20,"#6 CSS","Hospital","Hospital",5000,33,"P","N/A","H","TH",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,21,"Escalator E1","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,22,"Escalator E2","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,23,"Passenger #1","BST","BST",5000,33,"P","N/A","GL","M",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,24,"Passenger #2","BST","BST",5000,33,"P","N/A","GL","M",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,25,"Freight \"B\" core","BST ","BST ",5000,33,"F","N/A","T","D",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,26,"Passenger #1","HSC","HSC",5000,33,"P","N/A","GL","M",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,27,"Passenger #2","HSC","HSC",5000,33,"P","N/A","GL","M",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,28,"Passenger #3","HSC ","HSC ",5000,33,"P","N/A","GL","M",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,29,"Passenger #4","HSC","HSC",5000,33,"P","N/A","GL","M",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,30,"Passenger #5","HSC","HSC",5000,33,"P","N/A","GL","M",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,31,"Passenger #6","HSC","HSC",5000,33,"P","N/A","GL","M",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,32,"Freight \"A\" core","HSC","HSC",5000,33,"F","N/A","GL","H",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,33,"Freight \"D\" core","HSC ","HSC ",5000,33,"F","N/A","Hydro","ES",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,34,"Escalator 2-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,35,"Escalator 3-2","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,36,"Escalator 3-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,37,"Escalator 4-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,38,"Escalator 4-5","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[null,39,"Escalator 5-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,10200,null,null,10506,10821.18,11145.8154,11480.189862,54153.185262]
[{"$nulls":10},"Subtotal",null,397800,null,null,409734,422026.0199999998,434686.8006000002,447727.404618,2111974.225217999,2111974.225218]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,3328,"Hourly Rate",null,150,null,null,null,499200,null,null,514176,529601.28,545489.3184,561853.997952,2650320.596352]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,36000,"% Markup over Mfg",null,0.14,null,null,null,41040,null,null,42271.2,43539.335999999996,44845.516079999994,46190.88156239999,217886.9336424]
[]
[null,"Standby Mechanic: ",null,"Estimated Hours/yr:",null,208,"Hourly Rate",null,150,null,null,null,31200,null,null,32136,33100.08,34093.0824,35115.874872,165645.037272]
[]
[{"$nulls":10},"Bid Total",null,969240,null,null,998317.2,1028266.7159999998,1059114.71748,1090888.1590043998,5145826.792484399,5145826.7924844]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,969240,null,null,998317.2,1028266.7159999998,1059114.71748,1090888.1590043998,5145826.792484399,5145826.7924844]
[]
[]
[null,"† FOOTNOTE:"]
[null,"Resident Mechanic:  Fixed Maintenance price shall include one (1) full time mechanic 40 hours per week:  Monday-Friday  8:00 am - 4:30 pm"]

{"sheet":"SBU Hospital-Thyssen","index":55,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,3,5,9],[7,3,7,9],[7,15,7,20],[57,3,57,4],[57,6,57,7],[10,19,11,19],[10,20,11,20],[54,1,54,4],[54,6,54,7],[55,1,55,4],[55,6,55,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[null,null,null,"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 1:",null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":11},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Stony Brook University Hospital",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"SBUH-1","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,2,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,3,"SBUH-2","Hospital","Hospital",5000,33,"P","N/A","T","O",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,4,"SBUH-4","Hospital","Hospital",5000,33,"P","N/A","T","O",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,5,"SBUH-5","Hospital","Hospital",5000,33,"P","N/A","T","O",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,6,"SBUH-6","Hospital","Hospital",5000,33,"P","N/A","T","O",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,7,"SBUH-7","Hospital","Hospital",5000,33,"P","N/A","T","O",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,8,"SBUH-8","Hospital","Hospital",5000,33,"P","N/A","T","SH",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,9,"SBUH-9","Hospital","Hospital",5000,33,"P","N/A","T","O",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,10,"SBUH-10","Hospital","Hospital",5000,33,"P","N/A","T","O",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,11,"SBUH-11","Hospital","Hospital",5000,33,"P","N/A","T","O",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,12,"SBUH-12","Hospital","Hospital",5000,33,"P","N/A","T","O",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,13,"SBUH-13","Hospital","Hospital",5000,33,"P","N/A","Hydro","O",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,14,"SBUH-DIRTY","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,15,"SBUH- CLEAN","Hospital","Hospital",5000,33,"F","N/A","Hydro","O",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,16,"SBUH Garage","Hospital","Hospital",5000,33,"P","N/A","Hydro","D",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,17,"#1 Public","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,18,"#3 Patient West","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,19,"#4 Patient East","Hospital","Hospital",5000,33,"P","N/A","OD","TH",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,20,"#6 CSS","Hospital","Hospital",5000,33,"P","N/A","H","TH",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,21,"Escalator E1","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,22,"Escalator E2","Location: L4-L5 Lobby","Hospital",5000,33,"ESC","N/A","N/A","TH",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,23,"Passenger #1","BST","BST",5000,33,"P","N/A","GL","M",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,24,"Passenger #2","BST","BST",5000,33,"P","N/A","GL","M",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,25,"Freight \"B\" core","BST ","BST ",5000,33,"F","N/A","T","D",null,9000,null,null,9270,9548.1,9834.543,10129.57929,47782.22229]
[null,26,"Passenger #1","HSC","HSC",5000,33,"P","N/A","GL","M",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,27,"Passenger #2","HSC","HSC",5000,33,"P","N/A","GL","M",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,28,"Passenger #3","HSC ","HSC ",5000,33,"P","N/A","GL","M",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,29,"Passenger #4","HSC","HSC",5000,33,"P","N/A","GL","M",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,30,"Passenger #5","HSC","HSC",5000,33,"P","N/A","GL","M",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,31,"Passenger #6","HSC","HSC",5000,33,"P","N/A","GL","M",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,32,"Freight \"A\" core","HSC","HSC",5000,33,"F","N/A","GL","H",null,11028,null,null,11358.84,11699.6052,12050.593356,12412.11115668,58549.149712679995]
[null,33,"Freight \"D\" core","HSC ","HSC ",5000,33,"F","N/A","Hydro","ES",null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[null,34,"Escalator 2-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,35,"Escalator 3-2","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,36,"Escalator 3-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,37,"Escalator 4-3","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,38,"Escalator 4-5","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[null,39,"Escalator 5-4","HSC","HSC",5000,33,"ESC","N/A","N/A","WE",null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[{"$nulls":10},"Subtotal",null,329220,null,null,339096.60000000003,349269.49799999996,359747.58294000005,370540.0104281997,1747873.6913682,1747873.6913682]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,3328,"Hourly Rate",null,125,null,null,null,416000,null,null,428480,441334.4,454574.43200000003,468211.66496,2208600.49696]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,36000,"% Markup over Mfg",null,0.1,null,null,null,39600,null,null,40788,42011.64,43271.989199999996,44570.148876,210241.778076]
[]
[null,"Standby Mechanic: ",null,"Estimated Hours/yr:",null,208,"Hourly Rate",null,150,null,null,null,31200,null,null,32136,33100.08,34093.0824,35115.874872,165645.037272]
[]
[{"$nulls":10},"Bid Total",null,816020,null,null,840500.6000000001,865715.618,891687.08654,918437.6991361997,4332361.0036762,4332361.0036762]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,816020,null,null,840500.6000000001,865715.618,891687.08654,918437.6991361997,4332361.0036762,4332361.0036762]
[]
[]
[null,"† FOOTNOTE:"]
[null,"Resident Mechanic:  Fixed Maintenance price shall include one (1) full time mechanic 40 hours per week:  Monday-Friday  8:00 am - 4:30 pm"]

{"sheet":"Canton","index":56,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[20,1,20,3],[20,6,20,7],[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Canton",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,15,"Faculty Office",2100,6,"P",6,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,2,2,15,"Faculty Office",2500,6,"P",6,"HO","TH",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,112,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5320,"% Markup over Mfg",{"$nulls":5},5320,null,null,5479.6,5643.988,5813.30764,5987.7068692,28244.602509199998]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",25,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,5320,null,null,5479.6,5643.988,5813.30764,5987.7068692,28244.602509199998,28244.602509199998]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,5320,null,null,5479.6,5643.988,5813.30764,5987.7068692,28244.602509199998,28244.602509199998]

{"sheet":"Canton-Otis","index":57,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[20,1,20,3],[20,6,20,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Canton",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,15,"Faculty Office",2100,6,"P",6,"HO","TH",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,2,2,15,"Faculty Office",2500,6,"P",6,"HO","TH",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[{"$nulls":10},"Subtotal",null,6192,null,null,6377.76,6569.0928,6766.165584,6969.150551520001,32874.16893552001,32874.16893552001]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,112,"Hourly Rate",null,155,null,null,null,17360,null,null,17880.8,18417.224,18969.740719999998,19538.832941599998,92166.59766160001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5320,"% Markup over Mfg",null,0.1,null,null,null,5852,null,null,6027.56,6208.3868,6394.638404,6586.47755612,31069.062760120003]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",25,"Hourly Rate",null,155,null,null,null,3875,null,null,3991.25,4110.9875,4234.3171250000005,4361.34663875,20572.90126375]
[]
[{"$nulls":10},"Bid Total",null,33279,null,null,34277.369999999995,35305.691100000004,36364.861832999995,37455.807687989996,176682.73062099004,176682.73062098998]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,33279,null,null,34277.369999999995,35305.691100000004,36364.861832999995,37455.807687989996,176682.73062099004,176682.73062098998]

{"sheet":"Canton-Schindler","index":58,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[20,1,20,3],[20,6,20,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Canton",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,15,"Faculty Office",2100,6,"P",6,"HO","TH",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,2,2,15,"Faculty Office",2500,6,"P",6,"HO","TH",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[{"$nulls":10},"Subtotal",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001,15927.407430000001]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,112,"Hourly Rate",null,150,null,null,null,16800,null,null,17304,17823.12,18357.813599999998,18908.548007999998,89193.48160799999]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5320,"% Markup over Mfg",null,0.2,null,null,null,6384,null,null,6575.52,6772.7856,6975.9691680000005,7185.2482430400005,33893.52301104]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",25,"Hourly Rate",null,150,null,null,null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[]
[{"$nulls":10},"Bid Total",null,29934,null,null,30832.02,31756.9806,32709.690017999998,33690.98071854,158923.67133654,158923.67133654]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,29934,null,null,30832.02,31756.9806,32709.690017999998,33690.98071854,158923.67133654,158923.67133654]

{"sheet":"Canton-SGL","index":59,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[20,1,20,3],[20,6,20,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Canton",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,15,"Faculty Office",2100,6,"P",6,"HO","TH",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,2,2,15,"Faculty Office",2500,6,"P",6,"HO","TH",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[{"$nulls":10},"Subtotal",null,15560,null,null,16026.8,16507.604,17002.83212,17512.917083599998,82610.1532036,82610.1532036]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,112,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5320,"% Markup over Mfg",{"$nulls":5},5320,null,null,5479.6,5643.988,5813.30764,5987.7068692,28244.602509199998]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",25,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,20880,null,null,21506.4,22151.592,22816.13976,23500.623952799997,110854.75571279999,110854.75571279999]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,20880,null,null,21506.4,22151.592,22816.13976,23500.623952799997,110854.75571279999,110854.75571279999]

{"sheet":"Canton-Thyssen","index":60,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[20,1,20,3],[20,6,20,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Canton",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,15,"Faculty Office",2100,6,"P",6,"HO","TH",null,2280,null,null,2348.4,2418.852,2491.41756,2566.1600868,12104.829646799999]
[null,2,2,15,"Faculty Office",2500,6,"P",6,"HO","TH",null,2280,null,null,2348.4,2418.852,2491.41756,2566.1600868,12104.829646799999]
[{"$nulls":10},"Subtotal",null,4560,null,null,4696.8,4837.704,4982.83512,5132.3201736,24209.659293599998,24209.659293599998]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,112,"Hourly Rate",null,110,null,null,null,12320,null,null,12689.6,13070.288,13462.39664,13866.2685392,65408.5531792]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5320,"% Markup over Mfg",null,0.1,null,null,null,5852,null,null,6027.56,6208.3868,6394.638404,6586.47755612,31069.062760120003]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",25,"Hourly Rate",null,150,null,null,null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[]
[{"$nulls":10},"Bid Total",null,26482,null,null,27276.460000000003,28094.7538,28937.596414000003,29805.72430642,140596.53452041998,140596.53452042]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,26482,null,null,27276.460000000003,28094.7538,28937.596414000003,29805.72430642,140596.53452041998,140596.53452042]

{"sheet":"Clinton Comm Col","index":61,"n_rows":32,"n_cols":21,"rows_kept":32,"cut":false,"hidden":false,"merged":[[21,1,21,3],[21,6,21,7],[18,1,18,4],[18,6,18,7],[19,1,19,4],[19,6,19,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Clinton Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,413589,158,"Forrence",2500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,2,417692,136,"Moore",2500,"N/A","P",5,"H","O",{"$nulls":4},0,0,0,0,0]
[null,3,"D09211",120,"Stafford",2500,"N/A","P",3,"H","D",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,37,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",{"$nulls":5},1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]

{"sheet":"Clinton Comm Col-Otis","index":62,"n_rows":32,"n_cols":21,"rows_kept":32,"cut":false,"hidden":false,"merged":[[18,1,18,4],[18,6,18,7],[19,1,19,4],[19,6,19,7],[21,1,21,3],[21,6,21,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Clinton Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,413589,158,"Forrence",2500,"N/A","P",2,"H","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,2,417692,136,"Moore",2500,"N/A","P",5,"H","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,3,"D09211",120,"Stafford",2500,"N/A","P",3,"H","D",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[{"$nulls":10},"Subtotal",null,9288,null,null,9566.64,9853.639200000001,10149.248376,10453.72582728,49311.25340328001]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,37,"Hourly Rate",null,155,null,null,null,5735,null,null,5907.05,6084.2615000000005,6266.789345,6454.79302535,30447.893870350003]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[]
[{"$nulls":10},"Bid Total",null,17673,null,null,18203.19,18749.285700000004,19311.764271,19891.11719913,93828.35717013002,93828.35717013001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,17673,null,null,18203.19,18749.285700000004,19311.764271,19891.11719913,93828.35717013002,93828.35717013001]

{"sheet":"Clinton Comm Col-Schindler","index":63,"n_rows":32,"n_cols":21,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[18,1,18,4],[18,6,18,7],[19,1,19,4],[19,6,19,7],[21,1,21,3],[21,6,21,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Clinton Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,413589,158,"Forrence",2500,"N/A","P",2,"H","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,2,417692,136,"Moore",2500,"N/A","P",5,"H","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,3,"D09211",120,"Stafford",2500,"N/A","P",3,"H","D",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[{"$nulls":10},"Subtotal",null,4500,null,null,4635,4774.049999999999,4917.271499999999,5064.789644999999,23891.111145000003]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,37,"Hourly Rate",null,150,null,null,null,5550,null,null,5716.5,5887.995,6064.6348499999995,6246.5738955,29465.703745499995]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,12750,null,null,13132.5,13526.474999999999,13932.269249999998,14350.237327499997,67691.4815775,67691.48157749999]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,12750,null,null,13132.5,13526.474999999999,13932.269249999998,14350.237327499997,67691.4815775,67691.48157749999]

{"sheet":"Clinton Comm Col-SGL","index":64,"n_rows":32,"n_cols":21,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[18,1,18,4],[18,6,18,7],[19,1,19,4],[19,6,19,7],[21,1,21,3],[21,6,21,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Clinton Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,413589,158,"Forrence",2500,"N/A","P",2,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,417692,136,"Moore",2500,"N/A","P",5,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,"D09211",120,"Stafford",2500,"N/A","P",3,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,16536,null,null,17032.079999999998,17543.0424,18069.333672,18611.41368216,87791.86975416001]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,37,"Hourly Rate",null,231.18,null,null,null,8553.66,null,null,8810.2698,9074.577894,9346.81523082,9627.2196877446,45412.542612564604]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.3,null,null,null,1300,null,null,1339,1379.17,1420.5451,1463.161453,6901.876553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[{"$nulls":10},"Bid Total",null,29857.36,null,null,30753.080799999996,31675.673224,32625.94342072,33604.7217233416,158516.77916806165,158516.7791680616]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,29857.36,null,null,30753.080799999996,31675.673224,32625.94342072,33604.7217233416,158516.77916806165,158516.7791680616]

{"sheet":"Clinton Comm Col-Thyssen","index":65,"n_rows":32,"n_cols":21,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[18,1,18,4],[18,6,18,7],[19,1,19,4],[19,6,19,7],[21,1,21,3],[21,6,21,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Clinton Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,413589,158,"Forrence",2500,"N/A","P",2,"H","O",null,2364,null,null,2434.92,2507.9676,2583.206628,2660.70282684,12550.79705484]
[null,2,417692,136,"Moore",2500,"N/A","P",5,"H","O",null,2364,null,null,2434.92,2507.9676,2583.206628,2660.70282684,12550.79705484]
[null,3,"D09211",120,"Stafford",2500,"N/A","P",3,"H","D",null,2364,null,null,2434.92,2507.9676,2583.206628,2660.70282684,12550.79705484]
[{"$nulls":10},"Subtotal",null,7092,null,null,7304.76,7523.9028,7749.619884,7982.10848052,37652.39116452]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,37,"Hourly Rate",null,125,null,null,null,4625,null,null,4763.75,4906.6625,5053.862375000001,5205.478246250001,24554.753121250003]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,14317,null,null,14746.51,15188.9053,15644.572459,16113.90963277,76010.89739176999,76010.89739177]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,14317,null,null,14746.51,15188.9053,15644.572459,16113.90963277,76010.89739176999,76010.89739177]

{"sheet":"System Administration","index":66,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[[30,1,30,3],[30,6,30,7],[27,1,27,4],[27,6,27,7],[28,1,28,4],[28,6,28,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY System Administration",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,12,"Federal Building",3500,21,"P",5,"HO","WE",{"$nulls":4},0,0,0,0,0]
[null,2,2,12,"Federal Building",3500,21,"P",5,"HO","WE",{"$nulls":4},0,0,0,0,0]
[null,3,3,5,"Plaza",2500,15,"P",6,"GT","WE",{"$nulls":4},0,0,0,0,0]
[null,4,4,5,"Plaza",2500,15,"P",6,"GT","WE",{"$nulls":4},0,0,0,0,0]
[null,5,5,5,"Plaza",3000,18,"P",5,"H","WE",{"$nulls":4},0,0,0,0,0]
[null,6,6,5,"Plaza",3000,18,"P",5,"H","WE",{"$nulls":4},0,0,0,0,0]
[null,7,7,5,"Plaza",2000,12,"P",13,"GT","WE",{"$nulls":4},0,0,0,0,0]
[null,8,8,5,"Plaza",2000,12,"P",13,"GT","WE",{"$nulls":4},0,0,0,0,0]
[null,9,9,5,"Plaza",2000,12,"P",10,"GT","WE",{"$nulls":4},0,0,0,0,0]
[null,10,10,5,"Plaza",2000,12,"P",10,"GT","WE",{"$nulls":4},0,0,0,0,0]
[null,11,11,24,"Parking Garage",2000,12,"P",5,"GT","K",{"$nulls":4},0,0,0,0,0]
[null,12,12,24,"Parking Garage",2000,12,"P",5,"GT","K",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2400,"% Markup over Mfg",{"$nulls":5},2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999,12741.925943999999]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999,12741.925943999999]

{"sheet":"System Administration-Otis","index":67,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[[27,1,27,4],[27,6,27,7],[28,1,28,4],[28,6,28,7],[30,1,30,3],[30,6,30,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY System Administration",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,12,"Federal Building",3500,21,"P",5,"HO","WE",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,2,2,12,"Federal Building",3500,21,"P",5,"HO","WE",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,3,3,5,"Plaza",2500,15,"P",6,"GT","WE",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,4,4,5,"Plaza",2500,15,"P",6,"GT","WE",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,5,5,5,"Plaza",3000,18,"P",5,"H","WE",null,6096,null,null,6278.88,6467.2464,6661.263792,6861.10170576,32364.49189776]
[null,6,6,5,"Plaza",3000,18,"P",5,"H","WE",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,7,7,5,"Plaza",2000,12,"P",13,"GT","WE",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,8,8,5,"Plaza",2000,12,"P",13,"GT","WE",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,9,9,5,"Plaza",2000,12,"P",10,"GT","WE",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,10,10,5,"Plaza",2000,12,"P",10,"GT","WE",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,11,11,24,"Parking Garage",2000,12,"P",5,"GT","K",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,12,12,24,"Parking Garage",2000,12,"P",5,"GT","K",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[{"$nulls":10},"Subtotal",null,65016,null,null,66966.48000000001,68975.4744,71044.73863200001,73176.08079096,345178.77382296004,345178.77382296004]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,155,null,null,null,7750,null,null,7982.5,8221.975,8468.634250000001,8722.6932775,41145.8025275]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2400,"% Markup over Mfg",null,0.1,null,null,null,2640,null,null,2719.2,2800.776,2884.7992799999997,2971.3432583999997,14016.1185384]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[]
[{"$nulls":10},"Bid Total",null,76956,null,null,79264.68000000001,81642.62040000001,84091.89901200002,86614.65598236,408569.85539436,408569.85539436]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,76956,null,null,79264.68000000001,81642.62040000001,84091.89901200002,86614.65598236,408569.85539436,408569.85539436]

{"sheet":"System Administration-Schindler","index":68,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[27,1,27,4],[27,6,27,7],[28,1,28,4],[28,6,28,7],[30,1,30,3],[30,6,30,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY System Administration",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,12,"Federal Building",3500,21,"P",5,"HO","WE",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,2,2,12,"Federal Building",3500,21,"P",5,"HO","WE",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,3,3,5,"Plaza",2500,15,"P",6,"GT","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,4,4,5,"Plaza",2500,15,"P",6,"GT","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,5,5,5,"Plaza",3000,18,"P",5,"H","WE",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,6,6,5,"Plaza",3000,18,"P",5,"H","WE",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,7,7,5,"Plaza",2000,12,"P",13,"GT","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,8,8,5,"Plaza",2000,12,"P",13,"GT","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,9,9,5,"Plaza",2000,12,"P",10,"GT","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,10,10,5,"Plaza",2000,12,"P",10,"GT","WE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,11,11,24,"Parking Garage",2000,12,"P",5,"GT","K",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,12,12,24,"Parking Garage",2000,12,"P",5,"GT","K",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[{"$nulls":10},"Subtotal",null,30000,null,null,30900,31827.000000000004,32781.81,33765.26429999999,159274.07430000004,159274.07429999998]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,150,null,null,null,7500,null,null,7725,7956.75,8195.4525,8441.316074999999,39818.518574999995]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2400,"% Markup over Mfg",null,0.2,null,null,null,2880,null,null,2966.4,3055.3920000000003,3147.0537600000002,3241.4653728000003,15290.311132800001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,41880,null,null,43136.4,44430.492,45763.40676,47136.30896279999,222346.60772280005,222346.60772279996]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,41880,null,null,43136.4,44430.492,45763.40676,47136.30896279999,222346.60772280005,222346.60772279996]

{"sheet":"System Administration-SGL","index":69,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[27,1,27,4],[27,6,27,7],[28,1,28,4],[28,6,28,7],[30,1,30,3],[30,6,30,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY System Administration",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,12,"Federal Building",3500,21,"P",5,"HO","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,2,2,12,"Federal Building",3500,21,"P",5,"HO","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,3,3,5,"Plaza",2500,15,"P",6,"GT","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,4,4,5,"Plaza",2500,15,"P",6,"GT","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,5,5,5,"Plaza",3000,18,"P",5,"H","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,6,6,5,"Plaza",3000,18,"P",5,"H","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,7,7,5,"Plaza",2000,12,"P",13,"GT","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,8,8,5,"Plaza",2000,12,"P",13,"GT","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,9,9,5,"Plaza",2000,12,"P",10,"GT","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,10,10,5,"Plaza",2000,12,"P",10,"GT","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,11,11,24,"Parking Garage",2000,12,"P",5,"GT","K",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,12,12,24,"Parking Garage",2000,12,"P",5,"GT","K",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[{"$nulls":10},"Subtotal",null,93360,null,null,96160.79999999999,99045.62399999997,102016.99272000002,105077.50250160001,495660.9192215999,495660.9192216]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,231.18,null,null,null,11559,null,null,11905.77,12262.9431,12630.831393,13009.75633479,61368.30082779]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2400,"% Markup over Mfg",null,0.3,null,null,null,3120,null,null,3213.6,3310.008,3409.30824,3511.5874872,16564.5037272]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[{"$nulls":10},"Bid Total",null,111506.7,null,null,114851.901,118297.45802999998,121846.38177090003,125501.77322402701,592004.2140249269,592004.214024927]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,111506.7,null,null,114851.901,118297.45802999998,121846.38177090003,125501.77322402701,592004.2140249269,592004.214024927]

{"sheet":"System Administration-Thyssen","index":70,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[27,1,27,4],[27,6,27,7],[28,1,28,4],[28,6,28,7],[30,1,30,3],[30,6,30,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY System Administration",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,12,"Federal Building",3500,21,"P",5,"HO","WE",null,2421.6,null,null,2494.248,2569.07544,2646.1477032000003,2725.532134296,12856.603277496]
[null,2,2,12,"Federal Building",3500,21,"P",5,"HO","WE",null,2421.6,null,null,2494.248,2569.07544,2646.1477032000003,2725.532134296,12856.603277496]
[null,3,3,5,"Plaza",2500,15,"P",6,"GT","WE",null,4404,null,null,4536.12,4672.2036,4812.369708,4956.74079924,23381.434107240002]
[null,4,4,5,"Plaza",2500,15,"P",6,"GT","WE",null,4404,null,null,4536.12,4672.2036,4812.369708,4956.74079924,23381.434107240002]
[null,5,5,5,"Plaza",3000,18,"P",5,"H","WE",null,2421.6,null,null,2494.248,2569.07544,2646.1477032000003,2725.532134296,12856.603277496]
[null,6,6,5,"Plaza",3000,18,"P",5,"H","WE",null,2421.6,null,null,2494.248,2569.07544,2646.1477032000003,2725.532134296,12856.603277496]
[null,7,7,5,"Plaza",2000,12,"P",13,"GT","WE",null,4404,null,null,4536.12,4672.2036,4812.369708,4956.74079924,23381.434107240002]
[null,8,8,5,"Plaza",2000,12,"P",13,"GT","WE",null,4404,null,null,4536.12,4672.2036,4812.369708,4956.74079924,23381.434107240002]
[null,9,9,5,"Plaza",2000,12,"P",10,"GT","WE",null,4404,null,null,4536.12,4672.2036,4812.369708,4956.74079924,23381.434107240002]
[null,10,10,5,"Plaza",2000,12,"P",10,"GT","WE",null,4404,null,null,4536.12,4672.2036,4812.369708,4956.74079924,23381.434107240002]
[null,11,11,24,"Parking Garage",2000,12,"P",5,"GT","K",null,4404,null,null,4536.12,4672.2036,4812.369708,4956.74079924,23381.434107240002]
[null,12,12,24,"Parking Garage",2000,12,"P",5,"GT","K",null,4404,null,null,4536.12,4672.2036,4812.369708,4956.74079924,23381.434107240002]
[{"$nulls":10},"Subtotal",null,44918.4,null,null,46265.952000000005,47653.93056,49083.548476799995,50556.054931103994,238477.885967904,238477.885967904]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,125,null,null,null,6250,null,null,6437.5,6630.625,6829.54375,7034.4300625,33182.0988125]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2400,"% Markup over Mfg",null,0.1,null,null,null,2640,null,null,2719.2,2800.776,2884.7992799999997,2971.3432583999997,14016.1185384]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,55308.4,null,null,56967.652,58676.68156,60436.98200679999,62250.09146700399,293639.807033804,293639.80703380395]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,55308.4,null,null,56967.652,58676.68156,60436.98200679999,62250.09146700399,293639.807033804,293639.80703380395]

{"sheet":"Plattsburgh","index":71,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[63,1,63,3],[63,6,63,7],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Plattsburgh",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,21,"Clinton Dining Hall",2100,8,"P","N/A","N/A","N/A",{"$nulls":4},0,0,0,0,0]
[null,2,2,31,"Beaumount Hall",3500,14,"P",4,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,3,3,42,"Myers Freight",10000,20,"P/F",4,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,4,4,32,"Angell Bookstore",3000,12,"P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,5,5,32,"Angell Kitchen",3000,12,"P",2,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,6,6,40,"Library 3 Stop",2000,8,"P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,7,7,40,"Library 2 Stop",2500,10,"P",2,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,8,8,35,"Adirondack",2000,8,"P",4,"HO","MO",{"$nulls":4},0,0,0,0,0]
[null,9,9,15,"Redcay Hall",3000,12,"P",3,"GT","MO",{"$nulls":4},0,0,0,0,0]
[null,10,"*10",17,"Hudson Hall",4000,16,"P","N/A","N/A","N/A",{"$nulls":4},0,0,0,0,0]
[null,11,11,28,"Yokum",3000,12,"P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,12,12,3,"Kehoe Righthand",2500,10,"P",11,"GT","O",{"$nulls":4},0,0,0,0,0]
[null,13,13,3,"Kehoe Lefthand",2500,10,"P",10,"GT","O",{"$nulls":4},0,0,0,0,0]
[null,14,14,2,"Ward Hall",2100,8,"P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,15,15,1,"Hawkins Pass",2500,10,"P",4,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,16,16,1,"Hawkins Whlchr",400,1,"P",2,"HO","CO",{"$nulls":4},0,0,0,0,0]
[null,17,17,1,"Hawkins Sidewalk",2000,8,"P/F",2,"HO","GI",{"$nulls":4},0,0,0,0,0]
[null,18,18,36,"Banks (Even)",2500,10,"P",6,"GT","O",{"$nulls":4},0,0,0,0,0]
[null,19,19,36,"Banks (Odd)",2500,10,"P",6,"GT","O",{"$nulls":4},0,0,0,0,0]
[null,20,20,33,"Whiteface (Odd)",2500,10,"P",6,"GT","D",{"$nulls":4},0,0,0,0,0]
[null,21,21,33,"Whiteface (Even)",2500,10,"P/F",6,"GT","D",{"$nulls":4},0,0,0,0,0]
[null,22,22,11,"Memorial Dbwtr",300,1,"P",2,"N/A","N/A",{"$nulls":4},0,0,0,0,0]
[null,23,23,8,"Mcdonough East",2500,10,"P",4,"HO","SH",{"$nulls":4},0,0,0,0,0]
[null,24,24,8,"Mcdonough West",2500,10,"P",4,"HO","SH",{"$nulls":4},0,0,0,0,0]
[null,25,"*25",22,"Hood (Odd)",2500,10,"P","N/A","N/A","SF",{"$nulls":4},0,0,0,0,0]
[null,26,"*26",22,"Hood (Even)",2500,10,"P","N/A","N/A","SF",{"$nulls":4},0,0,0,0,0]
[null,27,27,23,"Defredenberg (Odd)",2500,10,"P",6,"GT","SF",{"$nulls":4},0,0,0,0,0]
[null,28,28,23,"Defredenberg (Even)",2500,10,"P",6,"GT","SF",{"$nulls":4},0,0,0,0,0]
[null,29,29,24,"Moffit (Even)",2500,10,"P",6,"GT","SF",{"$nulls":4},0,0,0,0,0]
[null,30,30,24,"Moffit (Odd)",2500,10,"P",5,"GT","SF",{"$nulls":4},0,0,0,0,0]
[null,31,31,30,"Wilson 2",2500,10,"P",6,"GT","SF",{"$nulls":4},0,0,0,0,0]
[null,32,32,30,"Wilson 1",2500,10,"p",6,"GT","SF",{"$nulls":4},0,0,0,0,0]
[null,33,33,18,"Champlain Valley",2100,8,"P",7,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,34,34,34,"Algonquin Hall",2100,8,"P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,35,35,29,"Myers Stagelift",13500,20,"P",2,"N/A","N/A",{"$nulls":4},0,0,0,0,0]
[null,36,36,2,"Ward Whlchr",550,1,"P",2,"HO","CO",{"$nulls":4},0,0,0,0,0]
[null,37,37,1,"Hawkings Lab Whlchr",750,1,"P",2,"HO","NW",{"$nulls":4},0,0,0,0,0]
[null,38,38,1,"Hawkings Recital Whlchr",750,1,"P",2,"HO","CO",{"$nulls":4},0,0,0,0,0]
[null,39,39,12,"Saranac Freight",2000,8,"F",2,"GT","O",{"$nulls":4},0,0,0,0,0]
[null,40,40,19,"Mason Hall",2000,8,"F",4,"GT","O",{"$nulls":4},0,0,0,0,0]
[null,41,41,12,"Saranac Hall",2100,8,"P",3,"HO","N/A",{"$nulls":4},0,0,0,0,0]
[null,42,42,1,"Glitz Stage",750,3,"P",2,"HO","CO",{"$nulls":4},0,0,0,0,0]
[null,43,43,11,"Memorial Hall",2500,10,"P",3,"HO","N/A",{"$nulls":4},0,0,0,0,0]
[null,44,44,38,"Field House",2100,8,"P",3,"HO","N/A",{"$nulls":4},0,0,0,0,0]
[null,45,45,17,"Hudson Hall Annex",2500,10,"P","N/A","N/A","N/A",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5000,"% Markup over Mfg",{"$nulls":5},5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002,26545.679050000002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002,26545.679050000002]

{"sheet":"Plattsburgh-Otis","index":72,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Plattsburgh",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,21,"Clinton Dining Hall",2100,8,"P","N/A","N/A","N/A",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,2,2,31,"Beaumount Hall",3500,14,"P",4,"HO","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,3,3,42,"Myers Freight",10000,20,"P/F",4,"HO","D",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,4,4,32,"Angell Bookstore",3000,12,"P",3,"HO","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,5,5,32,"Angell Kitchen",3000,12,"P",2,"HO","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,6,6,40,"Library 3 Stop",2000,8,"P",3,"HO","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,7,7,40,"Library 2 Stop",2500,10,"P",2,"HO","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,8,8,35,"Adirondack",2000,8,"P",4,"HO","MO",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,9,9,15,"Redcay Hall",3000,12,"P",3,"GT","MO",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,10,"*10",17,"Hudson Hall",4000,16,"P","N/A","N/A","N/A",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,11,11,28,"Yokum",3000,12,"P",3,"HO","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,12,12,3,"Kehoe Righthand",2500,10,"P",11,"GT","O",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,13,13,3,"Kehoe Lefthand",2500,10,"P",10,"GT","O",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,14,14,2,"Ward Hall",2100,8,"P",3,"HO","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,15,15,1,"Hawkins Pass",2500,10,"P",4,"HO","D",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,16,16,1,"Hawkins Whlchr",400,1,"P",2,"HO","CO",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,17,17,1,"Hawkins Sidewalk",2000,8,"P/F",2,"HO","GI",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,18,18,36,"Banks (Even)",2500,10,"P",6,"GT","O",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,19,19,36,"Banks (Odd)",2500,10,"P",6,"GT","O",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,20,20,33,"Whiteface (Odd)",2500,10,"P",6,"GT","D",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,21,21,33,"Whiteface (Even)",2500,10,"P/F",6,"GT","D",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,22,22,11,"Memorial Dbwtr",300,1,"P",2,"N/A","N/A",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,23,23,8,"Mcdonough East",2500,10,"P",4,"HO","SH",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,24,24,8,"Mcdonough West",2500,10,"P",4,"HO","SH",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,25,"*25",22,"Hood (Odd)",2500,10,"P","N/A","N/A","SF",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,26,"*26",22,"Hood (Even)",2500,10,"P","N/A","N/A","SF",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,27,27,23,"Defredenberg (Odd)",2500,10,"P",6,"GT","SF",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,28,28,23,"Defredenberg (Even)",2500,10,"P",6,"GT","SF",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,29,29,24,"Moffit (Even)",2500,10,"P",6,"GT","SF",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,30,30,24,"Moffit (Odd)",2500,10,"P",5,"GT","SF",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,31,31,30,"Wilson 2",2500,10,"P",6,"GT","SF",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,32,32,30,"Wilson 1",2500,10,"p",6,"GT","SF",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,33,33,18,"Champlain Valley",2100,8,"P",7,"HO","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,34,34,34,"Algonquin Hall",2100,8,"P",3,"HO","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,35,35,29,"Myers Stagelift",13500,20,"P",2,"N/A","N/A",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,36,36,2,"Ward Whlchr",550,1,"P",2,"HO","CO",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,37,37,1,"Hawkings Lab Whlchr",750,1,"P",2,"HO","NW",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,38,38,1,"Hawkings Recital Whlchr",750,1,"P",2,"HO","CO",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,39,39,12,"Saranac Freight",2000,8,"F",2,"GT","O",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,40,40,19,"Mason Hall",2000,8,"F",4,"GT","O",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,41,41,12,"Saranac Hall",2100,8,"P",3,"HO","N/A",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,42,42,1,"Glitz Stage",750,3,"P",2,"HO","CO",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,43,43,11,"Memorial Hall",2500,10,"P",3,"HO","N/A",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,44,44,38,"Field House",2100,8,"P",3,"HO","N/A",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,45,45,17,"Hudson Hall Annex",2500,10,"P","N/A","N/A","N/A",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[{"$nulls":10},"Subtotal",null,198372,null,null,204323.16,210452.8548,216766.44044400004,223269.43365732,1053183.88890132,1053183.88890132]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,155,null,null,null,31000,null,null,31930,32887.9,33874.537000000004,34890.77311,164583.21011]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5000,"% Markup over Mfg",null,0.1,null,null,null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",null,155,null,null,null,4960,null,null,5108.8,5262.064,5419.925920000001,5582.523697600001,26333.3136176]
[]
[{"$nulls":10},"Bid Total",null,239832,null,null,247026.96,254437.76880000002,262070.90186400004,269933.02891992003,1273300.6595839201,1273300.65958392]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,239832,null,null,247026.96,254437.76880000002,262070.90186400004,269933.02891992003,1273300.6595839201,1273300.65958392]

{"sheet":"Plattsburgh-Schindler","index":73,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Plattsburgh",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,21,"Clinton Dining Hall",2100,8,"P","N/A","N/A","N/A",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,2,2,31,"Beaumount Hall",3500,14,"P",4,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,3,3,42,"Myers Freight",10000,20,"P/F",4,"HO","D",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,4,4,32,"Angell Bookstore",3000,12,"P",3,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,5,5,32,"Angell Kitchen",3000,12,"P",2,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,6,6,40,"Library 3 Stop",2000,8,"P",3,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,7,7,40,"Library 2 Stop",2500,10,"P",2,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,8,8,35,"Adirondack",2000,8,"P",4,"HO","MO",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,9,9,15,"Redcay Hall",3000,12,"P",3,"GT","MO",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,10,"*10",17,"Hudson Hall",4000,16,"P","N/A","N/A","N/A",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,11,11,28,"Yokum",3000,12,"P",3,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,12,12,3,"Kehoe Righthand",2500,10,"P",11,"GT","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,13,13,3,"Kehoe Lefthand",2500,10,"P",10,"GT","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,14,14,2,"Ward Hall",2100,8,"P",3,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,15,15,1,"Hawkins Pass",2500,10,"P",4,"HO","D",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,16,16,1,"Hawkins Whlchr",400,1,"P",2,"HO","CO",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,17,17,1,"Hawkins Sidewalk",2000,8,"P/F",2,"HO","GI",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,18,18,36,"Banks (Even)",2500,10,"P",6,"GT","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,19,19,36,"Banks (Odd)",2500,10,"P",6,"GT","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,20,20,33,"Whiteface (Odd)",2500,10,"P",6,"GT","D",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,21,21,33,"Whiteface (Even)",2500,10,"P/F",6,"GT","D",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,22,22,11,"Memorial Dbwtr",300,1,"P",2,"N/A","N/A",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,23,23,8,"Mcdonough East",2500,10,"P",4,"HO","SH",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,24,24,8,"Mcdonough West",2500,10,"P",4,"HO","SH",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,25,"*25",22,"Hood (Odd)",2500,10,"P","N/A","N/A","SF",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,26,"*26",22,"Hood (Even)",2500,10,"P","N/A","N/A","SF",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,27,27,23,"Defredenberg (Odd)",2500,10,"P",6,"GT","SF",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,28,28,23,"Defredenberg (Even)",2500,10,"P",6,"GT","SF",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,29,29,24,"Moffit (Even)",2500,10,"P",6,"GT","SF",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,30,30,24,"Moffit (Odd)",2500,10,"P",5,"GT","SF",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,31,31,30,"Wilson 2",2500,10,"P",6,"GT","SF",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,32,32,30,"Wilson 1",2500,10,"p",6,"GT","SF",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,33,33,18,"Champlain Valley",2100,8,"P",7,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,34,34,34,"Algonquin Hall",2100,8,"P",3,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,35,35,29,"Myers Stagelift",13500,20,"P",2,"N/A","N/A",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,36,36,2,"Ward Whlchr",550,1,"P",2,"HO","CO",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,37,37,1,"Hawkings Lab Whlchr",750,1,"P",2,"HO","NW",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,38,38,1,"Hawkings Recital Whlchr",750,1,"P",2,"HO","CO",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,39,39,12,"Saranac Freight",2000,8,"F",2,"GT","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,40,40,19,"Mason Hall",2000,8,"F",4,"GT","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,41,41,12,"Saranac Hall",2100,8,"P",3,"HO","N/A",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,42,42,1,"Glitz Stage",750,3,"P",2,"HO","CO",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,43,43,11,"Memorial Hall",2500,10,"P",3,"HO","N/A",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,44,44,38,"Field House",2100,8,"P",3,"HO","N/A",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,45,45,17,"Hudson Hall Annex",2500,10,"P","N/A","N/A","N/A",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[{"$nulls":10},"Subtotal",null,91500,null,null,94245,97072.35000000002,99984.52050000001,102984.05611499996,485785.92661500035,485785.926615]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,150,null,null,null,30000,null,null,30900,31827,32781.81,33765.264299999995,159274.07429999998]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5000,"% Markup over Mfg",null,0.2,null,null,null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",null,150,null,null,null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[]
[{"$nulls":10},"Bid Total",null,132300,null,null,136269,140357.07000000004,144567.7821,148904.81556299995,702398.6676630004,702398.667663]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,132300,null,null,136269,140357.07000000004,144567.7821,148904.81556299995,702398.6676630004,702398.667663]

{"sheet":"Plattsburgh-SGL","index":74,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Plattsburgh",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,21,"Clinton Dining Hall",2100,8,"P","N/A","N/A","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,2,31,"Beaumount Hall",3500,14,"P",4,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,3,42,"Myers Freight",10000,20,"P/F",4,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,4,32,"Angell Bookstore",3000,12,"P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,5,32,"Angell Kitchen",3000,12,"P",2,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,6,40,"Library 3 Stop",2000,8,"P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,7,40,"Library 2 Stop",2500,10,"P",2,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,8,35,"Adirondack",2000,8,"P",4,"HO","MO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,9,15,"Redcay Hall",3000,12,"P",3,"GT","MO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,10,"*10",17,"Hudson Hall",4000,16,"P","N/A","N/A","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,11,11,28,"Yokum",3000,12,"P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,12,12,3,"Kehoe Righthand",2500,10,"P",11,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,13,13,3,"Kehoe Lefthand",2500,10,"P",10,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,14,14,2,"Ward Hall",2100,8,"P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,15,15,1,"Hawkins Pass",2500,10,"P",4,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,16,16,1,"Hawkins Whlchr",400,1,"P",2,"HO","CO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,17,17,1,"Hawkins Sidewalk",2000,8,"P/F",2,"HO","GI",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,18,18,36,"Banks (Even)",2500,10,"P",6,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,19,19,36,"Banks (Odd)",2500,10,"P",6,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,20,20,33,"Whiteface (Odd)",2500,10,"P",6,"GT","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,21,21,33,"Whiteface (Even)",2500,10,"P/F",6,"GT","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,22,22,11,"Memorial Dbwtr",300,1,"P",2,"N/A","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,23,23,8,"Mcdonough East",2500,10,"P",4,"HO","SH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,24,24,8,"Mcdonough West",2500,10,"P",4,"HO","SH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,25,"*25",22,"Hood (Odd)",2500,10,"P","N/A","N/A","SF",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,26,"*26",22,"Hood (Even)",2500,10,"P","N/A","N/A","SF",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,27,27,23,"Defredenberg (Odd)",2500,10,"P",6,"GT","SF",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,28,28,23,"Defredenberg (Even)",2500,10,"P",6,"GT","SF",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,29,29,24,"Moffit (Even)",2500,10,"P",6,"GT","SF",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,30,30,24,"Moffit (Odd)",2500,10,"P",5,"GT","SF",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,31,31,30,"Wilson 2",2500,10,"P",6,"GT","SF",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,32,32,30,"Wilson 1",2500,10,"p",6,"GT","SF",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,33,33,18,"Champlain Valley",2100,8,"P",7,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,34,34,34,"Algonquin Hall",2100,8,"P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,35,35,29,"Myers Stagelift",13500,20,"P",2,"N/A","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,36,36,2,"Ward Whlchr",550,1,"P",2,"HO","CO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,37,37,1,"Hawkings Lab Whlchr",750,1,"P",2,"HO","NW",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,38,38,1,"Hawkings Recital Whlchr",750,1,"P",2,"HO","CO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,39,39,12,"Saranac Freight",2000,8,"F",2,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,40,40,19,"Mason Hall",2000,8,"F",4,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,41,41,12,"Saranac Hall",2100,8,"P",3,"HO","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,42,42,1,"Glitz Stage",750,3,"P",2,"HO","CO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,43,43,11,"Memorial Hall",2500,10,"P",3,"HO","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,44,44,38,"Field House",2100,8,"P",3,"HO","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,45,45,17,"Hudson Hall Annex",2500,10,"P","N/A","N/A","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,248040,null,null,255481.1999999997,263145.63600000006,271040.0050799998,279171.2052323998,1316878.0463124006,1316878.0463123994]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,231.18,null,null,null,46236,null,null,47623.08,49051.7724,50523.325572,52039.02533916,245473.20331116]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5000,"% Markup over Mfg",null,0.3,null,null,null,6500,null,null,6695,6895.85,7102.7255000000005,7315.807265,34509.382765]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",null,346.77,null,null,null,11096.64,null,null,11429.5392,11772.425376,12125.59813728,12489.366081398399,58913.5687946784]
[]
[{"$nulls":10},"Bid Total",null,311872.64,null,null,321228.8191999997,330865.68377600005,340791.6542892798,351015.4039179582,1655774.201183239,1655774.2011832378]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,311872.64,null,null,321228.8191999997,330865.68377600005,340791.6542892798,351015.4039179582,1655774.201183239,1655774.2011832378]

{"sheet":"Plattsburgh-Thyssen","index":75,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Plattsburgh",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,21,"Clinton Dining Hall",2100,8,"P","N/A","N/A","N/A",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,2,2,31,"Beaumount Hall",3500,14,"P",4,"HO","O",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,3,3,42,"Myers Freight",10000,20,"P/F",4,"HO","D",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,4,4,32,"Angell Bookstore",3000,12,"P",3,"HO","O",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,5,5,32,"Angell Kitchen",3000,12,"P",2,"HO","O",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,6,6,40,"Library 3 Stop",2000,8,"P",3,"HO","O",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,7,7,40,"Library 2 Stop",2500,10,"P",2,"HO","O",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,8,8,35,"Adirondack",2000,8,"P",4,"HO","MO",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,9,9,15,"Redcay Hall",3000,12,"P",3,"GT","MO",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,10,"*10",17,"Hudson Hall",4000,16,"P","N/A","N/A","N/A",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,11,11,28,"Yokum",3000,12,"P",3,"HO","O",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,12,12,3,"Kehoe Righthand",2500,10,"P",11,"GT","O",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,13,13,3,"Kehoe Lefthand",2500,10,"P",10,"GT","O",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,14,14,2,"Ward Hall",2100,8,"P",3,"HO","O",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,15,15,1,"Hawkins Pass",2500,10,"P",4,"HO","D",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,16,16,1,"Hawkins Whlchr",400,1,"P",2,"HO","CO",null,1716,null,null,1767.48,1820.5044,1875.119532,1931.37311796,9110.47704996]
[null,17,17,1,"Hawkins Sidewalk",2000,8,"P/F",2,"HO","GI",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,18,18,36,"Banks (Even)",2500,10,"P",6,"GT","O",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,19,19,36,"Banks (Odd)",2500,10,"P",6,"GT","O",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,20,20,33,"Whiteface (Odd)",2500,10,"P",6,"GT","D",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,21,21,33,"Whiteface (Even)",2500,10,"P/F",6,"GT","D",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,22,22,11,"Memorial Dbwtr",300,1,"P",2,"N/A","N/A",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,23,23,8,"Mcdonough East",2500,10,"P",4,"HO","SH",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,24,24,8,"Mcdonough West",2500,10,"P",4,"HO","SH",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,25,"*25",22,"Hood (Odd)",2500,10,"P","N/A","N/A","SF",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,26,"*26",22,"Hood (Even)",2500,10,"P","N/A","N/A","SF",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,27,27,23,"Defredenberg (Odd)",2500,10,"P",6,"GT","SF",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,28,28,23,"Defredenberg (Even)",2500,10,"P",6,"GT","SF",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,29,29,24,"Moffit (Even)",2500,10,"P",6,"GT","SF",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,30,30,24,"Moffit (Odd)",2500,10,"P",5,"GT","SF",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,31,31,30,"Wilson 2",2500,10,"P",6,"GT","SF",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,32,32,30,"Wilson 1",2500,10,"p",6,"GT","SF",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,33,33,18,"Champlain Valley",2100,8,"P",7,"HO","O",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,34,34,34,"Algonquin Hall",2100,8,"P",3,"HO","O",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,35,35,29,"Myers Stagelift",13500,20,"P",2,"N/A","N/A",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,36,36,2,"Ward Whlchr",550,1,"P",2,"HO","CO",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,37,37,1,"Hawkings Lab Whlchr",750,1,"P",2,"HO","NW",null,1716,null,null,1767.48,1820.5044,1875.119532,1931.37311796,9110.47704996]
[null,38,38,1,"Hawkings Recital Whlchr",750,1,"P",2,"HO","CO",null,1716,null,null,1767.48,1820.5044,1875.119532,1931.37311796,9110.47704996]
[null,39,39,12,"Saranac Freight",2000,8,"F",2,"GT","O",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,40,40,19,"Mason Hall",2000,8,"F",4,"GT","O",null,9776.76,null,null,10070.0628,10372.164684,10683.32962452,11003.8295132556,51906.1466217756]
[null,41,41,12,"Saranac Hall",2100,8,"P",3,"HO","N/A",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,42,42,1,"Glitz Stage",750,3,"P",2,"HO","CO",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,43,43,11,"Memorial Hall",2500,10,"P",3,"HO","N/A",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,44,44,38,"Field House",2100,8,"P",3,"HO","N/A",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,45,45,17,"Hudson Hall Annex",2500,10,"P","N/A","N/A","N/A",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[{"$nulls":10},"Subtotal",null,240899.40000000005,null,null,248126.3820000001,255570.17345999996,263237.2786637999,271134.397023714,1278967.6311475134,1278967.6311475139]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,200,"Hourly Rate",null,125,null,null,null,25000,null,null,25750,26522.5,27318.175,28137.72025,132728.39525]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,5000,"% Markup over Mfg",null,0.1,null,null,null,5500,null,null,5665,5834.95,6009.9985,6190.298455,29200.246955]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",null,150,null,null,null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[]
[{"$nulls":10},"Bid Total",null,276199.4,null,null,284485.3820000001,293019.94346,301810.5417637999,310864.858016714,1466380.1252405136,1466380.125240514]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,276199.4,null,null,284485.3820000001,293019.94346,301810.5417637999,310864.858016714,1466380.1252405136,1466380.125240514]

{"sheet":"Research Foundation","index":76,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[29,2,29,10],[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[20,1,20,3],[20,6,20,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The Research Foundation for SUNY",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"192-P","N/A","35 State Street",2000,"N/A","P/F",6,"T","O",{"$nulls":4},0,0,0,0,0]
[null,2,"193-P","N/A","35 State Street",2000,"N/A","P/F",7,"T","O",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",{"$nulls":5},1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]

{"sheet":"Research Foundation-Otis","index":77,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[29,2,29,10],[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[20,1,20,3],[20,6,20,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The Research Foundation for SUNY",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"192-P","N/A","35 State Street",2000,"N/A","P/F",6,"T","O",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[null,2,"193-P","N/A","35 State Street",2000,"N/A","P/F",7,"T","O",null,6204,null,null,6390.12,6581.8236,6779.278308,6982.65665724,32937.87856524]
[{"$nulls":10},"Subtotal",null,12408,null,null,12780.24,13163.6472,13558.556616,13965.31331448,65875.75713048,65875.75713048]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[]
[{"$nulls":10},"Bid Total",null,16608,null,null,17106.239999999998,17619.4272,18148.010016,18692.45031648,88174.12753247998,88174.12753248]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,16608,null,null,17106.239999999998,17619.4272,18148.010016,18692.45031648,88174.12753247998,88174.12753248]

{"sheet":"Research Foundation-Schindler","index":78,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[29,2,29,10],[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[20,1,20,3],[20,6,20,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The Research Foundation for SUNY",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"192-P","N/A","35 State Street",2000,"N/A","P/F",6,"T","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,2,"193-P","N/A","35 State Street",2000,"N/A","P/F",7,"T","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[{"$nulls":10},"Subtotal",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002,31854.814860000002]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,10200,null,null,10506,10821.18,11145.8154,11480.189861999997,54153.185262000006,54153.185262]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,10200,null,null,10506,10821.18,11145.8154,11480.189861999997,54153.185262000006,54153.185262]

{"sheet":"Research Foundation-SGL","index":79,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[29,2,29,10],[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[20,1,20,3],[20,6,20,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The Research Foundation for SUNY",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"192-P","N/A","35 State Street",2000,"N/A","P/F",6,"T","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,2,"193-P","N/A","35 State Street",2000,"N/A","P/F",7,"T","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[{"$nulls":10},"Subtotal",null,15560,null,null,16026.8,16507.604,17002.83212,17512.917083599998,82610.1532036,82610.1532036]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,231.18,null,null,null,2311.8,null,null,2381.154,2452.58862,2526.1662786,2601.9512669580004,12273.660165558]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.3,null,null,null,1300,null,null,1339,1379.17,1420.5451,1463.161453,6901.876553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[{"$nulls":10},"Bid Total",null,22639.5,null,null,23318.684999999998,24018.24555,24738.7929165,25480.956703994998,120196.18017049499,120196.18017049498]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,22639.5,null,null,23318.684999999998,24018.24555,24738.7929165,25480.956703994998,120196.18017049499,120196.18017049498]

{"sheet":"Research Foundation-Thyssen","index":80,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[29,2,29,10],[17,1,17,4],[17,6,17,7],[18,1,18,4],[18,6,18,7],[20,1,20,3],[20,6,20,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 2:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The Research Foundation for SUNY",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"192-P","N/A","35 State Street",2000,"N/A","P/F",6,"T","O",null,5700,null,null,5871,6047.13,6228.5439,6415.400216999999,30262.074117]
[null,2,"193-P","N/A","35 State Street",2000,"N/A","P/F",7,"T","O",null,5700,null,null,5871,6047.13,6228.5439,6415.400216999999,30262.074117]
[{"$nulls":10},"Subtotal",null,11400,null,null,11742,12094.26,12457.0878,12830.800433999999,60524.148234,60524.148234]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,125,null,null,null,1250,null,null,1287.5,1326.125,1365.90875,1406.8860125,6636.419762500001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,15250,null,null,15707.5,16178.725,16664.08675,17164.0093525,80964.3211025,80964.32110249999]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,15250,null,null,15707.5,16178.725,16664.08675,17164.0093525,80964.3211025,80964.32110249999]

{"sheet":"Cortland","index":81,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[60,6,60,7],[57,1,57,4],[57,6,57,7],[58,1,58,4],[58,6,58,7],[73,1,73,10],[60,1,60,3],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20],[7,4,7,8]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Cortland",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1," D73602","N/A"," Stadium Complex",2500,"N/A","N/A"," 5","H","S",{"$nulls":4},0,0,0,0,0]
[null,2," D12212","N/A"," Alger Left",2500,"N/A","N/A"," 9","G","WE",{"$nulls":4},0,0,0,0,0]
[null,3," D12213","N/A"," Alger Right",2500,"N/A","N/A"," 9","G","WE",{"$nulls":4},0,0,0,0,0]
[null,4," 205707","N/A"," Bowers Hall I",2500,"N/A","N/A"," 4","G","O",{"$nulls":4},0,0,0,0,0]
[null,5," D43569","N/A"," Brockway Hall",2500,"N/A","N/A"," 4","H","S",{"$nulls":4},0,0,0,0,0]
[null,6," D12183","N/A"," Casey Tower Lft",2500,"N/A","N/A"," 10","G","A",{"$nulls":4},0,0,0,0,0]
[null,7," D12184","N/A"," Casey Tower Rh",2500,"N/A","N/A"," 10","G","A",{"$nulls":4},0,0,0,0,0]
[null,8," 203281","N/A"," Cheney Hall D/W","N/A","N/A","N/A"," 5","DW","O",{"$nulls":4},0,0,0,0,0]
[null,9," D12226","N/A"," Clark Hall Lh",2500,"N/A","N/A"," 9","G","WE",{"$nulls":4},0,0,0,0,0]
[null,10," D12227","N/A"," Clark Hall Rh",2500,"N/A","N/A"," 9","G","WE",{"$nulls":4},0,0,0,0,0]
[null,11," D12185","N/A"," Corey Un. Left",2500,"N/A","N/A"," 5","G","A",{"$nulls":4},0,0,0,0,0]
[null,12," D12186","N/A"," Corey Un. Right",2500,"N/A","N/A"," 5","G","A",{"$nulls":4},0,0,0,0,0]
[null,13," D12234","N/A"," Corey Union D/W","N/A","N/A","N/A"," 2","DW","EN",{"$nulls":4},0,0,0,0,0]
[null,14," D40192","N/A"," Cornish/Vh Hall",2500,"N/A","N/A"," 3","H","CN",{"$nulls":4},0,0,0,0,0]
[null,15," 203280","N/A"," Degroat D/W","N/A","N/A","N/A"," 4","DW","O",{"$nulls":4},0,0,0,0,0]
[null,16," 206327","N/A"," Dowd Finearts W",2500,"N/A","N/A"," 3","G","O",{"$nulls":4},0,0,0,0,0]
[null,17," 206328","N/A"," Dowd Finearts E",2500,"N/A","N/A"," 3","G","O",{"$nulls":4},0,0,0,0,0]
[null,18," D40147","N/A"," Fine Arts Stage",2500,"N/A","N/A"," 4","H","D",{"$nulls":4},0,0,0,0,0]
[null,19," 237893","N/A"," Education East",2500,"N/A","N/A"," 2","H","O",{"$nulls":4},0,0,0,0,0]
[null,20," 237894","N/A"," Education West",2500,"N/A","N/A"," 4","H","O",{"$nulls":4},0,0,0,0,0]
[null,21," 205774","N/A"," Fitzgerald Hall",2500,"N/A","N/A"," 4","G","O",{"$nulls":4},0,0,0,0,0]
[null,22," D82410","N/A"," Glass Twr 1",2500,"N/A","N/A"," 4","H","S",{"$nulls":4},0,0,0,0,0]
[null,23," D82411","N/A"," Glass Twr 2",2500,"N/A","N/A"," 4","H","S",{"$nulls":4},0,0,0,0,0]
[null,24," D12216","N/A"," Higgins Left",2500,"N/A","N/A"," 9","G","WE",{"$nulls":4},0,0,0,0,0]
[null,25," D12217","N/A"," Higgins Right",2500,"N/A","N/A"," 9","G","WE",{"$nulls":4},0,0,0,0,0]
[null,26," 335348","N/A"," Library South",2500,"N/A","N/A"," 4","G","MH",{"$nulls":4},0,0,0,0,0]
[null,27," D12197","N/A"," Library North",2500,"N/A","N/A"," 4","G","O",{"$nulls":4},0,0,0,0,0]
[null,28,"New","N/A"," Miller S Lh",2500,"N/A","N/A"," 5","H","DE",{"$nulls":4},0,0,0,0,0]
[null,29,"New","N/A"," Miller N Rh",2500,"N/A","N/A"," 5","H","DE",{"$nulls":4},0,0,0,0,0]
[null,30," D40139","N/A"," Moffett Pass",2500,"N/A","N/A"," 3","H","CN",{"$nulls":4},0,0,0,0,0]
[null,31," 205011","N/A"," Neubig Hall Frt",2500,"N/A","N/A"," 3","G","CN",{"$nulls":4},0,0,0,0,0]
[null,32," D40136","N/A"," Neubig Hall Pas",2500,"N/A","N/A"," 3","H","O",{"$nulls":4},0,0,0,0,0]
[null,33," 205684","N/A"," Old Main Geared",2500,"N/A","N/A"," 4","G","O",{"$nulls":4},0,0,0,0,0]
[null,34," 414843","N/A"," Old Main Hydro",2500,"N/A","N/A"," 5","H","O",{"$nulls":4},0,0,0,0,0]
[null,35," 334927","N/A"," Park Center",2500,"N/A","N/A"," 2","H","O",{"$nulls":4},0,0,0,0,0]
[null,36," D12188","N/A"," Smith Twr Lft",2500,"N/A","N/A"," 10","G","A",{"$nulls":4},0,0,0,0,0]
[null,37," D12189","N/A"," Smith Twr Rt",2500,"N/A","N/A"," 10","G","A",{"$nulls":4},0,0,0,0,0]
[null,38," 206329","N/A"," Sperry Center",2500,"N/A","N/A"," 4","G","TH",{"$nulls":4},0,0,0,0,0]
[null,39," D12192","N/A"," Whitaker Hall",2500,"N/A","N/A"," 2","H","WH",{"$nulls":4},0,0,0,0,0]
[null,40," D12224","N/A"," Winchell Freigh",2500,"N/A","N/A"," 3","G","WE",{"$nulls":4},0,0,0,0,0]
[null,41," D12225","N/A"," Winchell D/W","N/A","N/A","N/A"," 2","DW","SD",{"$nulls":4},0,0,0,0,0]
[null,42," 252282","N/A"," Professional Studies Bldg",2500,"N/A","N/A"," 2","H","O",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1100,"% Markup over Mfg",{"$nulls":5},1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"BID TOTAL",null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005,5840.0493910000005]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"Adjusted Bid Totals",null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005,5840.0493910000005]
[]
[]
[null,"† FOOTNOTE:\nSUNY Cortland - Minimal Staffing Requirement:  Contractor is to provide a mechanic three (3) days {eight (8) hours per day} per week.  The schedule to be determined by the Campus designated contact.  The cost is to be included as part of the (fixed) Preventative Maintenance portion of the bid."]

{"sheet":"Cortland-DowneyGoodlein","index":82,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[60,1,60,3],[60,6,60,7],[73,1,73,10],[10,19,11,19],[10,20,11,20],[57,1,57,4],[57,6,57,7],[58,1,58,4],[58,6,58,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Cortland",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1," D73602","N/A"," Stadium Complex",2500,"N/A","N/A"," 5","H","S",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,2," D12212","N/A"," Alger Left",2500,"N/A","N/A"," 9","G","WE",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,3," D12213","N/A"," Alger Right",2500,"N/A","N/A"," 9","G","WE",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,4," 205707","N/A"," Bowers Hall I",2500,"N/A","N/A"," 4","G","O",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,5," D43569","N/A"," Brockway Hall",2500,"N/A","N/A"," 4","H","S",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,6," D12183","N/A"," Casey Tower Lft",2500,"N/A","N/A"," 10","G","A",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,7," D12184","N/A"," Casey Tower Rh",2500,"N/A","N/A"," 10","G","A",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,8," 203281","N/A"," Cheney Hall D/W","N/A","N/A","N/A"," 5","DW","O",null,2640,null,null,2719.2,2800.776,2884.7992799999997,2971.3432583999997,14016.1185384]
[null,9," D12226","N/A"," Clark Hall Lh",2500,"N/A","N/A"," 9","G","WE",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,10," D12227","N/A"," Clark Hall Rh",2500,"N/A","N/A"," 9","G","WE",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,11," D12185","N/A"," Corey Un. Left",2500,"N/A","N/A"," 5","G","A",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,12," D12186","N/A"," Corey Un. Right",2500,"N/A","N/A"," 5","G","A",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,13," D12234","N/A"," Corey Union D/W","N/A","N/A","N/A"," 2","DW","EN",null,2640,null,null,2719.2,2800.776,2884.7992799999997,2971.3432583999997,14016.1185384]
[null,14," D40192","N/A"," Cornish/Vh Hall",2500,"N/A","N/A"," 3","H","CN",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,15," 203280","N/A"," Degroat D/W","N/A","N/A","N/A"," 4","DW","O",null,2640,null,null,2719.2,2800.776,2884.7992799999997,2971.3432583999997,14016.1185384]
[null,16," 206327","N/A"," Dowd Finearts W",2500,"N/A","N/A"," 3","G","O",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,17," 206328","N/A"," Dowd Finearts E",2500,"N/A","N/A"," 3","G","O",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,18," D40147","N/A"," Fine Arts Stage",2500,"N/A","N/A"," 4","H","D",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,19," 237893","N/A"," Education East",2500,"N/A","N/A"," 2","H","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,20," 237894","N/A"," Education West",2500,"N/A","N/A"," 4","H","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,21," 205774","N/A"," Fitzgerald Hall",2500,"N/A","N/A"," 4","G","O",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,22," D82410","N/A"," Glass Twr 1",2500,"N/A","N/A"," 4","H","S",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,23," D82411","N/A"," Glass Twr 2",2500,"N/A","N/A"," 4","H","S",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,24," D12216","N/A"," Higgins Left",2500,"N/A","N/A"," 9","G","WE",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,25," D12217","N/A"," Higgins Right",2500,"N/A","N/A"," 9","G","WE",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,26," 335348","N/A"," Library South",2500,"N/A","N/A"," 4","G","MH",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,27," D12197","N/A"," Library North",2500,"N/A","N/A"," 4","G","O",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,28,"New","N/A"," Miller S Lh",2500,"N/A","N/A"," 5","H","DE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,29,"New","N/A"," Miller N Rh",2500,"N/A","N/A"," 5","H","DE",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,30," D40139","N/A"," Moffett Pass",2500,"N/A","N/A"," 3","H","CN",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,31," 205011","N/A"," Neubig Hall Frt",2500,"N/A","N/A"," 3","G","CN",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,32," D40136","N/A"," Neubig Hall Pas",2500,"N/A","N/A"," 3","H","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,33," 205684","N/A"," Old Main Geared",2500,"N/A","N/A"," 4","G","O",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,34," 414843","N/A"," Old Main Hydro",2500,"N/A","N/A"," 5","H","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,35," 334927","N/A"," Park Center",2500,"N/A","N/A"," 2","H","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,36," D12188","N/A"," Smith Twr Lft",2500,"N/A","N/A"," 10","G","A",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,37," D12189","N/A"," Smith Twr Rt",2500,"N/A","N/A"," 10","G","A",null,6180,null,null,6365.4,6556.361999999999,6753.052859999999,6955.644445799999,32810.459305799995]
[null,38," 206329","N/A"," Sperry Center",2500,"N/A","N/A"," 4","G","TH",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,39," D12192","N/A"," Whitaker Hall",2500,"N/A","N/A"," 2","H","WH",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,40," D12224","N/A"," Winchell Freigh",2500,"N/A","N/A"," 3","G","WE",null,5340,null,null,5500.2,5665.206,5835.16218,6010.217045400001,28350.785225400003]
[null,41," D12225","N/A"," Winchell D/W","N/A","N/A","N/A"," 2","DW","SD",null,2640,null,null,2719.2,2800.776,2884.7992799999997,2971.3432583999997,14016.1185384]
[null,42," 252282","N/A"," Professional Studies Bldg",2500,"N/A","N/A"," 2","H","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[{"$nulls":10},"Subtotal",null,184440,null,null,189973.2,195672.3960000001,201542.56788000013,207588.84491639995,979217.0087964004,979217.0087964002]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,120.5,null,null,null,6025,null,null,6205.75,6391.9225,6583.6801749999995,6781.19058025,31987.543255250002]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1100,"% Markup over Mfg",null,0.09,null,null,null,1199,null,null,1234.97,1272.0191,1310.179673,1349.4850631900001,6365.65383619]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",null,120.5,null,null,null,3856,null,null,3971.68,4090.8304,4213.5553119999995,4339.96197136,20472.02768336]
[]
[{"$nulls":10},"BID TOTAL",null,195520,null,null,201385.6,207427.1680000001,213649.98304000014,220059.48253119993,1038042.2335712004,1038042.2335712002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"Adjusted Bid Totals",null,195520,null,null,201385.6,207427.1680000001,213649.98304000014,220059.48253119993,1038042.2335712004,1038042.2335712002]
[]
[]
[null,"† FOOTNOTE:\nSUNY Cortland - Minimal Staffing Requirement:  Contractor is to provide a mechanic three (3) days {eight (8) hours per day} per week.  The schedule to be determined by the Campus designated contact.  The cost is to be included as part of the (fixed) Preventative Maintenance portion of the bid."]

{"sheet":"Cortland-Otis","index":83,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[60,1,60,3],[60,6,60,7],[73,1,73,10],[10,19,11,19],[10,20,11,20],[57,1,57,4],[57,6,57,7],[58,1,58,4],[58,6,58,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Cortland",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1," D73602","N/A"," Stadium Complex",2500,"N/A","N/A"," 5","H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,2," D12212","N/A"," Alger Left",2500,"N/A","N/A"," 9","G","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,3," D12213","N/A"," Alger Right",2500,"N/A","N/A"," 9","G","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,4," 205707","N/A"," Bowers Hall I",2500,"N/A","N/A"," 4","G","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,5," D43569","N/A"," Brockway Hall",2500,"N/A","N/A"," 4","H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,6," D12183","N/A"," Casey Tower Lft",2500,"N/A","N/A"," 10","G","A",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,7," D12184","N/A"," Casey Tower Rh",2500,"N/A","N/A"," 10","G","A",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,8," 203281","N/A"," Cheney Hall D/W","N/A","N/A","N/A"," 5","DW","O",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[null,9," D12226","N/A"," Clark Hall Lh",2500,"N/A","N/A"," 9","G","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,10," D12227","N/A"," Clark Hall Rh",2500,"N/A","N/A"," 9","G","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,11," D12185","N/A"," Corey Un. Left",2500,"N/A","N/A"," 5","G","A",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,12," D12186","N/A"," Corey Un. Right",2500,"N/A","N/A"," 5","G","A",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,13," D12234","N/A"," Corey Union D/W","N/A","N/A","N/A"," 2","DW","EN",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[null,14," D40192","N/A"," Cornish/Vh Hall",2500,"N/A","N/A"," 3","H","CN",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,15," 203280","N/A"," Degroat D/W","N/A","N/A","N/A"," 4","DW","O",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[null,16," 206327","N/A"," Dowd Finearts W",2500,"N/A","N/A"," 3","G","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,17," 206328","N/A"," Dowd Finearts E",2500,"N/A","N/A"," 3","G","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,18," D40147","N/A"," Fine Arts Stage",2500,"N/A","N/A"," 4","H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,19," 237893","N/A"," Education East",2500,"N/A","N/A"," 2","H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,20," 237894","N/A"," Education West",2500,"N/A","N/A"," 4","H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,21," 205774","N/A"," Fitzgerald Hall",2500,"N/A","N/A"," 4","G","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,22," D82410","N/A"," Glass Twr 1",2500,"N/A","N/A"," 4","H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,23," D82411","N/A"," Glass Twr 2",2500,"N/A","N/A"," 4","H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,24," D12216","N/A"," Higgins Left",2500,"N/A","N/A"," 9","G","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,25," D12217","N/A"," Higgins Right",2500,"N/A","N/A"," 9","G","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,26," 335348","N/A"," Library South",2500,"N/A","N/A"," 4","G","MH",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,27," D12197","N/A"," Library North",2500,"N/A","N/A"," 4","G","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,28,"New","N/A"," Miller S Lh",2500,"N/A","N/A"," 5","H","DE",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,29,"New","N/A"," Miller N Rh",2500,"N/A","N/A"," 5","H","DE",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,30," D40139","N/A"," Moffett Pass",2500,"N/A","N/A"," 3","H","CN",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,31," 205011","N/A"," Neubig Hall Frt",2500,"N/A","N/A"," 3","G","CN",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,32," D40136","N/A"," Neubig Hall Pas",2500,"N/A","N/A"," 3","H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,33," 205684","N/A"," Old Main Geared",2500,"N/A","N/A"," 4","G","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,34," 414843","N/A"," Old Main Hydro",2500,"N/A","N/A"," 5","H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,35," 334927","N/A"," Park Center",2500,"N/A","N/A"," 2","H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,36," D12188","N/A"," Smith Twr Lft",2500,"N/A","N/A"," 10","G","A",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,37," D12189","N/A"," Smith Twr Rt",2500,"N/A","N/A"," 10","G","A",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,38," 206329","N/A"," Sperry Center",2500,"N/A","N/A"," 4","G","TH",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,39," D12192","N/A"," Whitaker Hall",2500,"N/A","N/A"," 2","H","WH",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,40," D12224","N/A"," Winchell Freigh",2500,"N/A","N/A"," 3","G","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,41," D12225","N/A"," Winchell D/W","N/A","N/A","N/A"," 2","DW","SD",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[null,42," 252282","N/A"," Professional Studies Bldg",2500,"N/A","N/A"," 2","H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[{"$nulls":10},"Subtotal",null,194928,null,null,200775.8400000002,206799.11520000003,213003.08865599992,219393.18131567995,1034899.2251716804,1034899.22517168]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,155,null,null,null,7750,null,null,7982.5,8221.975,8468.634250000001,8722.6932775,41145.8025275]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1100,"% Markup over Mfg",null,0.1,null,null,null,1210,null,null,1246.3,1283.6889999999999,1322.1996699999997,1361.8656600999998,6424.0543301]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",null,155,null,null,null,4960,null,null,5108.8,5262.064,5419.925920000001,5582.523697600001,26333.3136176]
[]
[{"$nulls":10},"BID TOTAL",null,208848,null,null,215113.44000000018,221566.84320000006,228213.84849599993,235060.26395087995,1108802.3956468804,1108802.3956468801]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"Adjusted Bid Totals",null,208848,null,null,215113.44000000018,221566.84320000006,228213.84849599993,235060.26395087995,1108802.3956468804,1108802.3956468801]
[]
[]
[null,"† FOOTNOTE:\nSUNY Cortland - Minimal Staffing Requirement:  Contractor is to provide a mechanic three (3) days {eight (8) hours per day} per week.  The schedule to be determined by the Campus designated contact.  The cost is to be included as part of the (fixed) Preventative Maintenance portion of the bid."]

{"sheet":"Cortland-Schindler","index":84,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[60,1,60,3],[60,6,60,7],[73,1,73,10],[10,19,11,19],[10,20,11,20],[57,1,57,4],[57,6,57,7],[58,1,58,4],[58,6,58,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Cortland",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1," D73602","N/A"," Stadium Complex",2500,"N/A","N/A"," 5","H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,2," D12212","N/A"," Alger Left",2500,"N/A","N/A"," 9","G","WE",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,3," D12213","N/A"," Alger Right",2500,"N/A","N/A"," 9","G","WE",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,4," 205707","N/A"," Bowers Hall I",2500,"N/A","N/A"," 4","G","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,5," D43569","N/A"," Brockway Hall",2500,"N/A","N/A"," 4","H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,6," D12183","N/A"," Casey Tower Lft",2500,"N/A","N/A"," 10","G","A",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,7," D12184","N/A"," Casey Tower Rh",2500,"N/A","N/A"," 10","G","A",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,8," 203281","N/A"," Cheney Hall D/W","N/A","N/A","N/A"," 5","DW","O",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[null,9," D12226","N/A"," Clark Hall Lh",2500,"N/A","N/A"," 9","G","WE",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,10," D12227","N/A"," Clark Hall Rh",2500,"N/A","N/A"," 9","G","WE",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,11," D12185","N/A"," Corey Un. Left",2500,"N/A","N/A"," 5","G","A",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,12," D12186","N/A"," Corey Un. Right",2500,"N/A","N/A"," 5","G","A",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,13," D12234","N/A"," Corey Union D/W","N/A","N/A","N/A"," 2","DW","EN",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[null,14," D40192","N/A"," Cornish/Vh Hall",2500,"N/A","N/A"," 3","H","CN",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,15," 203280","N/A"," Degroat D/W","N/A","N/A","N/A"," 4","DW","O",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[null,16," 206327","N/A"," Dowd Finearts W",2500,"N/A","N/A"," 3","G","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,17," 206328","N/A"," Dowd Finearts E",2500,"N/A","N/A"," 3","G","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,18," D40147","N/A"," Fine Arts Stage",2500,"N/A","N/A"," 4","H","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,19," 237893","N/A"," Education East",2500,"N/A","N/A"," 2","H","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,20," 237894","N/A"," Education West",2500,"N/A","N/A"," 4","H","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,21," 205774","N/A"," Fitzgerald Hall",2500,"N/A","N/A"," 4","G","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,22," D82410","N/A"," Glass Twr 1",2500,"N/A","N/A"," 4","H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,23," D82411","N/A"," Glass Twr 2",2500,"N/A","N/A"," 4","H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,24," D12216","N/A"," Higgins Left",2500,"N/A","N/A"," 9","G","WE",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,25," D12217","N/A"," Higgins Right",2500,"N/A","N/A"," 9","G","WE",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,26," 335348","N/A"," Library South",2500,"N/A","N/A"," 4","G","MH",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,27," D12197","N/A"," Library North",2500,"N/A","N/A"," 4","G","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,28,"New","N/A"," Miller S Lh",2500,"N/A","N/A"," 5","H","DE",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,29,"New","N/A"," Miller N Rh",2500,"N/A","N/A"," 5","H","DE",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,30," D40139","N/A"," Moffett Pass",2500,"N/A","N/A"," 3","H","CN",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,31," 205011","N/A"," Neubig Hall Frt",2500,"N/A","N/A"," 3","G","CN",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,32," D40136","N/A"," Neubig Hall Pas",2500,"N/A","N/A"," 3","H","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,33," 205684","N/A"," Old Main Geared",2500,"N/A","N/A"," 4","G","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,34," 414843","N/A"," Old Main Hydro",2500,"N/A","N/A"," 5","H","O",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,35," 334927","N/A"," Park Center",2500,"N/A","N/A"," 2","H","O",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,36," D12188","N/A"," Smith Twr Lft",2500,"N/A","N/A"," 10","G","A",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,37," D12189","N/A"," Smith Twr Rt",2500,"N/A","N/A"," 10","G","A",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,38," 206329","N/A"," Sperry Center",2500,"N/A","N/A"," 4","G","TH",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,39," D12192","N/A"," Whitaker Hall",2500,"N/A","N/A"," 2","H","WH",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,40," D12224","N/A"," Winchell Freigh",2500,"N/A","N/A"," 3","G","WE",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,41," D12225","N/A"," Winchell D/W","N/A","N/A","N/A"," 2","DW","SD",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[null,42," 252282","N/A"," Professional Studies Bldg",2500,"N/A","N/A"," 2","H","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[{"$nulls":10},"Subtotal",null,124200,null,null,127926,131763.78,135716.69339999996,139788.19420199996,659394.6676020003,659394.667602]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,150,null,null,null,7500,null,null,7725,7956.75,8195.4525,8441.316074999999,39818.518574999995]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1100,"% Markup over Mfg",null,0.2,null,null,null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",null,150,null,null,null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[]
[{"$nulls":10},"BID TOTAL",null,137820,null,null,141954.6,146213.238,150599.63513999994,155117.62419419995,731705.0973342003,731705.0973341998]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"Adjusted Bid Totals",null,137820,null,null,141954.6,146213.238,150599.63513999994,155117.62419419995,731705.0973342003,731705.0973341998]
[]
[]
[null,"† FOOTNOTE:\nSUNY Cortland - Minimal Staffing Requirement:  Contractor is to provide a mechanic three (3) days {eight (8) hours per day} per week.  The schedule to be determined by the Campus designated contact.  The cost is to be included as part of the (fixed) Preventative Maintenance portion of the bid."]

{"sheet":"Cortland-SGL","index":85,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[60,1,60,3],[60,6,60,7],[73,1,73,10],[10,19,11,19],[10,20,11,20],[57,1,57,4],[57,6,57,7],[58,1,58,4],[58,6,58,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Cortland",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1," D73602","N/A"," Stadium Complex",2500,"N/A","N/A"," 5","H","S",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,2," D12212","N/A"," Alger Left",2500,"N/A","N/A"," 9","G","WE",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,3," D12213","N/A"," Alger Right",2500,"N/A","N/A"," 9","G","WE",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,4," 205707","N/A"," Bowers Hall I",2500,"N/A","N/A"," 4","G","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,5," D43569","N/A"," Brockway Hall",2500,"N/A","N/A"," 4","H","S",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,6," D12183","N/A"," Casey Tower Lft",2500,"N/A","N/A"," 10","G","A",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,7," D12184","N/A"," Casey Tower Rh",2500,"N/A","N/A"," 10","G","A",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,8," 203281","N/A"," Cheney Hall D/W","N/A","N/A","N/A"," 5","DW","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,9," D12226","N/A"," Clark Hall Lh",2500,"N/A","N/A"," 9","G","WE",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,10," D12227","N/A"," Clark Hall Rh",2500,"N/A","N/A"," 9","G","WE",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,11," D12185","N/A"," Corey Un. Left",2500,"N/A","N/A"," 5","G","A",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,12," D12186","N/A"," Corey Un. Right",2500,"N/A","N/A"," 5","G","A",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,13," D12234","N/A"," Corey Union D/W","N/A","N/A","N/A"," 2","DW","EN",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,14," D40192","N/A"," Cornish/Vh Hall",2500,"N/A","N/A"," 3","H","CN",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,15," 203280","N/A"," Degroat D/W","N/A","N/A","N/A"," 4","DW","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,16," 206327","N/A"," Dowd Finearts W",2500,"N/A","N/A"," 3","G","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,17," 206328","N/A"," Dowd Finearts E",2500,"N/A","N/A"," 3","G","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,18," D40147","N/A"," Fine Arts Stage",2500,"N/A","N/A"," 4","H","D",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,19," 237893","N/A"," Education East",2500,"N/A","N/A"," 2","H","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,20," 237894","N/A"," Education West",2500,"N/A","N/A"," 4","H","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,21," 205774","N/A"," Fitzgerald Hall",2500,"N/A","N/A"," 4","G","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,22," D82410","N/A"," Glass Twr 1",2500,"N/A","N/A"," 4","H","S",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,23," D82411","N/A"," Glass Twr 2",2500,"N/A","N/A"," 4","H","S",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,24," D12216","N/A"," Higgins Left",2500,"N/A","N/A"," 9","G","WE",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,25," D12217","N/A"," Higgins Right",2500,"N/A","N/A"," 9","G","WE",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,26," 335348","N/A"," Library South",2500,"N/A","N/A"," 4","G","MH",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,27," D12197","N/A"," Library North",2500,"N/A","N/A"," 4","G","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,28,"New","N/A"," Miller S Lh",2500,"N/A","N/A"," 5","H","DE",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,29,"New","N/A"," Miller N Rh",2500,"N/A","N/A"," 5","H","DE",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,30," D40139","N/A"," Moffett Pass",2500,"N/A","N/A"," 3","H","CN",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,31," 205011","N/A"," Neubig Hall Frt",2500,"N/A","N/A"," 3","G","CN",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,32," D40136","N/A"," Neubig Hall Pas",2500,"N/A","N/A"," 3","H","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,33," 205684","N/A"," Old Main Geared",2500,"N/A","N/A"," 4","G","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,34," 414843","N/A"," Old Main Hydro",2500,"N/A","N/A"," 5","H","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,35," 334927","N/A"," Park Center",2500,"N/A","N/A"," 2","H","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,36," D12188","N/A"," Smith Twr Lft",2500,"N/A","N/A"," 10","G","A",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,37," D12189","N/A"," Smith Twr Rt",2500,"N/A","N/A"," 10","G","A",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,38," 206329","N/A"," Sperry Center",2500,"N/A","N/A"," 4","G","TH",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,39," D12192","N/A"," Whitaker Hall",2500,"N/A","N/A"," 2","H","WH",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,40," D12224","N/A"," Winchell Freigh",2500,"N/A","N/A"," 3","G","WE",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,41," D12225","N/A"," Winchell D/W","N/A","N/A","N/A"," 2","DW","SD",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[null,42," 252282","N/A"," Professional Studies Bldg",2500,"N/A","N/A"," 2","H","O",null,11547,null,null,11893.41,12250.2123,12617.718669,12996.25022907,61304.591198070004]
[{"$nulls":10},"Subtotal",null,484974,null,null,499523.21999999956,514508.9166000004,529944.1840980004,545842.5096209403,2574792.8303189394,2574792.830318941]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,231.18,null,null,null,11559,null,null,11905.77,12262.9431,12630.831393,13009.75633479,61368.30082779]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1100,"% Markup over Mfg",null,0.3,null,null,null,1430,null,null,1472.9,1517.087,1562.59961,1609.4775983,7592.0642083]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",null,346.77,null,null,null,11096.64,null,null,11429.5392,11772.425376,12125.59813728,12489.366081398399,58913.5687946784]
[]
[{"$nulls":10},"BID TOTAL",null,509059.64,null,null,524331.4291999997,540061.3720760004,556263.2132382804,572951.1096354288,2702666.7641497077,2702666.7641497096]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"Adjusted Bid Totals",null,509059.64,null,null,524331.4291999997,540061.3720760004,556263.2132382804,572951.1096354288,2702666.7641497077,2702666.7641497096]
[]
[]
[null,"† FOOTNOTE:\nSUNY Cortland - Minimal Staffing Requirement:  Contractor is to provide a mechanic three (3) days {eight (8) hours per day} per week.  The schedule to be determined by the Campus designated contact.  The cost is to be included as part of the (fixed) Preventative Maintenance portion of the bid."]

{"sheet":"Cortland-Thyssen","index":86,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[60,1,60,3],[60,6,60,7],[73,1,73,10],[10,19,11,19],[10,20,11,20],[57,1,57,4],[57,6,57,7],[58,1,58,4],[58,6,58,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Cortland",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1," D73602","N/A"," Stadium Complex",2500,"N/A","N/A"," 5","H","S",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,2," D12212","N/A"," Alger Left",2500,"N/A","N/A"," 9","G","WE",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,3," D12213","N/A"," Alger Right",2500,"N/A","N/A"," 9","G","WE",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,4," 205707","N/A"," Bowers Hall I",2500,"N/A","N/A"," 4","G","O",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,5," D43569","N/A"," Brockway Hall",2500,"N/A","N/A"," 4","H","S",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,6," D12183","N/A"," Casey Tower Lft",2500,"N/A","N/A"," 10","G","A",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,7," D12184","N/A"," Casey Tower Rh",2500,"N/A","N/A"," 10","G","A",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,8," 203281","N/A"," Cheney Hall D/W","N/A","N/A","N/A"," 5","DW","O",null,1296,null,null,1334.88,1374.9264,1416.174192,1458.65941776,6880.64000976]
[null,9," D12226","N/A"," Clark Hall Lh",2500,"N/A","N/A"," 9","G","WE",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,10," D12227","N/A"," Clark Hall Rh",2500,"N/A","N/A"," 9","G","WE",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,11," D12185","N/A"," Corey Un. Left",2500,"N/A","N/A"," 5","G","A",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,12," D12186","N/A"," Corey Un. Right",2500,"N/A","N/A"," 5","G","A",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,13," D12234","N/A"," Corey Union D/W","N/A","N/A","N/A"," 2","DW","EN",null,1296,null,null,1334.88,1374.9264,1416.174192,1458.65941776,6880.64000976]
[null,14," D40192","N/A"," Cornish/Vh Hall",2500,"N/A","N/A"," 3","H","CN",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,15," 203280","N/A"," Degroat D/W","N/A","N/A","N/A"," 4","DW","O",null,1296,null,null,1334.88,1374.9264,1416.174192,1458.65941776,6880.64000976]
[null,16," 206327","N/A"," Dowd Finearts W",2500,"N/A","N/A"," 3","G","O",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,17," 206328","N/A"," Dowd Finearts E",2500,"N/A","N/A"," 3","G","O",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,18," D40147","N/A"," Fine Arts Stage",2500,"N/A","N/A"," 4","H","D",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,19," 237893","N/A"," Education East",2500,"N/A","N/A"," 2","H","O",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,20," 237894","N/A"," Education West",2500,"N/A","N/A"," 4","H","O",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,21," 205774","N/A"," Fitzgerald Hall",2500,"N/A","N/A"," 4","G","O",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,22," D82410","N/A"," Glass Twr 1",2500,"N/A","N/A"," 4","H","S",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,23," D82411","N/A"," Glass Twr 2",2500,"N/A","N/A"," 4","H","S",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,24," D12216","N/A"," Higgins Left",2500,"N/A","N/A"," 9","G","WE",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,25," D12217","N/A"," Higgins Right",2500,"N/A","N/A"," 9","G","WE",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,26," 335348","N/A"," Library South",2500,"N/A","N/A"," 4","G","MH",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,27," D12197","N/A"," Library North",2500,"N/A","N/A"," 4","G","O",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,28,"New","N/A"," Miller S Lh",2500,"N/A","N/A"," 5","H","DE",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,29,"New","N/A"," Miller N Rh",2500,"N/A","N/A"," 5","H","DE",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,30," D40139","N/A"," Moffett Pass",2500,"N/A","N/A"," 3","H","CN",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,31," 205011","N/A"," Neubig Hall Frt",2500,"N/A","N/A"," 3","G","CN",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,32," D40136","N/A"," Neubig Hall Pas",2500,"N/A","N/A"," 3","H","O",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,33," 205684","N/A"," Old Main Geared",2500,"N/A","N/A"," 4","G","O",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,34," 414843","N/A"," Old Main Hydro",2500,"N/A","N/A"," 5","H","O",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,35," 334927","N/A"," Park Center",2500,"N/A","N/A"," 2","H","O",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,36," D12188","N/A"," Smith Twr Lft",2500,"N/A","N/A"," 10","G","A",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,37," D12189","N/A"," Smith Twr Rt",2500,"N/A","N/A"," 10","G","A",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,38," 206329","N/A"," Sperry Center",2500,"N/A","N/A"," 4","G","TH",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,39," D12192","N/A"," Whitaker Hall",2500,"N/A","N/A"," 2","H","WH",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[null,40," D12224","N/A"," Winchell Freigh",2500,"N/A","N/A"," 3","G","WE",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,41," D12225","N/A"," Winchell D/W","N/A","N/A","N/A"," 2","DW","SD",null,1296,null,null,1334.88,1374.9264,1416.174192,1458.65941776,6880.64000976]
[null,42," 252282","N/A"," Professional Studies Bldg",2500,"N/A","N/A"," 2","H","O",null,3060,null,null,3151.8,3246.3540000000003,3343.7446200000004,3444.0569586000006,16245.9555786]
[{"$nulls":10},"Subtotal",null,171360,null,null,176500.79999999993,181795.82399999994,187249.69872000004,192867.1896816,909773.5124016008,909773.5124015998]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,50,"Hourly Rate",null,125,null,null,null,6250,null,null,6437.5,6630.625,6829.54375,7034.4300625,33182.0988125]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1100,"% Markup over Mfg",null,0.1,null,null,null,1210,null,null,1246.3,1283.6889999999999,1322.1996699999997,1361.8656600999998,6424.0543301]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",32,"Hourly Rate",null,150,null,null,null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[]
[{"$nulls":10},"BID TOTAL",null,183620,null,null,189128.59999999992,194802.45799999996,200646.53174000006,206665.9276922,974863.5174322008,974863.5174322]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"Adjusted Bid Totals",null,183620,null,null,189128.59999999992,194802.45799999996,200646.53174000006,206665.9276922,974863.5174322008,974863.5174322]
[]
[]
[null,"† FOOTNOTE:\nSUNY Cortland - Minimal Staffing Requirement:  Contractor is to provide a mechanic three (3) days {eight (8) hours per day} per week.  The schedule to be determined by the Campus designated contact.  The cost is to be included as part of the (fixed) Preventative Maintenance portion of the bid."]

{"sheet":"Morrisville","index":87,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[40,1,40,3],[40,6,40,7],[37,1,37,4],[37,6,37,7],[38,1,38,4],[38,6,38,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Morrisville State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Student Activity Center",3800,"N/A","P",2,"OD","D",{"$nulls":4},0,0,0,0,0]
[null,2,"N/A","N/A","Student Activity Center",750,"N/A","P",2,"L","GA",{"$nulls":4},0,0,0,0,0]
[null,3,"N/A","N/A","Hamilton",2500,"N/A","P",2,"H","S",{"$nulls":4},0,0,0,0,0]
[null,4,"N/A","N/A","Seneca",5000,"N/A","F",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,5,"N/A","N/A","Stewart Hall",2000,"N/A","P",5,"OD","D",{"$nulls":4},0,0,0,0,0]
[null,6,"N/A","N/A","Fountain View",2500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,7,"N/A","N/A","Heylar Hall",2000,"N/A","P",5,"OD","D",{"$nulls":4},0,0,0,0,0]
[null,8,"N/A","N/A","Charlton Hall ",1400,"N/A","P",3,"T","D",{"$nulls":4},0,0,0,0,0]
[null,9,"N/A","N/A","South Hall",2000,"N/A","P",5,"OD","D",{"$nulls":4},0,0,0,0,0]
[null,10,"N/A","N/A","West Hall",2000,"N/A","P",5,"OD","D",{"$nulls":4},0,0,0,0,0]
[null,11,"N/A","N/A","Recreation Bldg",2100,"N/A","P",2,"H","S",{"$nulls":4},0,0,0,0,0]
[null,12,"N/A","N/A","Galbreath Hall",750,"N/A","P",2,"S","CH",{"$nulls":4},0,0,0,0,0]
[null,13,"N/A","N/A","Whipple Bldg",2000,"N/A","P",5,"CVV","A",{"$nulls":4},0,0,0,0,0]
[null,14,"N/A","N/A","Brooks Hall",2500,"N/A","P",5,"H","O",{"$nulls":4},0,0,0,0,0]
[null,15,"N/A","N/A","Butcher Library",3500,"N/A","P",3,"OD","D",{"$nulls":4},0,0,0,0,0]
[null,16,"N/A","N/A","Crawford Hall",3500,"N/A","P",4,"H","MO",{"$nulls":4},0,0,0,0,0]
[null,17,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",{"$nulls":4},0,0,0,0,0]
[null,18,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",{"$nulls":4},0,0,0,0,0]
[null,19,"N/A","N/A","Follet Hall  (Norwich)",2500,"N/A","P",3,"H","O",{"$nulls":4},0,0,0,0,0]
[null,20,"N/A","N/A","Bicknell Hall",2500,"N/A","P",3,"H","O",{"$nulls":4},0,0,0,0,0]
[null,21,"N/A","N/A","Design  Center ",2100,"N/A","P",3,"H","TH",{"$nulls":4},0,0,0,0,0]
[null,22,"N/A","N/A","Stadium",2500,"N/A","P",4,"H","S",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",{"$nulls":5},1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]

{"sheet":"Morrisville-DowneyGoodlein","index":88,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[37,1,37,4],[37,6,37,7],[38,1,38,4],[38,6,38,7],[40,1,40,3],[40,6,40,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Morrisville State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Student Activity Center",3800,"N/A","P",2,"OD","D",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,2,"N/A","N/A","Student Activity Center",750,"N/A","P",2,"L","GA",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,3,"N/A","N/A","Hamilton",2500,"N/A","P",2,"H","S",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,4,"N/A","N/A","Seneca",5000,"N/A","F",2,"H","O",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,5,"N/A","N/A","Stewart Hall",2000,"N/A","P",5,"OD","D",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,6,"N/A","N/A","Fountain View",2500,"N/A","P",2,"H","O",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,7,"N/A","N/A","Heylar Hall",2000,"N/A","P",5,"OD","D",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,8,"N/A","N/A","Charlton Hall ",1400,"N/A","P",3,"T","D",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,9,"N/A","N/A","South Hall",2000,"N/A","P",5,"OD","D",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,10,"N/A","N/A","West Hall",2000,"N/A","P",5,"OD","D",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,11,"N/A","N/A","Recreation Bldg",2100,"N/A","P",2,"H","S",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,12,"N/A","N/A","Galbreath Hall",750,"N/A","P",2,"S","CH",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,13,"N/A","N/A","Whipple Bldg",2000,"N/A","P",5,"CVV","A",null,3420,null,null,3522.6,3628.278,3737.12634,3849.2401302,18157.2444702]
[null,14,"N/A","N/A","Brooks Hall",2500,"N/A","P",5,"H","O",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,15,"N/A","N/A","Butcher Library",3500,"N/A","P",3,"OD","D",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,16,"N/A","N/A","Crawford Hall",3500,"N/A","P",4,"H","MO",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,17,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,18,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,19,"N/A","N/A","Follet Hall  (Norwich)",2500,"N/A","P",3,"H","O",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,20,"N/A","N/A","Bicknell Hall",2500,"N/A","P",3,"H","O",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,21,"N/A","N/A","Design  Center ",2100,"N/A","P",3,"H","TH",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[null,22,"N/A","N/A","Stadium",2500,"N/A","P",4,"H","S",null,2040,null,null,2101.2,2164.236,2229.16308,2296.0379724,10830.6370524]
[{"$nulls":10},"Subtotal",null,49740,null,null,51232.19999999999,52769.16599999999,54352.24097999999,55982.808209400006,264076.4151894,264076.41518939997]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,120.5,null,null,null,2410,null,null,2482.3,2556.7690000000002,2633.4720700000003,2712.4762321000003,12795.017302100001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.09,null,null,null,1090,null,null,1122.7,1156.381,1191.0724300000002,1226.8046029000002,5786.9580329]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,120.5,null,null,null,1205,null,null,1241.15,1278.3845000000001,1316.7360350000001,1356.2381160500001,6397.5086510500005]
[]
[{"$nulls":10},"Bid Total",null,54445,null,null,56078.34999999999,57760.70049999999,59493.52151499999,61278.32716045001,289055.89917545003,289055.89917545]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,54445,null,null,56078.34999999999,57760.70049999999,59493.52151499999,61278.32716045001,289055.89917545003,289055.89917545]

{"sheet":"Morrisville-Otis","index":89,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[37,1,37,4],[37,6,37,7],[38,1,38,4],[38,6,38,7],[40,1,40,3],[40,6,40,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Morrisville State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Student Activity Center",3800,"N/A","P",2,"OD","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,2,"N/A","N/A","Student Activity Center",750,"N/A","P",2,"L","GA",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[null,3,"N/A","N/A","Hamilton",2500,"N/A","P",2,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,4,"N/A","N/A","Seneca",5000,"N/A","F",2,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,5,"N/A","N/A","Stewart Hall",2000,"N/A","P",5,"OD","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,6,"N/A","N/A","Fountain View",2500,"N/A","P",2,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,7,"N/A","N/A","Heylar Hall",2000,"N/A","P",5,"OD","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,8,"N/A","N/A","Charlton Hall ",1400,"N/A","P",3,"T","D",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,9,"N/A","N/A","South Hall",2000,"N/A","P",5,"OD","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,10,"N/A","N/A","West Hall",2000,"N/A","P",5,"OD","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,11,"N/A","N/A","Recreation Bldg",2100,"N/A","P",2,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,12,"N/A","N/A","Galbreath Hall",750,"N/A","P",2,"S","CH",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[null,13,"N/A","N/A","Whipple Bldg",2000,"N/A","P",5,"CVV","A",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,14,"N/A","N/A","Brooks Hall",2500,"N/A","P",5,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,15,"N/A","N/A","Butcher Library",3500,"N/A","P",3,"OD","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,16,"N/A","N/A","Crawford Hall",3500,"N/A","P",4,"H","MO",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,17,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,18,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,19,"N/A","N/A","Follet Hall  (Norwich)",2500,"N/A","P",3,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,20,"N/A","N/A","Bicknell Hall",2500,"N/A","P",3,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,21,"N/A","N/A","Design  Center ",2100,"N/A","P",3,"H","TH",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,22,"N/A","N/A","Stadium",2500,"N/A","P",4,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[{"$nulls":10},"Subtotal",null,78600,null,null,80958.00000000003,83386.73999999998,85888.3422,88464.99246599998,417298.0746660001,417298.074666]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,155,null,null,null,3100,null,null,3193,3288.79,3387.4537,3489.077311,16458.321011]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[]
[{"$nulls":10},"Bid Total",null,84350,null,null,86880.50000000003,89486.91499999998,92171.52245,94936.66812349999,447825.6055735001,447825.60557350004]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,84350,null,null,86880.50000000003,89486.91499999998,92171.52245,94936.66812349999,447825.6055735001,447825.60557350004]

{"sheet":"Morrisville-Schindler","index":90,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[37,1,37,4],[37,6,37,7],[38,1,38,4],[38,6,38,7],[40,1,40,3],[40,6,40,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Morrisville State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Student Activity Center",3800,"N/A","P",2,"OD","D",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,2,"N/A","N/A","Student Activity Center",750,"N/A","P",2,"L","GA",null,600,null,null,618,636.54,655.6361999999999,675.3052859999999,3185.4814859999997]
[null,3,"N/A","N/A","Hamilton",2500,"N/A","P",2,"H","S",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,4,"N/A","N/A","Seneca",5000,"N/A","F",2,"H","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,5,"N/A","N/A","Stewart Hall",2000,"N/A","P",5,"OD","D",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,6,"N/A","N/A","Fountain View",2500,"N/A","P",2,"H","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,7,"N/A","N/A","Heylar Hall",2000,"N/A","P",5,"OD","D",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,8,"N/A","N/A","Charlton Hall ",1400,"N/A","P",3,"T","D",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,9,"N/A","N/A","South Hall",2000,"N/A","P",5,"OD","D",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,10,"N/A","N/A","West Hall",2000,"N/A","P",5,"OD","D",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,11,"N/A","N/A","Recreation Bldg",2100,"N/A","P",2,"H","S",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,12,"N/A","N/A","Galbreath Hall",750,"N/A","P",2,"S","CH",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,13,"N/A","N/A","Whipple Bldg",2000,"N/A","P",5,"CVV","A",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,14,"N/A","N/A","Brooks Hall",2500,"N/A","P",5,"H","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,15,"N/A","N/A","Butcher Library",3500,"N/A","P",3,"OD","D",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,16,"N/A","N/A","Crawford Hall",3500,"N/A","P",4,"H","MO",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,17,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,18,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,19,"N/A","N/A","Follet Hall  (Norwich)",2500,"N/A","P",3,"H","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,20,"N/A","N/A","Bicknell Hall",2500,"N/A","P",3,"H","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,21,"N/A","N/A","Design  Center ",2100,"N/A","P",3,"H","TH",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,22,"N/A","N/A","Stadium",2500,"N/A","P",4,"H","S",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[{"$nulls":10},"Subtotal",null,28860,null,null,29725.800000000003,30617.573999999993,31536.10122000001,32482.1842566,153221.6594766,153221.6594766]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,34560,null,null,35596.8,36664.70399999999,37764.64512000001,38897.5844736,183483.73359360002,183483.7335936]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,34560,null,null,35596.8,36664.70399999999,37764.64512000001,38897.5844736,183483.73359360002,183483.7335936]

{"sheet":"Morrisville-SGL","index":91,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[37,1,37,4],[37,6,37,7],[38,1,38,4],[38,6,38,7],[40,1,40,3],[40,6,40,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Morrisville State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Student Activity Center",3800,"N/A","P",2,"OD","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,"N/A","N/A","Student Activity Center",750,"N/A","P",2,"L","GA",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,"N/A","N/A","Hamilton",2500,"N/A","P",2,"H","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,"N/A","N/A","Seneca",5000,"N/A","F",2,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,"N/A","N/A","Stewart Hall",2000,"N/A","P",5,"OD","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,"N/A","N/A","Fountain View",2500,"N/A","P",2,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,"N/A","N/A","Heylar Hall",2000,"N/A","P",5,"OD","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,"N/A","N/A","Charlton Hall ",1400,"N/A","P",3,"T","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,"N/A","N/A","South Hall",2000,"N/A","P",5,"OD","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,10,"N/A","N/A","West Hall",2000,"N/A","P",5,"OD","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,11,"N/A","N/A","Recreation Bldg",2100,"N/A","P",2,"H","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,12,"N/A","N/A","Galbreath Hall",750,"N/A","P",2,"S","CH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,13,"N/A","N/A","Whipple Bldg",2000,"N/A","P",5,"CVV","A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,14,"N/A","N/A","Brooks Hall",2500,"N/A","P",5,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,15,"N/A","N/A","Butcher Library",3500,"N/A","P",3,"OD","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,16,"N/A","N/A","Crawford Hall",3500,"N/A","P",4,"H","MO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,17,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,18,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,19,"N/A","N/A","Follet Hall  (Norwich)",2500,"N/A","P",3,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,20,"N/A","N/A","Bicknell Hall",2500,"N/A","P",3,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,21,"N/A","N/A","Design  Center ",2100,"N/A","P",3,"H","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,22,"N/A","N/A","Stadium",2500,"N/A","P",4,"H","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,121264,null,null,124901.92,128648.97760000003,132508.44692799993,136483.70033584005,643807.0448638403,643807.0448638401]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,231.18,null,null,null,4623.6,null,null,4762.308,4905.17724,5052.3325572,5203.902533916001,24547.320331116]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.3,null,null,null,1300,null,null,1339,1379.17,1420.5451,1463.161453,6901.876553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[{"$nulls":10},"Bid Total",null,130655.3,null,null,134574.959,138612.20777000004,142770.5740030999,147053.69122319305,693666.7319962933,693666.7319962931]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,130655.3,null,null,134574.959,138612.20777000004,142770.5740030999,147053.69122319305,693666.7319962933,693666.7319962931]

{"sheet":"Morrisville-Thyssen","index":92,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[37,1,37,4],[37,6,37,7],[38,1,38,4],[38,6,38,7],[40,1,40,3],[40,6,40,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Morrisville State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Student Activity Center",3800,"N/A","P",2,"OD","D",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,2,"N/A","N/A","Student Activity Center",750,"N/A","P",2,"L","GA",null,1212,null,null,1248.36,1285.8108,1324.385124,1364.1166777199999,6434.67260172]
[null,3,"N/A","N/A","Hamilton",2500,"N/A","P",2,"H","S",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,4,"N/A","N/A","Seneca",5000,"N/A","F",2,"H","O",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,5,"N/A","N/A","Stewart Hall",2000,"N/A","P",5,"OD","D",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,6,"N/A","N/A","Fountain View",2500,"N/A","P",2,"H","O",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,7,"N/A","N/A","Heylar Hall",2000,"N/A","P",5,"OD","D",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,8,"N/A","N/A","Charlton Hall ",1400,"N/A","P",3,"T","D",null,3864,null,null,3979.92,4099.3176,4222.297128,4348.96604184,20514.50076984]
[null,9,"N/A","N/A","South Hall",2000,"N/A","P",5,"OD","D",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,10,"N/A","N/A","West Hall",2000,"N/A","P",5,"OD","D",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,11,"N/A","N/A","Recreation Bldg",2100,"N/A","P",2,"H","S",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,12,"N/A","N/A","Galbreath Hall",750,"N/A","P",2,"S","CH",null,1212,null,null,1248.36,1285.8108,1324.385124,1364.1166777199999,6434.67260172]
[null,13,"N/A","N/A","Whipple Bldg",2000,"N/A","P",5,"CVV","A",null,3864,null,null,3979.92,4099.3176,4222.297128,4348.96604184,20514.50076984]
[null,14,"N/A","N/A","Brooks Hall",2500,"N/A","P",5,"H","O",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,15,"N/A","N/A","Butcher Library",3500,"N/A","P",3,"OD","D",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,16,"N/A","N/A","Crawford Hall",3500,"N/A","P",4,"H","MO",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,17,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,3864,null,null,3979.92,4099.3176,4222.297128,4348.96604184,20514.50076984]
[null,18,"N/A","N/A","Onondaga Hall",2000,"N/A","P",4,"T","O",null,3864,null,null,3979.92,4099.3176,4222.297128,4348.96604184,20514.50076984]
[null,19,"N/A","N/A","Follet Hall  (Norwich)",2500,"N/A","P",3,"H","O",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,20,"N/A","N/A","Bicknell Hall",2500,"N/A","P",3,"H","O",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,21,"N/A","N/A","Design  Center ",2100,"N/A","P",3,"H","TH",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[null,22,"N/A","N/A","Stadium",2500,"N/A","P",4,"H","S",null,2064,null,null,2125.92,2189.6976,2255.388528,2323.05018384,10958.056311839999]
[{"$nulls":10},"Subtotal",null,50904,null,null,52431.11999999998,54004.0536,55624.175208000015,57292.90046424002,270256.2492722399,270256.24927224]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,125,null,null,null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,56004,null,null,57684.11999999998,59414.643599999996,61197.08290800001,63032.99539524002,297332.84190323995,297332.84190324]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,56004,null,null,57684.11999999998,59414.643599999996,61197.08290800001,63032.99539524002,297332.84190323995,297332.84190324]

{"sheet":"Oswego","index":93,"n_rows":79,"n_cols":21,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[7,15,7,20],[1,8,1,12],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[7,4,7,8],[78,1,78,10],[63,1,63,3],[63,6,63,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Oswego",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Campus Center (By Freshens)",2100,"N/A","P",3,"H","S",{"$nulls":4},0,0,0,0,0]
[null,2,"N/A","N/A","Campus Center (In Knuckle)",2500,15,"P",3,"H","O",{"$nulls":4},0,0,0,0,0]
[null,3,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",{"$nulls":4},0,0,0,0,0]
[null,4,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",{"$nulls":4},0,0,0,0,0]
[null,5,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",{"$nulls":4},0,0,0,0,0]
[null,6,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",{"$nulls":4},0,0,0,0,0]
[null,7,"N/A","N/A","Hewitt",2500,"N/A","P",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,8,"N/A","N/A","Hewitt",5000,"N/A","F",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,9,"N/A","N/A","Laker",2500,"N/A","P",3,"H","S",{"$nulls":4},0,0,0,0,0]
[null,10,"N/A","N/A","Lakeside",3500,"N/A","P",2,"H","S",{"$nulls":4},0,0,0,0,0]
[null,11,"N/A","N/A","Lanigan",2500,"N/A","P",4,"H","D",{"$nulls":4},0,0,0,0,0]
[null,12,"N/A","N/A","Mahar",3000,"N/A","P",5,"H","D",{"$nulls":4},0,0,0,0,0]
[null,13,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (a)",4500,"N/A","P",5,"H","D",{"$nulls":4},0,0,0,0,0]
[null,14,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (b)","N/A","N/A","F",2,"N/A","W",{"$nulls":4},0,0,0,0,0]
[null,15,"N/A","N/A","Penfield (OFF LINE 5/11-8/11; MODERNIZATION)",2500,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,16,"N/A","N/A","Peiz  (OFF LINE  2011-2013)","N/A","N/A","P",null,"T","WT",{"$nulls":4},0,0,0,0,0]
[null,17,"N/A","N/A","Rich ",3500,"N/A","P",4,"H","S",{"$nulls":4},0,0,0,0,0]
[null,18,"N/A","N/A","Sheldon",3000,"N/A","P",4,"H","M",{"$nulls":4},0,0,0,0,0]
[null,19,"N/A","N/A","Snygg",3500,"N/A","P",4,"T","O",{"$nulls":4},0,0,0,0,0]
[null,20,"N/A","N/A","Tyler",2000,"N/A","P",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,21,"N/A","N/A","Tyler stage","no data plate","N/A","F",2,"H","D",{"$nulls":4},0,0,0,0,0]
[null,22,"N/A","N/A","Wilber (OFF LINE 5/11-2014)",8000,"N/A","F",4,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,23,"S193817-01","N/A","Cayuga (also Pathfinder UP)","3000/2500","N/A","P",5,"H","MCE",{"$nulls":4},0,0,0,0,0]
[null,24,"S193823-01","N/A","Cooper",2000,"N/A",null,2,"H","D",{"$nulls":4},0,0,0,0,0]
[null,25,"S193823-02","N/A","Cooper Freight Elevator",3000,"N/A","F",2,null,"MCE",{"$nulls":4},0,0,0,0,0]
[null,26,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,27,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,28,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,29,"S193824-02","N/A","Funnelle Receiving room",2000,"N/A","F",2,{"$nulls":6},0,0,0,0,0]
[null,30,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,31,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,32,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,33,"S820761-01","N/A","Johnson",4500,28,"P",5,"H","O",{"$nulls":4},0,0,0,0,0]
[null,34,"S193811-01","N/A","Mackin",1500,"N/A","P",2,"DR","O",{"$nulls":4},0,0,0,0,0]
[null,35,"M008302-01","N/A","Oneida",3000,"N/A","P",5,"H","MCE",{"$nulls":4},0,0,0,0,0]
[null,36,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,37,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,38,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,39,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,40,"S680244-01","N/A","Riggs",4500,"N/A","P",5,"H","S",{"$nulls":4},0,0,0,0,0]
[null,41,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,42,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,43,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,44,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",{"$nulls":4},0,0,0,0,0]
[null,45,"N/A","N/A","Townhouse Commons ",2500,"N/A","P",4,"H","S",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",{"$nulls":5},10000,null,null,10300,10609,10927.27,11255.0881,53091.358100000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,10000,null,null,10300,10609,10927.27,11255.0881,53091.358100000005,53091.358100000005]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,13,"Under warranty until 05/15/2014 - Adjust for first year and for 5 months, 15 days in second year",{"$nulls":9},0,null,null,0,null,null,null,0]
[null,14,"Under warranty until 05/15/2015 - Adjust for first year, for second year and for 5 months 15 days in third year",{"$nulls":9},0,null,null,0,0,null,null,0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,10000,null,null,10300,10609,10927.27,11255.0881,53091.358100000005,53091.358100000005]
[]
[]
[null,"(a)  under warranty May 15, 2011-2014"]
[null,"(b)  under warranty May 15, 2011-2015"]
[null,"†  FOOTNOTE:\nResident Elevator Mechanic:  The Contractor shall provide a part time 3 days per week on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Three selected days between Monday to Friday from 8:00 AM to 4:30 PM subject to approval by the Director of Facilities Maintenance .   The Campus reserves the right to participate in the selection/acceptance of the resident elevator Mechanic .                                                              "]

{"sheet":"Oswego-DowneyGoodlein","index":94,"n_rows":79,"n_cols":21,"rows_kept":79,"cut":false,"hidden":false,"merged":[[63,1,63,3],[63,6,63,7],[78,1,78,10],[10,19,11,19],[10,20,11,20],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Oswego",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Campus Center (By Freshens)",2100,"N/A","P",3,"H","S",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,2,"N/A","N/A","Campus Center (In Knuckle)",2500,15,"P",3,"H","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,3,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,4,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,5,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,6,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,7,"N/A","N/A","Hewitt",2500,"N/A","P",3,"H","D",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,8,"N/A","N/A","Hewitt",5000,"N/A","F",3,"H","D",null,4116,null,null,4239.48,4366.6644,4497.664331999999,4632.594261959999,21852.402993959997]
[null,9,"N/A","N/A","Laker",2500,"N/A","P",3,"H","S",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,10,"N/A","N/A","Lakeside",3500,"N/A","P",2,"H","S",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,11,"N/A","N/A","Lanigan",2500,"N/A","P",4,"H","D",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,12,"N/A","N/A","Mahar",3000,"N/A","P",5,"H","D",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,13,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (a)",4500,"N/A","P",5,"H","D",null,2004,null,null,2064.12,2126.0436,2189.824908,2255.5196552400002,10639.50816324]
[null,14,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (b)","N/A","N/A","F",2,"N/A","W",null,2004,null,null,2064.12,2126.0436,2189.824908,2255.5196552400002,10639.50816324]
[null,15,"N/A","N/A","Penfield (OFF LINE 5/11-8/11; MODERNIZATION)",2500,"N/A","P",4,"H","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,16,"N/A","N/A","Peiz  (OFF LINE  2011-2013)","N/A","N/A","P",null,"T","WT",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,17,"N/A","N/A","Rich ",3500,"N/A","P",4,"H","S",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,18,"N/A","N/A","Sheldon",3000,"N/A","P",4,"H","M",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,19,"N/A","N/A","Snygg",3500,"N/A","P",4,"T","O",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,20,"N/A","N/A","Tyler",2000,"N/A","P",3,"H","D",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,21,"N/A","N/A","Tyler stage","no data plate","N/A","F",2,"H","D",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,22,"N/A","N/A","Wilber (OFF LINE 5/11-2014)",8000,"N/A","F",4,"T","WE",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[null,23,"S193817-01","N/A","Cayuga (also Pathfinder UP)","3000/2500","N/A","P",5,"H","MCE",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,24,"S193823-01","N/A","Cooper",2000,"N/A",null,2,"H","D",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,25,"S193823-02","N/A","Cooper Freight Elevator",3000,"N/A","F",2,null,"MCE",null,3120,null,null,3213.6,3310.008,3409.30824,3511.5874872,16564.5037272]
[null,26,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,27,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,28,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,29,"S193824-02","N/A","Funnelle Receiving room",2000,"N/A","F",2,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,30,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,31,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,32,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,33,"S820761-01","N/A","Johnson",4500,28,"P",5,"H","O",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,34,"S193811-01","N/A","Mackin",1500,"N/A","P",2,"DR","O",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,35,"M008302-01","N/A","Oneida",3000,"N/A","P",5,"H","MCE",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,36,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,37,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,38,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,39,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,40,"S680244-01","N/A","Riggs",4500,"N/A","P",5,"H","S",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[null,41,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,42,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,43,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,44,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,5400,null,null,5562,5728.86,5900.725799999999,6077.747573999999,28669.333374]
[null,45,"N/A","N/A","Townhouse Commons ",2500,"N/A","P",4,"H","S",null,3096,null,null,3188.88,3284.5464,3383.082792,3484.5752757600003,16437.084467760003]
[{"$nulls":10},"Subtotal",null,184764,null,null,190306.92000000004,196016.12759999983,201896.61142799986,207953.50977084003,980937.1687988406,980937.1687988398]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,120.5,null,null,null,2410,null,null,2482.3,2556.7690000000002,2633.4720700000003,2712.4762321000003,12795.017302100001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.09,null,null,null,10900,null,null,11227,11563.81,11910.7243,12268.046029,57869.580329]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,120.5,null,null,null,602.5,null,null,620.575,639.1922500000001,658.3680175000001,678.1190580250001,3198.7543255250002]
[]
[{"$nulls":10},"Bid Total",null,198676.5,null,null,204636.79500000004,210775.89884999982,217099.17581549985,223612.15108996502,1054800.5207554654,1054800.5207554647]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,13,"Under warranty until 05/15/2014 - Adjust for first year and for 5 months, 15 days in second year",{"$nulls":9},-2004,null,null,-943.2806451612903,null,null,null,-2947.2806451612905]
[null,14,"Under warranty until 05/15/2015 - Adjust for first year, for second year and for 5 months 15 days in third year",{"$nulls":9},-2004,null,null,-2064.12,-971.579064516129,null,null,-5039.699064516129]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,194668.5,null,null,201629.39435483876,209804.3197854837,217099.17581549985,223612.15108996502,1046813.5410457879,1046813.5410457874]
[]
[]
[null,"(a)  under warranty May 15, 2011-2014"]
[null,"(b)  under warranty May 15, 2011-2015"]
[null,"†  FOOTNOTE:\nResident Elevator Mechanic:  The Contractor shall provide a part time 3 days per week on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Three selected days between Monday to Friday from 8:00 AM to 4:30 PM subject to approval by the Director of Facilities Maintenance .   The Campus reserves the right to participate in the selection/acceptance of the resident elevator Mechanic .                                                              "]

{"sheet":"Oswego-Otis","index":95,"n_rows":79,"n_cols":21,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[63,1,63,3],[63,6,63,7],[78,1,78,10],[10,19,11,19],[10,20,11,20],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Oswego",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Campus Center (By Freshens)",2100,"N/A","P",3,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,2,"N/A","N/A","Campus Center (In Knuckle)",2500,15,"P",3,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,3,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,4,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,5,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,6,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,7,"N/A","N/A","Hewitt",2500,"N/A","P",3,"H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,8,"N/A","N/A","Hewitt",5000,"N/A","F",3,"H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,9,"N/A","N/A","Laker",2500,"N/A","P",3,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,10,"N/A","N/A","Lakeside",3500,"N/A","P",2,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,11,"N/A","N/A","Lanigan",2500,"N/A","P",4,"H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,12,"N/A","N/A","Mahar",3000,"N/A","P",5,"H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,13,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (a)",4500,"N/A","P",5,"H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,14,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (b)","N/A","N/A","F",2,"N/A","W",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,15,"N/A","N/A","Penfield (OFF LINE 5/11-8/11; MODERNIZATION)",2500,"N/A","P",4,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,16,"N/A","N/A","Peiz  (OFF LINE  2011-2013)","N/A","N/A","P",null,"T","WT",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,17,"N/A","N/A","Rich ",3500,"N/A","P",4,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,18,"N/A","N/A","Sheldon",3000,"N/A","P",4,"H","M",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,19,"N/A","N/A","Snygg",3500,"N/A","P",4,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,20,"N/A","N/A","Tyler",2000,"N/A","P",3,"H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,21,"N/A","N/A","Tyler stage","no data plate","N/A","F",2,"H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,22,"N/A","N/A","Wilber (OFF LINE 5/11-2014)",8000,"N/A","F",4,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,23,"S193817-01","N/A","Cayuga (also Pathfinder UP)","3000/2500","N/A","P",5,"H","MCE",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,24,"S193823-01","N/A","Cooper",2000,"N/A",null,2,"H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,25,"S193823-02","N/A","Cooper Freight Elevator",3000,"N/A","F",2,null,"MCE",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,26,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,27,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,28,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,29,"S193824-02","N/A","Funnelle Receiving room",2000,"N/A","F",2,null,null,null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,30,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,31,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,32,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,33,"S820761-01","N/A","Johnson",4500,28,"P",5,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,34,"S193811-01","N/A","Mackin",1500,"N/A","P",2,"DR","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,35,"M008302-01","N/A","Oneida",3000,"N/A","P",5,"H","MCE",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,36,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,37,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,38,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,39,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,40,"S680244-01","N/A","Riggs",4500,"N/A","P",5,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,41,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,42,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,43,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,44,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,45,"N/A","N/A","Townhouse Commons ",2500,"N/A","P",4,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[{"$nulls":10},"Subtotal",null,204360,null,null,210490.80000000022,216805.52399999995,223309.6897199999,230008.98041159994,1084974.9941316005,1084974.9941316]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,155,null,null,null,3100,null,null,3193,3288.79,3387.4537,3489.077311,16458.321011]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.1,null,null,null,11000,null,null,11330,11669.9,12019.997,12380.59691,58400.49391]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,155,null,null,null,775,null,null,798.25,822.1975,846.863425,872.26932775,4114.58025275]
[]
[{"$nulls":10},"Bid Total",null,219235,null,null,225812.05000000022,232586.41149999996,239564.0038449999,246750.92396034993,1163948.3893053506,1163948.3893053501]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,13,"Under warranty until 05/15/2014 - Adjust for first year and for 5 months, 15 days in second year",{"$nulls":9},-3144,null,null,-1479.8774193548388,null,null,null,-4623.877419354839]
[null,14,"Under warranty until 05/15/2015 - Adjust for first year, for second year and for 5 months 15 days in third year",{"$nulls":9},-3144,null,null,-3238.32,-1524.2737419354842,null,null,-7906.593741935484]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,212947,null,null,221093.85258064538,231062.13775806446,239564.0038449999,246750.92396034993,1151417.9181440603,1151417.9181440596]
[]
[]
[null,"(a)  under warranty May 15, 2011-2014"]
[null,"(b)  under warranty May 15, 2011-2015"]
[null,"†  FOOTNOTE:\nResident Elevator Mechanic:  The Contractor shall provide a part time 3 days per week on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Three selected days between Monday to Friday from 8:00 AM to 4:30 PM subject to approval by the Director of Facilities Maintenance .   The Campus reserves the right to participate in the selection/acceptance of the resident elevator Mechanic .                                                              "]

{"sheet":"Oswego-Schindler","index":96,"n_rows":79,"n_cols":21,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[63,1,63,3],[63,6,63,7],[78,1,78,10],[10,19,11,19],[10,20,11,20],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Oswego",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Campus Center (By Freshens)",2100,"N/A","P",3,"H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,2,"N/A","N/A","Campus Center (In Knuckle)",2500,15,"P",3,"H","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,3,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,4,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,5,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,6,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,7,"N/A","N/A","Hewitt",2500,"N/A","P",3,"H","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,8,"N/A","N/A","Hewitt",5000,"N/A","F",3,"H","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,9,"N/A","N/A","Laker",2500,"N/A","P",3,"H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,10,"N/A","N/A","Lakeside",3500,"N/A","P",2,"H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,11,"N/A","N/A","Lanigan",2500,"N/A","P",4,"H","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,12,"N/A","N/A","Mahar",3000,"N/A","P",5,"H","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,13,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (a)",4500,"N/A","P",5,"H","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,14,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (b)","N/A","N/A","F",2,"N/A","W",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,15,"N/A","N/A","Penfield (OFF LINE 5/11-8/11; MODERNIZATION)",2500,"N/A","P",4,"H","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,16,"N/A","N/A","Peiz  (OFF LINE  2011-2013)","N/A","N/A","P",null,"T","WT",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,17,"N/A","N/A","Rich ",3500,"N/A","P",4,"H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,18,"N/A","N/A","Sheldon",3000,"N/A","P",4,"H","M",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,19,"N/A","N/A","Snygg",3500,"N/A","P",4,"T","O",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,20,"N/A","N/A","Tyler",2000,"N/A","P",3,"H","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,21,"N/A","N/A","Tyler stage","no data plate","N/A","F",2,"H","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,22,"N/A","N/A","Wilber (OFF LINE 5/11-2014)",8000,"N/A","F",4,"T","WE",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,23,"S193817-01","N/A","Cayuga (also Pathfinder UP)","3000/2500","N/A","P",5,"H","MCE",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,24,"S193823-01","N/A","Cooper",2000,"N/A",null,2,"H","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,25,"S193823-02","N/A","Cooper Freight Elevator",3000,"N/A","F",2,null,"MCE",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,26,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,27,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,28,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,29,"S193824-02","N/A","Funnelle Receiving room",2000,"N/A","F",2,null,null,null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,30,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,31,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,32,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,33,"S820761-01","N/A","Johnson",4500,28,"P",5,"H","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,34,"S193811-01","N/A","Mackin",1500,"N/A","P",2,"DR","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,35,"M008302-01","N/A","Oneida",3000,"N/A","P",5,"H","MCE",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,36,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,37,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,38,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,39,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,40,"S680244-01","N/A","Riggs",4500,"N/A","P",5,"H","S",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,41,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,42,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,43,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,44,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,3750,null,null,3862.5,3978.375,4097.72625,4220.658037499999,19909.259287499997]
[null,45,"N/A","N/A","Townhouse Commons ",2500,"N/A","P",4,"H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[{"$nulls":10},"Subtotal",null,124200,null,null,127926,131763.78000000006,135716.69340000005,139788.19420199998,659394.6676020005,659394.6676020001]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,190,null,null,null,3800,null,null,3914,4031.42,4152.3626,4276.933478000001,20174.716078]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.1,null,null,null,11000,null,null,11330,11669.9,12019.997,12380.59691,58400.49391]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,190,null,null,null,950,null,null,978.5,1007.855,1038.09065,1069.2333695000002,5043.6790195]
[]
[{"$nulls":10},"Bid Total",null,139950,null,null,144148.5,148472.95500000007,152927.14365000004,157514.95795949997,743013.5566095005,743013.5566095]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,13,"Under warranty until 05/15/2014 - Adjust for first year and for 5 months, 15 days in second year",{"$nulls":9},-2000,null,null,-941.3978494623657,null,null,null,-2941.3978494623657]
[null,14,"Under warranty until 05/15/2015 - Adjust for first year, for second year and for 5 months 15 days in third year",{"$nulls":9},-3500,null,null,-3605,-1696.8696236559142,null,null,-8801.869623655914]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,134450,null,null,139602.10215053763,146776.08537634416,152927.14365000004,157514.95795949997,731270.2891363823,731270.2891363818]
[]
[]
[null,"(a)  under warranty May 15, 2011-2014"]
[null,"(b)  under warranty May 15, 2011-2015"]
[null,"†  FOOTNOTE:\nResident Elevator Mechanic:  The Contractor shall provide a part time 3 days per week on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Three selected days between Monday to Friday from 8:00 AM to 4:30 PM subject to approval by the Director of Facilities Maintenance .   The Campus reserves the right to participate in the selection/acceptance of the resident elevator Mechanic .                                                              "]

{"sheet":"Oswego-SGL","index":97,"n_rows":79,"n_cols":21,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[63,1,63,3],[63,6,63,7],[78,1,78,10],[10,19,11,19],[10,20,11,20],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Oswego",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Campus Center (By Freshens)",2100,"N/A","P",3,"H","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,2,"N/A","N/A","Campus Center (In Knuckle)",2500,15,"P",3,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,3,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,4,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,5,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,6,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,7,"N/A","N/A","Hewitt",2500,"N/A","P",3,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,8,"N/A","N/A","Hewitt",5000,"N/A","F",3,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,9,"N/A","N/A","Laker",2500,"N/A","P",3,"H","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,10,"N/A","N/A","Lakeside",3500,"N/A","P",2,"H","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,11,"N/A","N/A","Lanigan",2500,"N/A","P",4,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,12,"N/A","N/A","Mahar",3000,"N/A","P",5,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,13,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (a)",4500,"N/A","P",5,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,14,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (b)","N/A","N/A","F",2,"N/A","W",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,15,"N/A","N/A","Penfield (OFF LINE 5/11-8/11; MODERNIZATION)",2500,"N/A","P",4,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,16,"N/A","N/A","Peiz  (OFF LINE  2011-2013)","N/A","N/A","P",null,"T","WT",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,17,"N/A","N/A","Rich ",3500,"N/A","P",4,"H","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,18,"N/A","N/A","Sheldon",3000,"N/A","P",4,"H","M",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,19,"N/A","N/A","Snygg",3500,"N/A","P",4,"T","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,20,"N/A","N/A","Tyler",2000,"N/A","P",3,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,21,"N/A","N/A","Tyler stage","no data plate","N/A","F",2,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,22,"N/A","N/A","Wilber (OFF LINE 5/11-2014)",8000,"N/A","F",4,"T","WE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,23,"S193817-01","N/A","Cayuga (also Pathfinder UP)","3000/2500","N/A","P",5,"H","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,24,"S193823-01","N/A","Cooper",2000,"N/A",null,2,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,25,"S193823-02","N/A","Cooper Freight Elevator",3000,"N/A","F",2,null,"MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,26,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,27,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,28,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,29,"S193824-02","N/A","Funnelle Receiving room",2000,"N/A","F",2,null,null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,30,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,31,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,32,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,33,"S820761-01","N/A","Johnson",4500,28,"P",5,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,34,"S193811-01","N/A","Mackin",1500,"N/A","P",2,"DR","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,35,"M008302-01","N/A","Oneida",3000,"N/A","P",5,"H","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,36,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,37,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,38,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,39,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,40,"S680244-01","N/A","Riggs",4500,"N/A","P",5,"H","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,41,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,42,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,43,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,44,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,45,"N/A","N/A","Townhouse Commons ",2500,"N/A","P",4,"H","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[{"$nulls":10},"Subtotal",null,350100,null,null,360603.0000000002,371421.09000000026,382563.7227000001,394040.6343809998,1858728.4470810012,1858728.4470810003]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,231.18,null,null,null,4623.6,null,null,4762.308,4905.17724,5052.3325572,5203.902533916001,24547.320331116]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.3,null,null,null,13000,null,null,13390,13791.7,14205.451000000001,14631.61453,69018.76553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,346.77,null,null,null,1733.85,null,null,1785.8654999999999,1839.4414649999999,1894.6247089499998,1951.4634502184997,9205.2451241685]
[]
[{"$nulls":10},"Bid Total",null,369457.44999999995,null,null,380541.1735000002,391957.40870500024,403716.1309661501,415827.6148951343,1961499.7780662857,1961499.778066285]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,13,"Under warranty until 05/15/2014 - Adjust for first year and for 5 months, 15 days in second year",{"$nulls":9},-7780,null,null,-3662.037634408602,null,null,null,-11442.037634408602]
[null,14,"Under warranty until 05/15/2015 - Adjust for first year, for second year and for 5 months 15 days in third year",{"$nulls":9},-7780,null,null,-8013.4,-3771.89876344086,null,null,-19565.29876344086]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,353897.44999999995,null,null,368865.73586559156,388185.5099415594,403716.1309661501,415827.6148951343,1930492.4416684362,1930492.4416684355]
[]
[]
[null,"(a)  under warranty May 15, 2011-2014"]
[null,"(b)  under warranty May 15, 2011-2015"]
[null,"†  FOOTNOTE:\nResident Elevator Mechanic:  The Contractor shall provide a part time 3 days per week on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Three selected days between Monday to Friday from 8:00 AM to 4:30 PM subject to approval by the Director of Facilities Maintenance .   The Campus reserves the right to participate in the selection/acceptance of the resident elevator Mechanic .                                                              "]

{"sheet":"Oswego-Thyssen","index":98,"n_rows":79,"n_cols":21,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[63,1,63,3],[63,6,63,7],[78,1,78,10],[10,19,11,19],[10,20,11,20],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Oswego",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Campus Center (By Freshens)",2100,"N/A","P",3,"H","S",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,2,"N/A","N/A","Campus Center (In Knuckle)",2500,15,"P",3,"H","O",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,3,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,4,"N/A","N/A","Convocation Center",3000,"N/A","P",2,"H","S",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,5,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,6,"N/A","N/A","Culkin",3500,"N/A","P",8,"T","O/MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,7,"N/A","N/A","Hewitt",2500,"N/A","P",3,"H","D",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,8,"N/A","N/A","Hewitt",5000,"N/A","F",3,"H","D",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,9,"N/A","N/A","Laker",2500,"N/A","P",3,"H","S",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,10,"N/A","N/A","Lakeside",3500,"N/A","P",2,"H","S",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,11,"N/A","N/A","Lanigan",2500,"N/A","P",4,"H","D",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,12,"N/A","N/A","Mahar",3000,"N/A","P",5,"H","D",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,13,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (a)",4500,"N/A","P",5,"H","D",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,14,"N/A","N/A","Park (OFF LINE 5/11-Aug/13)  (b)","N/A","N/A","F",2,"N/A","W",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,15,"N/A","N/A","Penfield (OFF LINE 5/11-8/11; MODERNIZATION)",2500,"N/A","P",4,"H","O",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,16,"N/A","N/A","Peiz  (OFF LINE  2011-2013)","N/A","N/A","P",null,"T","WT",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,17,"N/A","N/A","Rich ",3500,"N/A","P",4,"H","S",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,18,"N/A","N/A","Sheldon",3000,"N/A","P",4,"H","M",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,19,"N/A","N/A","Snygg",3500,"N/A","P",4,"T","O",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,20,"N/A","N/A","Tyler",2000,"N/A","P",3,"H","D",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,21,"N/A","N/A","Tyler stage","no data plate","N/A","F",2,"H","D",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,22,"N/A","N/A","Wilber (OFF LINE 5/11-2014)",8000,"N/A","F",4,"T","WE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,23,"S193817-01","N/A","Cayuga (also Pathfinder UP)","3000/2500","N/A","P",5,"H","MCE",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,24,"S193823-01","N/A","Cooper",2000,"N/A",null,2,"H","D",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,25,"S193823-02","N/A","Cooper Freight Elevator",3000,"N/A","F",2,null,"MCE",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,26,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,27,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,28,"S193824-01","N/A","Funnelle",2000,"N/A","P",10,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,29,"S193824-02","N/A","Funnelle Receiving room",2000,"N/A","F",2,null,null,null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,30,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,31,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,32,"S193822-01","N/A","Hart",2000,"N/A","P",10,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,33,"S820761-01","N/A","Johnson",4500,28,"P",5,"H","O",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,34,"S193811-01","N/A","Mackin",1500,"N/A","P",2,"DR","O",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,35,"M008302-01","N/A","Oneida",3000,"N/A","P",5,"H","MCE",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,36,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,37,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,38,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,39,"S193818-01","N/A","Onondaga",2000,"N/A","P",11,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,40,"S680244-01","N/A","Riggs",4500,"N/A","P",5,"H","S",null,2862,null,null,2947.86,3036.2958000000003,3127.3846740000004,3221.20621422,15194.746688220002]
[null,41,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,42,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,43,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,44,"S193820-01","N/A","Seneca",2000,"N/A","P",11,"T","MCE",null,5124,null,null,5277.72,5436.051600000001,5599.133148000001,5767.107142440001,27204.01189044]
[null,45,"N/A","N/A","Townhouse Commons ",2500,"N/A","P",4,"H","S",null,1788,null,null,1841.64,1896.8892,1953.7958760000001,2012.4097522800002,9492.734828280001]
[{"$nulls":10},"Subtotal",null,172956,null,null,178144.68000000002,183489.02040000012,188993.6910119999,194663.50174236012,918246.8931543604,918246.8931543604]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,125,null,null,null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.1,null,null,null,11000,null,null,11330,11669.9,12019.997,12380.59691,58400.49391]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,150,null,null,null,750,null,null,772.5,795.675,819.5452499999999,844.1316074999999,3981.8518575000003]
[]
[{"$nulls":10},"Bid Total",null,187206,null,null,192822.18000000002,198606.8454000001,204565.0507619999,210702.00228486012,993902.0784468603,993902.0784468602]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,13,"Under warranty until 05/15/2014 - Adjust for first year and for 5 months, 15 days in second year",{"$nulls":9},-2862,null,null,-1347.1403225806453,null,null,null,-4209.140322580645]
[null,14,"Under warranty until 05/15/2015 - Adjust for first year, for second year and for 5 months 15 days in third year",{"$nulls":9},-2862,null,null,-2947.86,-1387.5545322580647,null,null,-7197.414532258065]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,181482,null,null,188527.1796774194,197219.29086774203,204565.0507619999,210702.00228486012,982495.5235920215,982495.5235920214]
[]
[]
[null,"(a)  under warranty May 15, 2011-2014"]
[null,"(b)  under warranty May 15, 2011-2015"]
[null,"†  FOOTNOTE:\nResident Elevator Mechanic:  The Contractor shall provide a part time 3 days per week on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Three selected days between Monday to Friday from 8:00 AM to 4:30 PM subject to approval by the Director of Facilities Maintenance .   The Campus reserves the right to participate in the selection/acceptance of the resident elevator Mechanic .                                                              "]

{"sheet":"ESF-Env Sci & Forestry","index":99,"n_rows":43,"n_cols":21,"rows_kept":43,"cut":false,"hidden":false,"merged":[[10,20,11,20],[0,6,0,7],[5,4,5,8],[10,19,11,19],[1,6,1,7],[1,8,1,12],[7,15,7,20],[32,1,32,3],[32,6,32,7],[29,1,29,4],[29,6,29,7],[30,1,30,4],[30,6,30,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY College of Environmental Science and Forestry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,5,"Illick",2000,"N/A","P",6,"GT","TH",{"$nulls":4},0,0,0,0,0]
[null,2,2,5,"Illick",2000,"N/A","P",6,"GT","TH",{"$nulls":4},0,0,0,0,0]
[null,3,3,5,"Illick",5000,"N/A","F",7,"GT","TH",{"$nulls":4},0,0,0,0,0]
[null,4,4,6,"Moon",2000,"N/A","P/F",2,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,5,5,10,"Walters",2500,"N/A","P/F",5,"GT","TH",{"$nulls":4},0,0,0,0,0]
[null,6,6,7,"Marshall",2500,"N/A","P/F",5,"GT","TH",{"$nulls":4},0,0,0,0,0]
[null,7,7,7,"Marshall","    750","N/A","S",2,"GT","CO",{"$nulls":4},0,0,0,0,0]
[null,8,8,237,"Jahn",2100,"N/A","P",5,"GT","D",{"$nulls":4},0,0,0,0,0]
[null,9,9,237,"Jahn",4500,"N/A","F",6,"GT","D",{"$nulls":4},0,0,0,0,0]
[null,10,10,4,"Baker",5000," 31","P/F",6,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,11,11,4,"Baker",3500,"N/A","P/F",5,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,12,12,1,"Bray",2500," 16","P/F",5,"HO","MO",{"$nulls":4},0,0,0,0,0]
[null,13,13,243,"Wanakena Annex",2500,"N/A","P/F",2,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,14,14,"N/A","Gateway",5000,"N/A","P/F",4,"GT","K",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",{"$nulls":5},1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,14,"Off warranty October 2013. To be added beginning October 2013. Adjust 9 months in first year.",{"$nulls":9},0,{"$nulls":6},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]

{"sheet":"ESF-DowneyGoodlein","index":100,"n_rows":43,"n_cols":21,"rows_kept":43,"cut":false,"hidden":false,"merged":[[29,1,29,4],[29,6,29,7],[30,1,30,4],[30,6,30,7],[32,1,32,3],[32,6,32,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY College of Environmental Science and Forestry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,5,"Illick",2000,"N/A","P",6,"GT","TH",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,2,2,5,"Illick",2000,"N/A","P",6,"GT","TH",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,3,3,5,"Illick",5000,"N/A","F",7,"GT","TH",null,3948,null,null,4066.44,4188.4332,4314.086196,4443.50878188,20960.46817788]
[null,4,4,6,"Moon",2000,"N/A","P/F",2,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,5,5,10,"Walters",2500,"N/A","P/F",5,"GT","TH",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,6,6,7,"Marshall",2500,"N/A","P/F",5,"GT","TH",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,7,7,7,"Marshall","    750","N/A","S",2,"GT","CO",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,8,8,237,"Jahn",2100,"N/A","P",5,"GT","D",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,9,9,237,"Jahn",4500,"N/A","F",6,"GT","D",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,10,10,4,"Baker",5000," 31","P/F",6,"HO","O",null,2760,null,null,2842.8,2928.0840000000003,3015.9265200000004,3106.4043156000002,14653.214835600002]
[null,11,11,4,"Baker",3500,"N/A","P/F",5,"HO","O",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,12,12,1,"Bray",2500," 16","P/F",5,"HO","MO",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,13,13,243,"Wanakena Annex",2500,"N/A","P/F",2,"HO","TH",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,14,14,"N/A","Gateway",5000,"N/A","P/F",4,"GT","K",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[{"$nulls":10},"Subtotal",null,42228,null,null,43494.84,44799.6852,46143.67575600001,47527.986028679996,224194.18698467998,224194.18698468]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,120.5,null,null,null,2410,null,null,2482.3,2556.7690000000002,2633.4720700000003,2712.4762321000003,12795.017302100001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.09,null,null,null,1090,null,null,1122.7,1156.381,1191.0724300000002,1226.8046029000002,5786.9580329]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,120.5,null,null,null,1205,null,null,1241.15,1278.3845000000001,1316.7360350000001,1356.2381160500001,6397.5086510500005]
[]
[{"$nulls":10},"Bid Total",null,46933,null,null,48340.99,49791.2197,51284.95629100002,52823.50497973,249173.67097073,249173.67097073002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,14,"Off warranty October 2013. To be added beginning October 2013. Adjust 9 months in first year.",{"$nulls":9},-2520,{"$nulls":6},-2520]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,44413,null,null,48340.99,49791.2197,51284.95629100002,52823.50497973,246653.67097073,246653.67097073002]

{"sheet":"ESF-Otis","index":101,"n_rows":43,"n_cols":21,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[29,1,29,4],[29,6,29,7],[30,1,30,4],[30,6,30,7],[32,1,32,3],[32,6,32,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY College of Environmental Science and Forestry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,5,"Illick",2000,"N/A","P",6,"GT","TH",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,2,2,5,"Illick",2000,"N/A","P",6,"GT","TH",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,3,3,5,"Illick",5000,"N/A","F",7,"GT","TH",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,4,4,6,"Moon",2000,"N/A","P/F",2,"HO","TH",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,5,5,10,"Walters",2500,"N/A","P/F",5,"GT","TH",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,6,6,7,"Marshall",2500,"N/A","P/F",5,"GT","TH",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,7,7,7,"Marshall","    750","N/A","S",2,"GT","CO",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,8,8,237,"Jahn",2100,"N/A","P",5,"GT","D",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,9,9,237,"Jahn",4500,"N/A","F",6,"GT","D",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,10,10,4,"Baker",5000," 31","P/F",6,"HO","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,11,11,4,"Baker",3500,"N/A","P/F",5,"HO","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,12,12,1,"Bray",2500," 16","P/F",5,"HO","MO",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,13,13,243,"Wanakena Annex",2500,"N/A","P/F",2,"HO","TH",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,14,14,"N/A","Gateway",5000,"N/A","P/F",4,"GT","K",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[{"$nulls":10},"Subtotal",null,72312,null,null,74481.36,76715.8008,79017.27482400001,81387.79306872,383914.22869272006,383914.22869271995]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,155,null,null,null,3100,null,null,3193,3288.79,3387.4537,3489.077311,16458.321011]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[]
[{"$nulls":10},"Bid Total",null,78062,null,null,80403.86,82815.9758,85300.45507400001,87859.46872622,414441.7596002201,414441.75960022]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,14,"Off warranty October 2013. To be added beginning October 2013. Adjust 9 months in first year.",{"$nulls":9},-4716,{"$nulls":6},-4716]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,73346,null,null,80403.86,82815.9758,85300.45507400001,87859.46872622,409725.7596002201,409725.75960022]

{"sheet":"ESF-Schindler","index":102,"n_rows":43,"n_cols":21,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[29,1,29,4],[29,6,29,7],[30,1,30,4],[30,6,30,7],[32,1,32,3],[32,6,32,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY College of Environmental Science and Forestry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,5,"Illick",2000,"N/A","P",6,"GT","TH",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,2,2,5,"Illick",2000,"N/A","P",6,"GT","TH",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,3,3,5,"Illick",5000,"N/A","F",7,"GT","TH",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,4,4,6,"Moon",2000,"N/A","P/F",2,"HO","TH",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,5,5,10,"Walters",2500,"N/A","P/F",5,"GT","TH",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,6,6,7,"Marshall",2500,"N/A","P/F",5,"GT","TH",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,7,7,7,"Marshall","    750","N/A","S",2,"GT","CO",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,8,8,237,"Jahn",2100,"N/A","P",5,"GT","D",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,9,9,237,"Jahn",4500,"N/A","F",6,"GT","D",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,10,10,4,"Baker",5000," 31","P/F",6,"HO","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,11,11,4,"Baker",3500,"N/A","P/F",5,"HO","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,12,12,1,"Bray",2500," 16","P/F",5,"HO","MO",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,13,13,243,"Wanakena Annex",2500,"N/A","P/F",2,"HO","TH",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,14,14,"N/A","Gateway",5000,"N/A","P/F",4,"GT","K",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[{"$nulls":10},"Subtotal",null,25680,null,null,26450.399999999998,27243.911999999997,28061.22936000001,28903.0662408,136338.60760080002,136338.6076008]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,150,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,31380,null,null,32321.399999999998,33291.041999999994,34289.77326000001,35318.466457799994,166600.68171780003,166600.68171779998]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,14,"Off warranty October 2013. To be added beginning October 2013. Adjust 9 months in first year.",{"$nulls":9},-1665,{"$nulls":6},-1665]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,29715,null,null,32321.399999999998,33291.041999999994,34289.77326000001,35318.466457799994,164935.68171780003,164935.68171779998]

{"sheet":"ESF-SGL","index":103,"n_rows":43,"n_cols":21,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[29,1,29,4],[29,6,29,7],[30,1,30,4],[30,6,30,7],[32,1,32,3],[32,6,32,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY College of Environmental Science and Forestry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,5,"Illick",2000,"N/A","P",6,"GT","TH",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,2,2,5,"Illick",2000,"N/A","P",6,"GT","TH",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,3,3,5,"Illick",5000,"N/A","F",7,"GT","TH",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,4,4,6,"Moon",2000,"N/A","P/F",2,"HO","TH",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,5,5,10,"Walters",2500,"N/A","P/F",5,"GT","TH",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,6,6,7,"Marshall",2500,"N/A","P/F",5,"GT","TH",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,7,7,7,"Marshall","    750","N/A","S",2,"GT","CO",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,8,8,237,"Jahn",2100,"N/A","P",5,"GT","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,9,9,237,"Jahn",4500,"N/A","F",6,"GT","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,10,10,4,"Baker",5000," 31","P/F",6,"HO","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,11,11,4,"Baker",3500,"N/A","P/F",5,"HO","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,12,12,1,"Bray",2500," 16","P/F",5,"HO","MO",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,13,13,243,"Wanakena Annex",2500,"N/A","P/F",2,"HO","TH",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,14,14,"N/A","Gateway",5000,"N/A","P/F",4,"GT","K",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[{"$nulls":10},"Subtotal",null,108920,null,null,112187.59999999998,115553.22799999996,119019.82484000003,122590.41958520003,578271.0724251999,578271.0724251999]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,231.18,null,null,null,4623.6,null,null,4762.308,4905.17724,5052.3325572,5203.902533916001,24547.320331116]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.3,null,null,null,1300,null,null,1339,1379.17,1420.5451,1463.161453,6901.876553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[{"$nulls":10},"Bid Total",null,118311.3,null,null,121860.63899999998,125516.45816999997,129281.95191510004,133160.41047255302,628130.7595576529,628130.759557653]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,14,"Off warranty October 2013. To be added beginning October 2013. Adjust 9 months in first year.",{"$nulls":9},-5835,{"$nulls":6},-5835]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,112476.3,null,null,121860.63899999998,125516.45816999997,129281.95191510004,133160.41047255302,622295.7595576529,622295.759557653]

{"sheet":"ESF-Thyssen","index":104,"n_rows":43,"n_cols":21,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[29,1,29,4],[29,6,29,7],[30,1,30,4],[30,6,30,7],[32,1,32,3],[32,6,32,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY College of Environmental Science and Forestry",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,1,5,"Illick",2000,"N/A","P",6,"GT","TH",null,3708,null,null,3819.24,3933.8172,4051.831716,4173.38666748,19686.27558348]
[null,2,2,5,"Illick",2000,"N/A","P",6,"GT","TH",null,3708,null,null,3819.24,3933.8172,4051.831716,4173.38666748,19686.27558348]
[null,3,3,5,"Illick",5000,"N/A","F",7,"GT","TH",null,3708,null,null,3819.24,3933.8172,4051.831716,4173.38666748,19686.27558348]
[null,4,4,6,"Moon",2000,"N/A","P/F",2,"HO","TH",null,2052,null,null,2113.56,2176.9668,2242.2758040000003,2309.5440781200004,10894.346682120002]
[null,5,5,10,"Walters",2500,"N/A","P/F",5,"GT","TH",null,3708,null,null,3819.24,3933.8172,4051.831716,4173.38666748,19686.27558348]
[null,6,6,7,"Marshall",2500,"N/A","P/F",5,"GT","TH",null,3708,null,null,3819.24,3933.8172,4051.831716,4173.38666748,19686.27558348]
[null,7,7,7,"Marshall","    750","N/A","S",2,"GT","CO",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,8,8,237,"Jahn",2100,"N/A","P",5,"GT","D",null,3708,null,null,3819.24,3933.8172,4051.831716,4173.38666748,19686.27558348]
[null,9,9,237,"Jahn",4500,"N/A","F",6,"GT","D",null,3708,null,null,3819.24,3933.8172,4051.831716,4173.38666748,19686.27558348]
[null,10,10,4,"Baker",5000," 31","P/F",6,"HO","O",null,2052,null,null,2113.56,2176.9668,2242.2758040000003,2309.5440781200004,10894.346682120002]
[null,11,11,4,"Baker",3500,"N/A","P/F",5,"HO","O",null,2052,null,null,2113.56,2176.9668,2242.2758040000003,2309.5440781200004,10894.346682120002]
[null,12,12,1,"Bray",2500," 16","P/F",5,"HO","MO",null,2052,null,null,2113.56,2176.9668,2242.2758040000003,2309.5440781200004,10894.346682120002]
[null,13,13,243,"Wanakena Annex",2500,"N/A","P/F",2,"HO","TH",null,2052,null,null,2113.56,2176.9668,2242.2758040000003,2309.5440781200004,10894.346682120002]
[null,14,14,"N/A","Gateway",5000,"N/A","P/F",4,"GT","K",null,3708,null,null,3819.24,3933.8172,4051.831716,4173.38666748,19686.27558348]
[{"$nulls":10},"Subtotal",null,41784,null,null,43037.51999999998,44328.64560000001,45658.504967999994,47028.26011704001,221836.93068504,221836.93068504002]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,125,null,null,null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,46884,null,null,48290.51999999998,49739.23560000001,51231.41266799999,52768.35504804001,248913.52331604,248913.52331604002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,14,"Off warranty October 2013. To be added beginning October 2013. Adjust 9 months in first year.",{"$nulls":9},-2781,{"$nulls":6},-2781]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,44103,null,null,48290.51999999998,49739.23560000001,51231.41266799999,52768.35504804001,246132.52331604,246132.52331604002]

{"sheet":"Upstate","index":105,"n_rows":117,"n_cols":21,"rows_kept":117,"cut":false,"hidden":false,"merged":[[111,1,111,10],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20],[7,4,7,8],[114,1,114,10],[116,1,116,10],[98,1,98,3],[98,6,98,7],[14,1,14,10],[95,1,95,4],[95,6,95,7],[96,1,96,4],[96,6,96,7],[112,1,112,10]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS  ††",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Upstate Medical University",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - MAIN CAMPUS",{"$nulls":10},"††"]
[null,1,0,"N/A","Hospital",4500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,2,1,"N/A","Hospital",4000,"N/A","P",7,"T","S",{"$nulls":4},0,0,0,0,0]
[null,3,2,"N/A","Hospital",4000,"N/A","P",7,"T","S",{"$nulls":4},0,0,0,0,0]
[null,4,3,"N/A","Hospital",4000,"N/A","P",9,"T","S",{"$nulls":4},0,0,0,0,0]
[null,5,4,"N/A","Hospital",4000,"N/A","P",9,"T","S",{"$nulls":4},0,0,0,0,0]
[null,6,5,"N/A","Hospital",4000,"N/A","P",9,"T","S",{"$nulls":4},0,0,0,0,0]
[null,7,6,"N/A","Hospital",4000,"N/A","P",9,"T","S",{"$nulls":4},0,0,0,0,0]
[null,8,7,"N/A","Hospital",4000,"N/A","F",9,"T","S",{"$nulls":4},0,0,0,0,0]
[null,9,8,"N/A","Hospital",4000,"N/A","F",9,"T","S",{"$nulls":4},0,0,0,0,0]
[null,10,9,"N/A","Hospital",4000,"N/A","P",8,"T","O",{"$nulls":4},0,0,0,0,0]
[null,11,10,"N/A","Hospital",4000,"N/A","P",8,"T","O",{"$nulls":4},0,0,0,0,0]
[null,12,11,"N/A","Hospital",4000,"N/A","P",8,"T","O",{"$nulls":4},0,0,0,0,0]
[null,13,12,"N/A","Hospital",4000,"N/A","P",7,"T","O",{"$nulls":4},0,0,0,0,0]
[null,14,13,"N/A","Hospital",4000,"N/A","P",7,"T","O",{"$nulls":4},0,0,0,0,0]
[null,15,14,"N/A","Hospital",6000,"N/A","F",7,"T","O",{"$nulls":4},0,0,0,0,0]
[null,16,"14A","N/A","Hospital",4000,"N/A","F",3,"H","TH",{"$nulls":4},0,0,0,0,0]
[null,17,"DM1","N/A","Hospital Room 1218","N/A","N/A","DW",3,"N/A","O",{"$nulls":4},0,0,0,0,0]
[null,18,"DM2","N/A","Hospital Room 402",2000,"N/A","L",2,"N/A","N/A",{"$nulls":4},0,0,0,0,0]
[null,19,"E1","N/A","East Wing",5000,"N/A","P",10,"G","S",{"$nulls":4},0,0,0,0,0]
[null,20,"E2","N/A","East Wing",5000,"N/A","P",10,"G","S",{"$nulls":4},0,0,0,0,0]
[null,21,"E3","N/A","East Wing",7000,"N/A","P",11,"G","S",{"$nulls":4},0,0,0,0,0]
[null,22,"E4","N/A","East Wing",4000,"N/A","P",11,"G","S",{"$nulls":4},0,0,0,0,0]
[null,23,"E5","N/A","East Wing",3500,"N/A","P",10,"G","S",{"$nulls":4},0,0,0,0,0]
[null,24,"E6","N/A","East Wing",3500,"N/A","P",10,"G","S",{"$nulls":4},0,0,0,0,0]
[null,25,"E7","N/A","East Wing",3500,"N/A","P",10,"G","S",{"$nulls":4},0,0,0,0,0]
[null,26,"E8","N/A","East Wing",6000,"N/A","P",2,"H","S",{"$nulls":4},0,0,0,0,0]
[null,27,"E9","N/A","East Wing",3500,"N/A","P",3,"G","S",{"$nulls":4},0,0,0,0,0]
[null,28,"E10","N/A","East Wing",3500,"N/A","P",3,"G","S",{"$nulls":4},0,0,0,0,0]
[null,29,15,"N/A","WK",3500,"N/A","P",4,"T","O",{"$nulls":4},0,0,0,0,0]
[null,30,17,"N/A","WK",3500,"N/A","P",6,"T","O",{"$nulls":4},0,0,0,0,0]
[null,31,18,"N/A","WK",4000,"N/A","P",10,"T","O",{"$nulls":4},0,0,0,0,0]
[null,32,19,"N/A","WK",4000,"N/A","P",10,"T","O",{"$nulls":4},0,0,0,0,0]
[null,33,20,"N/A","WK",4000,"N/A","P",10,"T","O",{"$nulls":4},0,0,0,0,0]
[null,34,21,"N/A","WK",4000,"N/A","P",11,"T","O",{"$nulls":4},0,0,0,0,0]
[null,35,"GROSS\nANATOMY ","N/A","WK",4500,"N/A","P",2,"T","S",{"$nulls":4},0,0,0,0,0]
[null,36,"WHEELCHAIR\nLIFT  ","N/A","WK",750,"N/A","W",2,"N/A","N/A",{"$nulls":4},0,0,0,0,0]
[null,37,1,"N/A","Library ",4500,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,38,2,"N/A","Library ",3500,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,39,1,"N/A","Setnor ",4500,"N/A","P",7,"H","O",{"$nulls":4},0,0,0,0,0]
[null,40,22,"N/A","CWB",12000,"N/A","F",3,"T","O",{"$nulls":4},0,0,0,0,0]
[null,41,23,"N/A","CWB",4000,"N/A","P",4,"T","O",{"$nulls":4},0,0,0,0,0]
[null,42,"SLV2","N/A","Silverman                     ",3000,"N/A","P",4,"H","D",{"$nulls":4},0,0,0,0,0]
[null,43,"CAB-1 ","N/A","Cab                                   ",4000,"N/A","P",4,"H","H",{"$nulls":4},0,0,0,0,0]
[null,44,"CAB-2  ","N/A","Cab",1500,"N/A","F",5,"H","H",{"$nulls":4},0,0,0,0,0]
[null,45,"105-1","N/A","Clark",2000,"N/A","P",8,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,46,"105-2","N/A","Clark",2000,"N/A","P",7,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,47,"105-3","N/A","Clark",2000,"N/A","P",5,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,48,2,"N/A","Bio-Ethics",2000,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,49,"175-1","N/A","Jacobsen",2000,"N/A","P",11,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,50,"175-2","N/A","Jacobsen",2000,"N/A","P",10,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,51,"P1","N/A","Garage East",2500,"N/A","P",6,"H","S",{"$nulls":4},0,0,0,0,0]
[null,52,"P2","N/A","Garage East",2500,"N/A","P",6,"H","S",{"$nulls":4},0,0,0,0,0]
[null,53,"P3","N/A","Garage East",2500,"N/A","P",6,"H","S",{"$nulls":4},0,0,0,0,0]
[null,54,"P1","N/A","Garage West",2500,"N/A","P",6,"H","O",{"$nulls":4},0,0,0,0,0]
[null,55,"P2","N/A","Garage West",2500,"N/A","P",6,"H","O",{"$nulls":4},0,0,0,0,0]
[null,56,"P3","N/A","Garage West",2500,"N/A","P",6,"H","O",{"$nulls":4},0,0,0,0,0]
[null,57,"WHEELCHAIR\nLIFT  ","N/A","Bldg 49",750,"N/A","W",3,"N/A","N/A",{"$nulls":4},0,0,0,0,0]
[]
[null,"SECTION 2 - OFF CAMPUS"]
[null,58,1,"N/A","IHP",3500,"N/A","F",6,"T","O",{"$nulls":4},0,0,0,0,0]
[null,59,2,"N/A","IHP",3500,"N/A","P",4,"T","O",{"$nulls":4},0,0,0,0,0]
[null,60,3,"N/A","IHP",3500,"N/A","P",5,"T","O",{"$nulls":4},0,0,0,0,0]
[null,61,4,"N/A","IHP",4500,"N/A","P",5,"T","O",{"$nulls":4},0,0,0,0,0]
[null,62,1,"N/A","Sarah Loguen",2500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,63,"TU-3","N/A","TU-3",2500,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[]
[null,"SECTION 3 - COMMUNITY GENERAL"]
[null,64,1,"N/A","Hospital",4000,"N/A","P",6,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,65,2,"N/A","Hospital",4000,"N/A","P",6,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,66,3,"N/A","Hospital",4000,"N/A","P",6,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,67,4,"N/A","Hospital",4000,"N/A","F",6,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,68,5,"N/A","Hospital",4000,"N/A","F",6,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,69,6,"N/A","Hospital",10000,"N/A","F",6,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,70,8,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,71,9,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",{"$nulls":4},0,0,0,0,0]
[null,72,1,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",{"$nulls":4},0,0,0,0,0]
[null,73,2,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",{"$nulls":4},0,0,0,0,0]
[null,74,1,"N/A","Physicians Office Building South",4500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,120,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",{"$nulls":5},10000,null,null,10300,10609,10927.27,11255.0881,53091.358100000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",125,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,10000,null,null,10300,10609,10927.27,11255.0881,53091.358100000005,53091.358100000005]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,10000,null,null,10300,10609,10927.27,11255.0881,53091.358100000005,53091.358100000005]
[]
[]
[null,"FOOTNOTES:"]
[null," ††  Resident Elevator Mechanic:  The Contractor shall provide a full time on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Monday through Friday from 8:00 AM to 4:30 PM.  The resident mechanic shall perform only preventative maintenance, adjustments and minor repairs up to two (2) hours.  The annual periodic tests and any repairs taking more than two (2) hours in duration shall be conducted with a separate team consisting of a mechanic and a helper.\n       The Campus reserves the right to participate in the selection/acceptance of the resident elevator mechanic."]
[]
[null,"Fire Service Tests\nTo be billed at the standby mechanic hourly rate.\nA.  The Contractor will be required to assist with the monthly fireman service test for specific campus buildings which is conducted off hours fro 6:00-8:00 AM.\nB.  The Contractor shall perform the annual fire service tests in conjunction with the facility personnel and as witnessed by the QEI.  In addition to the ASME A17.1 Periodic Test requirements for firefighters emergency operation, the Contractor shall be present during the activation of the fire protective devices as related to the Phase I emergency recall operation.  (Activation of fire protective devices shall be conducted by facility personnel).  The Contractor shall assist facility personnel where necessary to access various fire protective devices located in the elevator hoistway, pit and associated machine rooms."]
[]
[null,"Hours of Service\nThe Contractor will provide callback service, at no additional charge, for all elevators except dumbwaiters and wheelchair lifts.  Should call back occur, for the dumbwaiters and wheelchair lifts, during other than normal working hours necessitating the payment of premium or overtime wages by the Contractor, then the Contractor shall be responsible for the basic hourly rate and the campus will, upon receipt of properly documented bills, pay the actual amount of the premium portion of the billing rates."]

{"sheet":"Upstate-DowneyGoodlein","index":106,"n_rows":117,"n_cols":21,"rows_kept":117,"cut":false,"hidden":false,"merged":[[98,1,98,3],[98,6,98,7],[111,1,111,10],[112,1,112,10],[114,1,114,10],[116,1,116,10],[10,19,11,19],[10,20,11,20],[14,1,14,10],[95,1,95,4],[95,6,95,7],[96,1,96,4],[96,6,96,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS  ††",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Upstate Medical University",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - MAIN CAMPUS",{"$nulls":10},"††"]
[null,1,0,"N/A","Hospital",4500,"N/A","P",2,"H","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,2,1,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,3,2,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,4,3,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,5,4,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,6,5,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,7,6,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,8,7,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,9,8,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,9600,null,null,9888,10184.64,10490.179199999999,10804.884575999999,50967.703775999995]
[null,10,9,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,11,10,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,12,11,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,13,12,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,14,13,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,15,14,"N/A","Hospital",6000,"N/A","F",7,"T","O",null,9360,null,null,9640.8,9930.024,10227.924719999999,10534.7624616,49693.5111816]
[null,16,"14A","N/A","Hospital",4000,"N/A","F",3,"H","TH",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,17,"DM1","N/A","Hospital Room 1218","N/A","N/A","DW",3,"N/A","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,18,"DM2","N/A","Hospital Room 402",2000,"N/A","L",2,"N/A","N/A",null,1836,null,null,1891.08,1947.8124,2006.246772,2066.43417516,9747.57334716]
[null,19,"E1","N/A","East Wing",5000,"N/A","P",10,"G","S",null,9036,null,null,9307.08,9586.2924,9873.881172,10170.09760716,47973.35117916]
[null,20,"E2","N/A","East Wing",5000,"N/A","P",10,"G","S",null,9036,null,null,9307.08,9586.2924,9873.881172,10170.09760716,47973.35117916]
[null,21,"E3","N/A","East Wing",7000,"N/A","P",11,"G","S",null,9036,null,null,9307.08,9586.2924,9873.881172,10170.09760716,47973.35117916]
[null,22,"E4","N/A","East Wing",4000,"N/A","P",11,"G","S",null,9036,null,null,9307.08,9586.2924,9873.881172,10170.09760716,47973.35117916]
[null,23,"E5","N/A","East Wing",3500,"N/A","P",10,"G","S",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,24,"E6","N/A","East Wing",3500,"N/A","P",10,"G","S",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,25,"E7","N/A","East Wing",3500,"N/A","P",10,"G","S",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,26,"E8","N/A","East Wing",6000,"N/A","P",2,"H","S",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,27,"E9","N/A","East Wing",3500,"N/A","P",3,"G","S",null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[null,28,"E10","N/A","East Wing",3500,"N/A","P",3,"G","S",null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[null,29,15,"N/A","WK",3500,"N/A","P",4,"T","O",null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[null,30,17,"N/A","WK",3500,"N/A","P",6,"T","O",null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[null,31,18,"N/A","WK",4000,"N/A","P",10,"T","O",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,32,19,"N/A","WK",4000,"N/A","P",10,"T","O",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,33,20,"N/A","WK",4000,"N/A","P",10,"T","O",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,34,21,"N/A","WK",4000,"N/A","P",11,"T","O",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,35,"GROSS\nANATOMY ","N/A","WK",4500,"N/A","P",2,"T","S",null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[null,36,"WHEELCHAIR\nLIFT  ","N/A","WK",750,"N/A","W",2,"N/A","N/A",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,37,1,"N/A","Library ",4500,"N/A","P",4,"H","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,38,2,"N/A","Library ",3500,"N/A","P",4,"H","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,39,1,"N/A","Setnor ",4500,"N/A","P",7,"H","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,40,22,"N/A","CWB",12000,"N/A","F",3,"T","O",null,7800,null,null,8034,8275.02,8523.2706,8778.968718,41411.259318]
[null,41,23,"N/A","CWB",4000,"N/A","P",4,"T","O",null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[null,42,"SLV2","N/A","Silverman                     ",3000,"N/A","P",4,"H","D",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,43,"CAB-1 ","N/A","Cab                                   ",4000,"N/A","P",4,"H","H",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,44,"CAB-2  ","N/A","Cab",1500,"N/A","F",5,"H","H",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,45,"105-1","N/A","Clark",2000,"N/A","P",8,"T","WE",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,46,"105-2","N/A","Clark",2000,"N/A","P",7,"T","WE",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,47,"105-3","N/A","Clark",2000,"N/A","P",5,"T","WE",null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[null,48,2,"N/A","Bio-Ethics",2000,"N/A","P",2,"H","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,49,"175-1","N/A","Jacobsen",2000,"N/A","P",11,"T","WE",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,50,"175-2","N/A","Jacobsen",2000,"N/A","P",10,"T","WE",null,8700,null,null,8961,9229.83,9506.7249,9791.926646999998,46189.481547]
[null,51,"P1","N/A","Garage East",2500,"N/A","P",6,"H","S",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,52,"P2","N/A","Garage East",2500,"N/A","P",6,"H","S",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,53,"P3","N/A","Garage East",2500,"N/A","P",6,"H","S",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,54,"P1","N/A","Garage West",2500,"N/A","P",6,"H","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,55,"P2","N/A","Garage West",2500,"N/A","P",6,"H","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,56,"P3","N/A","Garage West",2500,"N/A","P",6,"H","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,57,"WHEELCHAIR\nLIFT  ","N/A","Bldg 49",750,"N/A","W",3,"N/A","N/A",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[]
[null,"SECTION 2 - OFF CAMPUS"]
[null,58,1,"N/A","IHP",3500,"N/A","F",6,"T","O",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,59,2,"N/A","IHP",3500,"N/A","P",4,"T","O",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,60,3,"N/A","IHP",3500,"N/A","P",5,"T","O",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,61,4,"N/A","IHP",4500,"N/A","P",5,"T","O",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,62,1,"N/A","Sarah Loguen",2500,"N/A","P",2,"H","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,63,"TU-3","N/A","TU-3",2500,"N/A","P",4,"H","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[]
[null,"SECTION 3 - COMMUNITY GENERAL"]
[null,64,1,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,65,2,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,66,3,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,67,4,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,68,5,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,69,6,"N/A","Hospital",10000,"N/A","F",6,"T","WE",null,5328,null,null,5487.84,5652.4752,5822.049456,5996.71093968,28287.075595680002]
[null,70,8,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,71,9,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,4080,null,null,4202.4,4328.472,4458.32616,4592.0759448,21661.2741048]
[null,72,1,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,73,2,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,74,1,"N/A","Physicians Office Building South",4500,"N/A","P",2,"H","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,458208,null,null,471954.2400000004,486112.8672000001,500696.2532159994,515717.1408124801,2432688.50122848,2432688.5012284797]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,120,"Hourly Rate",null,120.5,null,null,null,14460,null,null,14893.8,15340.614,15800.832419999999,16274.857392599999,76770.10381259999]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.09,null,null,null,10900,null,null,11227,11563.81,11910.7243,12268.046029,57869.580329]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",125,"Hourly Rate",null,120.5,null,null,null,15062.5,null,null,15514.375,15979.80625,16459.2004375,16952.976450625,79968.85813812501]
[]
[{"$nulls":10},"Bid Total",null,498630.5,null,null,513589.4150000004,528997.0974500001,544867.0103734994,561213.0206847051,2647297.043508205,2647297.043508205]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,498630.5,null,null,513589.4150000004,528997.0974500001,544867.0103734994,561213.0206847051,2647297.043508205,2647297.043508205]
[]
[]
[null,"FOOTNOTES:"]
[null," ††  Resident Elevator Mechanic:  The Contractor shall provide a full time on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Monday through Friday from 8:00 AM to 4:30 PM.  The resident mechanic shall perform only preventative maintenance, adjustments and minor repairs up to two (2) hours.  The annual periodic tests and any repairs taking more than two (2) hours in duration shall be conducted with a separate team consisting of a mechanic and a helper.\n       The Campus reserves the right to participate in the selection/acceptance of the resident elevator mechanic."]
[]
[null,"Fire Service Tests\nTo be billed at the standby mechanic hourly rate.\nA.  The Contractor will be required to assist with the monthly fireman service test for specific campus buildings which is conducted off hours fro 6:00-8:00 AM.\nB.  The Contractor shall perform the annual fire service tests in conjunction with the facility personnel and as witnessed by the QEI.  In addition to the ASME A17.1 Periodic Test requirements for firefighters emergency operation, the Contractor shall be present during the activation of the fire protective devices as related to the Phase I emergency recall operation.  (Activation of fire protective devices shall be conducted by facility personnel).  The Contractor shall assist facility personnel where necessary to access various fire protective devices located in the elevator hoistway, pit and associated machine rooms."]
[]
[null,"Hours of Service\nThe Contractor will provide callback service, at no additional charge, for all elevators except dumbwaiters and wheelchair lifts.  Should call back occur, for the dumbwaiters and wheelchair lifts, during other than normal working hours necessitating the payment of premium or overtime wages by the Contractor, then the Contractor shall be responsible for the basic hourly rate and the campus will, upon receipt of properly documented bills, pay the actual amount of the premium portion of the billing rates."]

{"sheet":"Upstate-Otis","index":107,"n_rows":117,"n_cols":21,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[14,1,14,10],[95,1,95,4],[95,6,95,7],[96,1,96,4],[96,6,96,7],[98,1,98,3],[98,6,98,7],[111,1,111,10],[112,1,112,10],[114,1,114,10],[116,1,116,10]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS  ††",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Upstate Medical University",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - MAIN CAMPUS",{"$nulls":10},"††"]
[null,1,0,"N/A","Hospital",4500,"N/A","P",2,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,2,1,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,3,2,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,4,3,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,5,4,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,6,5,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,7,6,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,8,7,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,9,8,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,10,9,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,11,10,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,12,11,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,13,12,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,14,13,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,15,14,"N/A","Hospital",6000,"N/A","F",7,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,16,"14A","N/A","Hospital",4000,"N/A","F",3,"H","TH",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,17,"DM1","N/A","Hospital Room 1218","N/A","N/A","DW",3,"N/A","O",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[null,18,"DM2","N/A","Hospital Room 402",2000,"N/A","L",2,"N/A","N/A",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,19,"E1","N/A","East Wing",5000,"N/A","P",10,"G","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,20,"E2","N/A","East Wing",5000,"N/A","P",10,"G","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,21,"E3","N/A","East Wing",7000,"N/A","P",11,"G","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,22,"E4","N/A","East Wing",4000,"N/A","P",11,"G","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,23,"E5","N/A","East Wing",3500,"N/A","P",10,"G","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,24,"E6","N/A","East Wing",3500,"N/A","P",10,"G","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,25,"E7","N/A","East Wing",3500,"N/A","P",10,"G","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,26,"E8","N/A","East Wing",6000,"N/A","P",2,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,27,"E9","N/A","East Wing",3500,"N/A","P",3,"G","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,28,"E10","N/A","East Wing",3500,"N/A","P",3,"G","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,29,15,"N/A","WK",3500,"N/A","P",4,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,30,17,"N/A","WK",3500,"N/A","P",6,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,31,18,"N/A","WK",4000,"N/A","P",10,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,32,19,"N/A","WK",4000,"N/A","P",10,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,33,20,"N/A","WK",4000,"N/A","P",10,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,34,21,"N/A","WK",4000,"N/A","P",11,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,35,"GROSS\nANATOMY ","N/A","WK",4500,"N/A","P",2,"T","S",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,36,"WHEELCHAIR\nLIFT  ","N/A","WK",750,"N/A","W",2,"N/A","N/A",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[null,37,1,"N/A","Library ",4500,"N/A","P",4,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,38,2,"N/A","Library ",3500,"N/A","P",4,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,39,1,"N/A","Setnor ",4500,"N/A","P",7,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,40,22,"N/A","CWB",12000,"N/A","F",3,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,41,23,"N/A","CWB",4000,"N/A","P",4,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,42,"SLV2","N/A","Silverman                     ",3000,"N/A","P",4,"H","D",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,43,"CAB-1 ","N/A","Cab                                   ",4000,"N/A","P",4,"H","H",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,44,"CAB-2  ","N/A","Cab",1500,"N/A","F",5,"H","H",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,45,"105-1","N/A","Clark",2000,"N/A","P",8,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,46,"105-2","N/A","Clark",2000,"N/A","P",7,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,47,"105-3","N/A","Clark",2000,"N/A","P",5,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,48,2,"N/A","Bio-Ethics",2000,"N/A","P",2,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,49,"175-1","N/A","Jacobsen",2000,"N/A","P",11,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,50,"175-2","N/A","Jacobsen",2000,"N/A","P",10,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,51,"P1","N/A","Garage East",2500,"N/A","P",6,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,52,"P2","N/A","Garage East",2500,"N/A","P",6,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,53,"P3","N/A","Garage East",2500,"N/A","P",6,"H","S",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,54,"P1","N/A","Garage West",2500,"N/A","P",6,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,55,"P2","N/A","Garage West",2500,"N/A","P",6,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,56,"P3","N/A","Garage West",2500,"N/A","P",6,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,57,"WHEELCHAIR\nLIFT  ","N/A","Bldg 49",750,"N/A","W",3,"N/A","N/A",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[]
[null,"SECTION 2 - OFF CAMPUS"]
[null,58,1,"N/A","IHP",3500,"N/A","F",6,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,59,2,"N/A","IHP",3500,"N/A","P",4,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,60,3,"N/A","IHP",3500,"N/A","P",5,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,61,4,"N/A","IHP",4500,"N/A","P",5,"T","O",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,62,1,"N/A","Sarah Loguen",2500,"N/A","P",2,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,63,"TU-3","N/A","TU-3",2500,"N/A","P",4,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[]
[null,"SECTION 3 - COMMUNITY GENERAL"]
[null,64,1,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,65,2,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,66,3,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,67,4,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,68,5,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,69,6,"N/A","Hospital",10000,"N/A","F",6,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,70,8,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,71,9,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,6288,null,null,6476.64,6670.939200000001,6871.067376000001,7077.199397280001,33383.84597328]
[null,72,1,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,73,2,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[null,74,1,"N/A","Physicians Office Building South",4500,"N/A","P",2,"H","O",null,3144,null,null,3238.32,3335.4696000000004,3435.5336880000004,3538.5996986400005,16691.92298664]
[{"$nulls":10},"Subtotal",null,381996,null,null,393455.8800000005,405259.5564000004,417417.34309199976,429939.8633847599,2028068.6428767592,2028068.6428767606]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,120,"Hourly Rate",null,155,null,null,null,18600,null,null,19158,19732.74,20324.7222,20934.463866000002,98749.92606600001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.1,null,null,null,11000,null,null,11330,11669.9,12019.997,12380.59691,58400.49391]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",125,"Hourly Rate",null,155,null,null,null,19375,null,null,19956.25,20554.9375,21171.585625,21806.73319375,102864.50631875]
[]
[{"$nulls":10},"Bid Total",null,430971,null,null,443900.1300000005,457217.1339000004,470933.64791699976,485061.6573545099,2288083.5691715092,2288083.5691715106]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,430971,null,null,443900.1300000005,457217.1339000004,470933.64791699976,485061.6573545099,2288083.5691715092,2288083.5691715106]
[]
[]
[null,"FOOTNOTES:"]
[null," ††  Resident Elevator Mechanic:  The Contractor shall provide a full time on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Monday through Friday from 8:00 AM to 4:30 PM.  The resident mechanic shall perform only preventative maintenance, adjustments and minor repairs up to two (2) hours.  The annual periodic tests and any repairs taking more than two (2) hours in duration shall be conducted with a separate team consisting of a mechanic and a helper.\n       The Campus reserves the right to participate in the selection/acceptance of the resident elevator mechanic."]
[]
[null,"Fire Service Tests\nTo be billed at the standby mechanic hourly rate.\nA.  The Contractor will be required to assist with the monthly fireman service test for specific campus buildings which is conducted off hours fro 6:00-8:00 AM.\nB.  The Contractor shall perform the annual fire service tests in conjunction with the facility personnel and as witnessed by the QEI.  In addition to the ASME A17.1 Periodic Test requirements for firefighters emergency operation, the Contractor shall be present during the activation of the fire protective devices as related to the Phase I emergency recall operation.  (Activation of fire protective devices shall be conducted by facility personnel).  The Contractor shall assist facility personnel where necessary to access various fire protective devices located in the elevator hoistway, pit and associated machine rooms."]
[]
[null,"Hours of Service\nThe Contractor will provide callback service, at no additional charge, for all elevators except dumbwaiters and wheelchair lifts.  Should call back occur, for the dumbwaiters and wheelchair lifts, during other than normal working hours necessitating the payment of premium or overtime wages by the Contractor, then the Contractor shall be responsible for the basic hourly rate and the campus will, upon receipt of properly documented bills, pay the actual amount of the premium portion of the billing rates."]

{"sheet":"Upstate-Schindler","index":108,"n_rows":117,"n_cols":21,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[14,1,14,10],[95,1,95,4],[95,6,95,7],[96,1,96,4],[96,6,96,7],[98,1,98,3],[98,6,98,7],[111,1,111,10],[112,1,112,10],[114,1,114,10],[116,1,116,10]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS  ††",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Upstate Medical University",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - MAIN CAMPUS",{"$nulls":10},"††"]
[null,1,0,"N/A","Hospital",4500,"N/A","P",2,"H","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,2,1,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,3,2,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,4,3,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,5,4,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,6,5,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,7,6,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,8,7,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,9,8,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,10,9,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,11,10,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,12,11,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,13,12,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,14,13,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,15,14,"N/A","Hospital",6000,"N/A","F",7,"T","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,16,"14A","N/A","Hospital",4000,"N/A","F",3,"H","TH",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,17,"DM1","N/A","Hospital Room 1218","N/A","N/A","DW",3,"N/A","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,18,"DM2","N/A","Hospital Room 402",2000,"N/A","L",2,"N/A","N/A",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,19,"E1","N/A","East Wing",5000,"N/A","P",10,"G","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,20,"E2","N/A","East Wing",5000,"N/A","P",10,"G","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,21,"E3","N/A","East Wing",7000,"N/A","P",11,"G","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,22,"E4","N/A","East Wing",4000,"N/A","P",11,"G","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,23,"E5","N/A","East Wing",3500,"N/A","P",10,"G","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,24,"E6","N/A","East Wing",3500,"N/A","P",10,"G","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,25,"E7","N/A","East Wing",3500,"N/A","P",10,"G","S",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,26,"E8","N/A","East Wing",6000,"N/A","P",2,"H","S",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,27,"E9","N/A","East Wing",3500,"N/A","P",3,"G","S",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,28,"E10","N/A","East Wing",3500,"N/A","P",3,"G","S",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,29,15,"N/A","WK",3500,"N/A","P",4,"T","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,30,17,"N/A","WK",3500,"N/A","P",6,"T","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,31,18,"N/A","WK",4000,"N/A","P",10,"T","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,32,19,"N/A","WK",4000,"N/A","P",10,"T","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,33,20,"N/A","WK",4000,"N/A","P",10,"T","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,34,21,"N/A","WK",4000,"N/A","P",11,"T","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,35,"GROSS\nANATOMY ","N/A","WK",4500,"N/A","P",2,"T","S",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,36,"WHEELCHAIR\nLIFT  ","N/A","WK",750,"N/A","W",2,"N/A","N/A",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,37,1,"N/A","Library ",4500,"N/A","P",4,"H","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,38,2,"N/A","Library ",3500,"N/A","P",4,"H","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,39,1,"N/A","Setnor ",4500,"N/A","P",7,"H","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,40,22,"N/A","CWB",12000,"N/A","F",3,"T","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,41,23,"N/A","CWB",4000,"N/A","P",4,"T","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,42,"SLV2","N/A","Silverman                     ",3000,"N/A","P",4,"H","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,43,"CAB-1 ","N/A","Cab                                   ",4000,"N/A","P",4,"H","H",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,44,"CAB-2  ","N/A","Cab",1500,"N/A","F",5,"H","H",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,45,"105-1","N/A","Clark",2000,"N/A","P",8,"T","WE",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,46,"105-2","N/A","Clark",2000,"N/A","P",7,"T","WE",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,47,"105-3","N/A","Clark",2000,"N/A","P",5,"T","WE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,48,2,"N/A","Bio-Ethics",2000,"N/A","P",2,"H","O",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,49,"175-1","N/A","Jacobsen",2000,"N/A","P",11,"T","WE",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,50,"175-2","N/A","Jacobsen",2000,"N/A","P",10,"T","WE",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,51,"P1","N/A","Garage East",2500,"N/A","P",6,"H","S",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,52,"P2","N/A","Garage East",2500,"N/A","P",6,"H","S",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,53,"P3","N/A","Garage East",2500,"N/A","P",6,"H","S",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,54,"P1","N/A","Garage West",2500,"N/A","P",6,"H","O",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,55,"P2","N/A","Garage West",2500,"N/A","P",6,"H","O",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,56,"P3","N/A","Garage West",2500,"N/A","P",6,"H","O",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,57,"WHEELCHAIR\nLIFT  ","N/A","Bldg 49",750,"N/A","W",3,"N/A","N/A",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"SECTION 2 - OFF CAMPUS"]
[null,58,1,"N/A","IHP",3500,"N/A","F",6,"T","O",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,59,2,"N/A","IHP",3500,"N/A","P",4,"T","O",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,60,3,"N/A","IHP",3500,"N/A","P",5,"T","O",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,61,4,"N/A","IHP",4500,"N/A","P",5,"T","O",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,62,1,"N/A","Sarah Loguen",2500,"N/A","P",2,"H","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,63,"TU-3","N/A","TU-3",2500,"N/A","P",4,"H","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[]
[null,"SECTION 3 - COMMUNITY GENERAL"]
[null,64,1,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,65,2,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,66,3,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,67,4,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,68,5,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,69,6,"N/A","Hospital",10000,"N/A","F",6,"T","WE",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,70,8,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,71,9,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,2220,null,null,2286.6,2355.198,2425.85394,2498.6295582,11786.2814982]
[null,72,1,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,73,2,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[null,74,1,"N/A","Physicians Office Building South",4500,"N/A","P",2,"H","O",null,1140,null,null,1174.2,1209.426,1245.70878,1283.0800434,6052.4148233999995]
[{"$nulls":10},"Subtotal",null,245040,null,null,252391.20000000013,259962.93600000007,267761.82408,275794.67880240007,1300950.6388824007,1300950.6388824002]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,120,"Hourly Rate",null,150,null,null,null,18000,null,null,18540,19096.2,19669.086,20259.15858,95564.44458]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.2,null,null,null,12000,null,null,12360,12730.8,13112.723999999998,13506.105719999998,63709.629720000004]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",125,"Hourly Rate",null,150,null,null,null,18750,null,null,19312.5,19891.875,20488.63125,21103.2901875,99546.2964375]
[]
[{"$nulls":10},"Bid Total",null,293790,null,null,302603.7000000001,311681.81100000005,321032.26532999997,330663.23328990006,1559771.0096199007,1559771.0096199003]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,293790,null,null,302603.7000000001,311681.81100000005,321032.26532999997,330663.23328990006,1559771.0096199007,1559771.0096199003]
[]
[]
[null,"FOOTNOTES:"]
[null," ††  Resident Elevator Mechanic:  The Contractor shall provide a full time on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Monday through Friday from 8:00 AM to 4:30 PM.  The resident mechanic shall perform only preventative maintenance, adjustments and minor repairs up to two (2) hours.  The annual periodic tests and any repairs taking more than two (2) hours in duration shall be conducted with a separate team consisting of a mechanic and a helper.\n       The Campus reserves the right to participate in the selection/acceptance of the resident elevator mechanic."]
[]
[null,"Fire Service Tests\nTo be billed at the standby mechanic hourly rate.\nA.  The Contractor will be required to assist with the monthly fireman service test for specific campus buildings which is conducted off hours fro 6:00-8:00 AM.\nB.  The Contractor shall perform the annual fire service tests in conjunction with the facility personnel and as witnessed by the QEI.  In addition to the ASME A17.1 Periodic Test requirements for firefighters emergency operation, the Contractor shall be present during the activation of the fire protective devices as related to the Phase I emergency recall operation.  (Activation of fire protective devices shall be conducted by facility personnel).  The Contractor shall assist facility personnel where necessary to access various fire protective devices located in the elevator hoistway, pit and associated machine rooms."]
[]
[null,"Hours of Service\nThe Contractor will provide callback service, at no additional charge, for all elevators except dumbwaiters and wheelchair lifts.  Should call back occur, for the dumbwaiters and wheelchair lifts, during other than normal working hours necessitating the payment of premium or overtime wages by the Contractor, then the Contractor shall be responsible for the basic hourly rate and the campus will, upon receipt of properly documented bills, pay the actual amount of the premium portion of the billing rates."]

{"sheet":"Upstate-SGL","index":109,"n_rows":117,"n_cols":21,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[14,1,14,10],[95,1,95,4],[95,6,95,7],[96,1,96,4],[96,6,96,7],[98,1,98,3],[98,6,98,7],[111,1,111,10],[112,1,112,10],[114,1,114,10],[116,1,116,10]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS  ††",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Upstate Medical University",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - MAIN CAMPUS",{"$nulls":10},"††"]
[null,1,0,"N/A","Hospital",4500,"N/A","P",2,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,2,1,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,3,2,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,4,3,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,5,4,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,6,5,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,7,6,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,8,7,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,9,8,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,10,9,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,11,10,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,12,11,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,13,12,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,14,13,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,15,14,"N/A","Hospital",6000,"N/A","F",7,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,16,"14A","N/A","Hospital",4000,"N/A","F",3,"H","TH",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,17,"DM1","N/A","Hospital Room 1218","N/A","N/A","DW",3,"N/A","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,18,"DM2","N/A","Hospital Room 402",2000,"N/A","L",2,"N/A","N/A",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,19,"E1","N/A","East Wing",5000,"N/A","P",10,"G","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,20,"E2","N/A","East Wing",5000,"N/A","P",10,"G","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,21,"E3","N/A","East Wing",7000,"N/A","P",11,"G","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,22,"E4","N/A","East Wing",4000,"N/A","P",11,"G","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,23,"E5","N/A","East Wing",3500,"N/A","P",10,"G","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,24,"E6","N/A","East Wing",3500,"N/A","P",10,"G","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,25,"E7","N/A","East Wing",3500,"N/A","P",10,"G","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,26,"E8","N/A","East Wing",6000,"N/A","P",2,"H","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,27,"E9","N/A","East Wing",3500,"N/A","P",3,"G","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,28,"E10","N/A","East Wing",3500,"N/A","P",3,"G","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,29,15,"N/A","WK",3500,"N/A","P",4,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,30,17,"N/A","WK",3500,"N/A","P",6,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,31,18,"N/A","WK",4000,"N/A","P",10,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,32,19,"N/A","WK",4000,"N/A","P",10,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,33,20,"N/A","WK",4000,"N/A","P",10,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,34,21,"N/A","WK",4000,"N/A","P",11,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,35,"GROSS\nANATOMY ","N/A","WK",4500,"N/A","P",2,"T","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,36,"WHEELCHAIR\nLIFT  ","N/A","WK",750,"N/A","W",2,"N/A","N/A",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,37,1,"N/A","Library ",4500,"N/A","P",4,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,38,2,"N/A","Library ",3500,"N/A","P",4,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,39,1,"N/A","Setnor ",4500,"N/A","P",7,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,40,22,"N/A","CWB",12000,"N/A","F",3,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,41,23,"N/A","CWB",4000,"N/A","P",4,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,42,"SLV2","N/A","Silverman                     ",3000,"N/A","P",4,"H","D",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,43,"CAB-1 ","N/A","Cab                                   ",4000,"N/A","P",4,"H","H",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,44,"CAB-2  ","N/A","Cab",1500,"N/A","F",5,"H","H",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,45,"105-1","N/A","Clark",2000,"N/A","P",8,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,46,"105-2","N/A","Clark",2000,"N/A","P",7,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,47,"105-3","N/A","Clark",2000,"N/A","P",5,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,48,2,"N/A","Bio-Ethics",2000,"N/A","P",2,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,49,"175-1","N/A","Jacobsen",2000,"N/A","P",11,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,50,"175-2","N/A","Jacobsen",2000,"N/A","P",10,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,51,"P1","N/A","Garage East",2500,"N/A","P",6,"H","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,52,"P2","N/A","Garage East",2500,"N/A","P",6,"H","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,53,"P3","N/A","Garage East",2500,"N/A","P",6,"H","S",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,54,"P1","N/A","Garage West",2500,"N/A","P",6,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,55,"P2","N/A","Garage West",2500,"N/A","P",6,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,56,"P3","N/A","Garage West",2500,"N/A","P",6,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,57,"WHEELCHAIR\nLIFT  ","N/A","Bldg 49",750,"N/A","W",3,"N/A","N/A",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[]
[null,"SECTION 2 - OFF CAMPUS"]
[null,58,1,"N/A","IHP",3500,"N/A","F",6,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,59,2,"N/A","IHP",3500,"N/A","P",4,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,60,3,"N/A","IHP",3500,"N/A","P",5,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,61,4,"N/A","IHP",4500,"N/A","P",5,"T","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,62,1,"N/A","Sarah Loguen",2500,"N/A","P",2,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,63,"TU-3","N/A","TU-3",2500,"N/A","P",4,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[]
[null,"SECTION 3 - COMMUNITY GENERAL"]
[null,64,1,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,65,2,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,66,3,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,67,4,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,68,5,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,69,6,"N/A","Hospital",10000,"N/A","F",6,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,70,8,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,71,9,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,72,1,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,73,2,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[null,74,1,"N/A","Physicians Office Building South",4500,"N/A","P",2,"H","O",null,11297,null,null,11635.91,11984.9873,12344.536919,12714.87302657,59977.307245569995]
[{"$nulls":10},"Subtotal",null,835978,null,null,861057.3400000004,886889.0602000008,913495.7320059988,940900.603966179,4438320.736172173,4438320.736172179]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,120,"Hourly Rate",null,231.18,null,null,null,27741.600000000002,null,null,28573.848,29431.06344,30313.9953432,31223.415203496,147283.92198669602]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.3,null,null,null,13000,null,null,13390,13791.7,14205.451000000001,14631.61453,69018.76553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",125,"Hourly Rate",null,346.77,null,null,null,43346.25,null,null,44646.6375,45986.03662499999,47365.617723749994,48786.58625546249,230131.12810421246]
[]
[{"$nulls":10},"Bid Total",null,920065.85,null,null,947667.8255000004,976097.8602650007,1005380.7960729488,1035542.2199551375,4884754.551793083,4884754.551793087]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,920065.85,null,null,947667.8255000004,976097.8602650007,1005380.7960729488,1035542.2199551375,4884754.551793083,4884754.551793087]
[]
[]
[null,"FOOTNOTES:"]
[null," ††  Resident Elevator Mechanic:  The Contractor shall provide a full time on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Monday through Friday from 8:00 AM to 4:30 PM.  The resident mechanic shall perform only preventative maintenance, adjustments and minor repairs up to two (2) hours.  The annual periodic tests and any repairs taking more than two (2) hours in duration shall be conducted with a separate team consisting of a mechanic and a helper.\n       The Campus reserves the right to participate in the selection/acceptance of the resident elevator mechanic."]
[]
[null,"Fire Service Tests\nTo be billed at the standby mechanic hourly rate.\nA.  The Contractor will be required to assist with the monthly fireman service test for specific campus buildings which is conducted off hours fro 6:00-8:00 AM.\nB.  The Contractor shall perform the annual fire service tests in conjunction with the facility personnel and as witnessed by the QEI.  In addition to the ASME A17.1 Periodic Test requirements for firefighters emergency operation, the Contractor shall be present during the activation of the fire protective devices as related to the Phase I emergency recall operation.  (Activation of fire protective devices shall be conducted by facility personnel).  The Contractor shall assist facility personnel where necessary to access various fire protective devices located in the elevator hoistway, pit and associated machine rooms."]
[]
[null,"Hours of Service\nThe Contractor will provide callback service, at no additional charge, for all elevators except dumbwaiters and wheelchair lifts.  Should call back occur, for the dumbwaiters and wheelchair lifts, during other than normal working hours necessitating the payment of premium or overtime wages by the Contractor, then the Contractor shall be responsible for the basic hourly rate and the campus will, upon receipt of properly documented bills, pay the actual amount of the premium portion of the billing rates."]

{"sheet":"Upstate-Thyssen","index":110,"n_rows":117,"n_cols":21,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[14,1,14,10],[95,1,95,4],[95,6,95,7],[96,1,96,4],[96,6,96,7],[98,1,98,3],[98,6,98,7],[111,1,111,10],[112,1,112,10],[114,1,114,10],[116,1,116,10]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 3:",null,null,"SEE  FOOTNOTE  REQUIREMENTS  ††",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Upstate Medical University",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - MAIN CAMPUS",{"$nulls":10},"††"]
[null,1,0,"N/A","Hospital",4500,"N/A","P",2,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,2,1,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,3,2,"N/A","Hospital",4000,"N/A","P",7,"T","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,4,3,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,5,4,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,6,5,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,7,6,"N/A","Hospital",4000,"N/A","P",9,"T","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,8,7,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,9,8,"N/A","Hospital",4000,"N/A","F",9,"T","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,10,9,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,11,10,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,12,11,"N/A","Hospital",4000,"N/A","P",8,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,13,12,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,14,13,"N/A","Hospital",4000,"N/A","P",7,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,15,14,"N/A","Hospital",6000,"N/A","F",7,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,16,"14A","N/A","Hospital",4000,"N/A","F",3,"H","TH",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,17,"DM1","N/A","Hospital Room 1218","N/A","N/A","DW",3,"N/A","O",null,1128,null,null,1161.84,1196.6951999999999,1232.5960559999999,1269.5739376799997,5988.70519368]
[null,18,"DM2","N/A","Hospital Room 402",2000,"N/A","L",2,"N/A","N/A",null,1128,null,null,1161.84,1196.6951999999999,1232.5960559999999,1269.5739376799997,5988.70519368]
[null,19,"E1","N/A","East Wing",5000,"N/A","P",10,"G","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,20,"E2","N/A","East Wing",5000,"N/A","P",10,"G","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,21,"E3","N/A","East Wing",7000,"N/A","P",11,"G","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,22,"E4","N/A","East Wing",4000,"N/A","P",11,"G","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,23,"E5","N/A","East Wing",3500,"N/A","P",10,"G","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,24,"E6","N/A","East Wing",3500,"N/A","P",10,"G","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,25,"E7","N/A","East Wing",3500,"N/A","P",10,"G","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,26,"E8","N/A","East Wing",6000,"N/A","P",2,"H","S",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,27,"E9","N/A","East Wing",3500,"N/A","P",3,"G","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,28,"E10","N/A","East Wing",3500,"N/A","P",3,"G","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,29,15,"N/A","WK",3500,"N/A","P",4,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,30,17,"N/A","WK",3500,"N/A","P",6,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,31,18,"N/A","WK",4000,"N/A","P",10,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,32,19,"N/A","WK",4000,"N/A","P",10,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,33,20,"N/A","WK",4000,"N/A","P",10,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,34,21,"N/A","WK",4000,"N/A","P",11,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,35,"GROSS\nANATOMY ","N/A","WK",4500,"N/A","P",2,"T","S",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,36,"WHEELCHAIR\nLIFT  ","N/A","WK",750,"N/A","W",2,"N/A","N/A",null,1128,null,null,1161.84,1196.6951999999999,1232.5960559999999,1269.5739376799997,5988.70519368]
[null,37,1,"N/A","Library ",4500,"N/A","P",4,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,38,2,"N/A","Library ",3500,"N/A","P",4,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,39,1,"N/A","Setnor ",4500,"N/A","P",7,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,40,22,"N/A","CWB",12000,"N/A","F",3,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,41,23,"N/A","CWB",4000,"N/A","P",4,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,42,"SLV2","N/A","Silverman                     ",3000,"N/A","P",4,"H","D",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,43,"CAB-1 ","N/A","Cab                                   ",4000,"N/A","P",4,"H","H",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,44,"CAB-2  ","N/A","Cab",1500,"N/A","F",5,"H","H",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,45,"105-1","N/A","Clark",2000,"N/A","P",8,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,46,"105-2","N/A","Clark",2000,"N/A","P",7,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,47,"105-3","N/A","Clark",2000,"N/A","P",5,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,48,2,"N/A","Bio-Ethics",2000,"N/A","P",2,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,49,"175-1","N/A","Jacobsen",2000,"N/A","P",11,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,50,"175-2","N/A","Jacobsen",2000,"N/A","P",10,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,51,"P1","N/A","Garage East",2500,"N/A","P",6,"H","S",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,52,"P2","N/A","Garage East",2500,"N/A","P",6,"H","S",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,53,"P3","N/A","Garage East",2500,"N/A","P",6,"H","S",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,54,"P1","N/A","Garage West",2500,"N/A","P",6,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,55,"P2","N/A","Garage West",2500,"N/A","P",6,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,56,"P3","N/A","Garage West",2500,"N/A","P",6,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,57,"WHEELCHAIR\nLIFT  ","N/A","Bldg 49",750,"N/A","W",3,"N/A","N/A",null,1128,null,null,1161.84,1196.6951999999999,1232.5960559999999,1269.5739376799997,5988.70519368]
[]
[null,"SECTION 2 - OFF CAMPUS"]
[null,58,1,"N/A","IHP",3500,"N/A","F",6,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,59,2,"N/A","IHP",3500,"N/A","P",4,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,60,3,"N/A","IHP",3500,"N/A","P",5,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,61,4,"N/A","IHP",4500,"N/A","P",5,"T","O",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,62,1,"N/A","Sarah Loguen",2500,"N/A","P",2,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,63,"TU-3","N/A","TU-3",2500,"N/A","P",4,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[]
[null,"SECTION 3 - COMMUNITY GENERAL"]
[null,64,1,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,65,2,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,66,3,"N/A","Hospital",4000,"N/A","P",6,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,67,4,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,68,5,"N/A","Hospital",4000,"N/A","F",6,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,69,6,"N/A","Hospital",10000,"N/A","F",6,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,70,8,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,71,9,"N/A","Physicians Office Building North / Diagnostic Center",4000,"N/A","P",5,"T","WE",null,5364,null,null,5524.92,5690.6676,5861.3876279999995,6037.22925684,28478.20448484]
[null,72,1,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,73,2,"N/A","Parking Garage",3000,"N/A","P",5,"H","H",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[null,74,1,"N/A","Physicians Office Building South",4500,"N/A","P",2,"H","O",null,2028,null,null,2088.84,2151.5052,2216.050356,2282.5318666800003,10766.92742268]
[{"$nulls":10},"Subtotal",null,309936,null,null,319234.08000000013,328811.10239999986,338675.4354719999,348835.6985361599,1645492.3164081585,1645492.3164081597]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,120,"Hourly Rate",null,125,null,null,null,15000,null,null,15450,15913.5,16390.905,16882.632149999998,79637.03714999999]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,10000,"% Markup over Mfg",null,0.1,null,null,null,11000,null,null,11330,11669.9,12019.997,12380.59691,58400.49391]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",125,"Hourly Rate",null,155,null,null,null,19375,null,null,19956.25,20554.9375,21171.585625,21806.73319375,102864.50631875]
[]
[{"$nulls":10},"Bid Total",null,355311,null,null,365970.33000000013,376949.4398999999,388257.92309699993,399905.6607899099,1886394.3537869086,1886394.35378691]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,355311,null,null,365970.33000000013,376949.4398999999,388257.92309699993,399905.6607899099,1886394.3537869086,1886394.35378691]
[]
[]
[null,"FOOTNOTES:"]
[null," ††  Resident Elevator Mechanic:  The Contractor shall provide a full time on-site resident journeyman elevator mechanic for the preventative maintenance requirements of this Contract on the following basis:  Monday through Friday from 8:00 AM to 4:30 PM.  The resident mechanic shall perform only preventative maintenance, adjustments and minor repairs up to two (2) hours.  The annual periodic tests and any repairs taking more than two (2) hours in duration shall be conducted with a separate team consisting of a mechanic and a helper.\n       The Campus reserves the right to participate in the selection/acceptance of the resident elevator mechanic."]
[]
[null,"Fire Service Tests\nTo be billed at the standby mechanic hourly rate.\nA.  The Contractor will be required to assist with the monthly fireman service test for specific campus buildings which is conducted off hours fro 6:00-8:00 AM.\nB.  The Contractor shall perform the annual fire service tests in conjunction with the facility personnel and as witnessed by the QEI.  In addition to the ASME A17.1 Periodic Test requirements for firefighters emergency operation, the Contractor shall be present during the activation of the fire protective devices as related to the Phase I emergency recall operation.  (Activation of fire protective devices shall be conducted by facility personnel).  The Contractor shall assist facility personnel where necessary to access various fire protective devices located in the elevator hoistway, pit and associated machine rooms."]
[]
[null,"Hours of Service\nThe Contractor will provide callback service, at no additional charge, for all elevators except dumbwaiters and wheelchair lifts.  Should call back occur, for the dumbwaiters and wheelchair lifts, during other than normal working hours necessitating the payment of premium or overtime wages by the Contractor, then the Contractor shall be responsible for the basic hourly rate and the campus will, upon receipt of properly documented bills, pay the actual amount of the premium portion of the billing rates."]

{"sheet":"Alfred State College","index":111,"n_rows":52,"n_cols":21,"rows_kept":52,"cut":false,"hidden":false,"merged":[[39,1,39,3],[39,6,39,7],[36,1,36,4],[36,6,36,7],[37,1,37,4],[37,6,37,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Alfred State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",1,"Ag. Science",4000,"N/A","P",4,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,2,"N/A",2,"Allied Health",3500,"N/A","P",3,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,3,"N/A",5,"Braddon",2000,"N/A","P",5,"GT","MCE",{"$nulls":4},0,0,0,0,0]
[null,4,"N/A",6,"Burdick",2000,"N/A","P",4,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,5,"N/A",7,"Central dining Hall #1",2000,"N/A","P",2,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,6,"N/A",7,"Central Dining Hall #2",2500,"N/A","P",3,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,7,"N/A",9,"EJ Brown",3000,"N/A","P",3,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,8,"N/A",10,"Engineering Technology",8000,"N/A","P",4,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,9,"N/A",14,"Hinkle Memorial Library",2000,"N/A","P",3,"GT","MCE",{"$nulls":4},0,0,0,0,0]
[null,10,"N/A",17,"McKenzie North",1500,"N/A","P",3,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,11,"N/A",17,"McKenzie Quad",2500,"N/A","P",3,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,12,"N/A",19,"Main Gate A",2000,"N/A","P",5,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,13,"N/A",50,"Main Gate B",2000,"N/A","P",5,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,14,"N/A",50,"Orvis Activities #1",2250,"N/A","P",3,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,15,"N/A",52,"Orvis Activities #2",2000,"N/A","P",4,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,16,"N/A",52,"Peet Hall",2000,"N/A","P",5,"GT","MCE",{"$nulls":4},0,0,0,0,0]
[null,17,"N/A",55,"Hunter Student Dev. (SDC)",3500,"N/A","P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,18,"N/A",56,"Shults Halll",2000,"N/A","P",4,"HO","MCE",{"$nulls":4},0,0,0,0,0]
[null,19,"N/A",57,"Wellsville Student Activities\nLocated on Wellsville campus",2500,"N/A","P",2,"HO","H",{"$nulls":4},0,0,0,0,0]
[null,"*20","N/A","N/A","Student Leadership Center",4500,"N/A","P",4,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,"*21","N/A","N/A","Student Leadership Center",3500,"N/A","P",4,"HO","S",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,42,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1876,"% Markup over Mfg",{"$nulls":5},1876,null,null,1932.28,1990.2484,2049.955852,2111.45452756,9959.93877956]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,1876,null,null,1932.28,1990.2484,2049.955852,2111.45452756,9959.93877956,9959.93877956]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,20,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},0,null,null,0,null,null,null,0]
[null,21,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},0,null,null,0,null,null,null,0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1876,null,null,1932.28,1990.2484,2049.955852,2111.45452756,9959.93877956,9959.93877956]
[]
[null,"*To be added beginning Year 3"]

{"sheet":"Alfred State-DCB","index":112,"n_rows":52,"n_cols":21,"rows_kept":52,"cut":false,"hidden":false,"merged":[[36,1,36,4],[36,6,36,7],[37,1,37,4],[37,6,37,7],[39,1,39,3],[39,6,39,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"DCB Elevator Company Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Alfred State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",1,"Ag. Science",4000,"N/A","P",4,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,2,"N/A",2,"Allied Health",3500,"N/A","P",3,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,3,"N/A",5,"Braddon",2000,"N/A","P",5,"GT","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,4,"N/A",6,"Burdick",2000,"N/A","P",4,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,5,"N/A",7,"Central dining Hall #1",2000,"N/A","P",2,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,6,"N/A",7,"Central Dining Hall #2",2500,"N/A","P",3,"HO","S",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,7,"N/A",9,"EJ Brown",3000,"N/A","P",3,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,8,"N/A",10,"Engineering Technology",8000,"N/A","P",4,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,9,"N/A",14,"Hinkle Memorial Library",2000,"N/A","P",3,"GT","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,10,"N/A",17,"McKenzie North",1500,"N/A","P",3,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,11,"N/A",17,"McKenzie Quad",2500,"N/A","P",3,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,12,"N/A",19,"Main Gate A",2000,"N/A","P",5,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,13,"N/A",50,"Main Gate B",2000,"N/A","P",5,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,14,"N/A",50,"Orvis Activities #1",2250,"N/A","P",3,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,15,"N/A",52,"Orvis Activities #2",2000,"N/A","P",4,"HO","S",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,16,"N/A",52,"Peet Hall",2000,"N/A","P",5,"GT","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,17,"N/A",55,"Hunter Student Dev. (SDC)",3500,"N/A","P",3,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,18,"N/A",56,"Shults Halll",2000,"N/A","P",4,"HO","MCE",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,19,"N/A",57,"Wellsville Student Activities\nLocated on Wellsville campus",2500,"N/A","P",2,"HO","H",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,"*20","N/A","N/A","Student Leadership Center",4500,"N/A","P",4,"HO","S",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,"*21","N/A","N/A","Student Leadership Center",3500,"N/A","P",4,"HO","S",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[{"$nulls":10},"Subtotal",null,39060,null,null,40231.8,41438.75399999999,42681.91662000001,43962.374118600004,207374.84473859996,207374.84473860002]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,42,"Hourly Rate",null,175,null,null,null,7350,null,null,7570.5,7797.615,8031.54345,8272.4897535,39022.1482035]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1876,"% Markup over Mfg",null,0.15,null,null,null,2157.4,null,null,2222.1220000000003,2288.7856600000005,2357.4492298000005,2428.1727066940007,11453.929596494003]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,233,null,null,null,1165,null,null,1199.95,1235.9485,1273.026955,1311.21776365,6185.14321865]
[]
[{"$nulls":10},"Bid Total",null,49732.4,null,null,51224.372,52761.10315999999,54343.93625480001,55974.254342444,264036.06575724395,264036.065757244]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,20,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-1860,null,null,-1915.8,null,null,null,-3775.8]
[null,21,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-1860,null,null,-1915.8,null,null,null,-3775.8]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,46012.4,null,null,47392.772,52761.10315999999,54343.93625480001,55974.254342444,256484.46575724398,256484.465757244]
[]
[null,"*To be added beginning Year 3"]

{"sheet":"Alfred State-DowneyGoodlein","index":113,"n_rows":52,"n_cols":21,"rows_kept":52,"cut":false,"hidden":false,"merged":[[36,1,36,4],[36,6,36,7],[37,1,37,4],[37,6,37,7],[39,1,39,3],[39,6,39,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Alfred State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",1,"Ag. Science",4000,"N/A","P",4,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,2,"N/A",2,"Allied Health",3500,"N/A","P",3,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,3,"N/A",5,"Braddon",2000,"N/A","P",5,"GT","MCE",null,2688,null,null,2768.64,2851.6992,2937.250176,3025.36768128,14270.957057279998]
[null,4,"N/A",6,"Burdick",2000,"N/A","P",4,"HO","O",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,5,"N/A",7,"Central dining Hall #1",2000,"N/A","P",2,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,6,"N/A",7,"Central Dining Hall #2",2500,"N/A","P",3,"HO","S",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,7,"N/A",9,"EJ Brown",3000,"N/A","P",3,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,8,"N/A",10,"Engineering Technology",8000,"N/A","P",4,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,9,"N/A",14,"Hinkle Memorial Library",2000,"N/A","P",3,"GT","MCE",null,2688,null,null,2768.64,2851.6992,2937.250176,3025.36768128,14270.957057279998]
[null,10,"N/A",17,"McKenzie North",1500,"N/A","P",3,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,11,"N/A",17,"McKenzie Quad",2500,"N/A","P",3,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,12,"N/A",19,"Main Gate A",2000,"N/A","P",5,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,13,"N/A",50,"Main Gate B",2000,"N/A","P",5,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,14,"N/A",50,"Orvis Activities #1",2250,"N/A","P",3,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,15,"N/A",52,"Orvis Activities #2",2000,"N/A","P",4,"HO","S",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,16,"N/A",52,"Peet Hall",2000,"N/A","P",5,"GT","MCE",null,2688,null,null,2768.64,2851.6992,2937.250176,3025.36768128,14270.957057279998]
[null,17,"N/A",55,"Hunter Student Dev. (SDC)",3500,"N/A","P",3,"HO","O",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,18,"N/A",56,"Shults Halll",2000,"N/A","P",4,"HO","MCE",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,19,"N/A",57,"Wellsville Student Activities\nLocated on Wellsville campus",2500,"N/A","P",2,"HO","H",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,"*20","N/A","N/A","Student Leadership Center",4500,"N/A","P",4,"HO","S",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[null,"*21","N/A","N/A","Student Leadership Center",3500,"N/A","P",4,"HO","S",null,1920,null,null,1977.6,2036.9279999999999,2098.03584,2160.9769152,10193.5407552]
[{"$nulls":10},"Subtotal",null,42624,null,null,43902.71999999999,45219.8016,46576.39564799999,47973.687517440005,226296.60476543996,226296.60476544]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,42,"Hourly Rate",null,125.9,null,null,null,5287.8,null,null,5446.434,5609.827020000001,5778.121830600001,5951.465485518001,28073.648336118003]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1876,"% Markup over Mfg",null,0.09,null,null,null,2044.84,null,null,2106.1852,2169.370756,2234.45187868,2301.4854350404,10856.3332697204]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,125.9,null,null,null,629.5,null,null,648.385,667.83655,687.8716465,708.507795895,3342.100992395]
[]
[{"$nulls":10},"Bid Total",null,50586.14,null,null,52103.72419999999,53666.835926,55276.84100377999,56935.1462338934,268568.68736367335,268568.68736367335]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,20,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-1920,null,null,-1977.6,null,null,null,-3897.6]
[null,21,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-1920,null,null,-1977.6,null,null,null,-3897.6]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,46746.14,null,null,48148.52419999999,53666.835926,55276.84100377999,56935.1462338934,260773.48736367337,260773.4873636734]
[]
[null,"*To be added beginning Year 3"]

{"sheet":"Alfred State-Otis","index":114,"n_rows":52,"n_cols":21,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[36,1,36,4],[36,6,36,7],[37,1,37,4],[37,6,37,7],[39,1,39,3],[39,6,39,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Alfred State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",1,"Ag. Science",4000,"N/A","P",4,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,2,"N/A",2,"Allied Health",3500,"N/A","P",3,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,3,"N/A",5,"Braddon",2000,"N/A","P",5,"GT","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,4,"N/A",6,"Burdick",2000,"N/A","P",4,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,5,"N/A",7,"Central dining Hall #1",2000,"N/A","P",2,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,6,"N/A",7,"Central Dining Hall #2",2500,"N/A","P",3,"HO","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,7,"N/A",9,"EJ Brown",3000,"N/A","P",3,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,8,"N/A",10,"Engineering Technology",8000,"N/A","P",4,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,9,"N/A",14,"Hinkle Memorial Library",2000,"N/A","P",3,"GT","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,10,"N/A",17,"McKenzie North",1500,"N/A","P",3,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,11,"N/A",17,"McKenzie Quad",2500,"N/A","P",3,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,12,"N/A",19,"Main Gate A",2000,"N/A","P",5,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,13,"N/A",50,"Main Gate B",2000,"N/A","P",5,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,14,"N/A",50,"Orvis Activities #1",2250,"N/A","P",3,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,15,"N/A",52,"Orvis Activities #2",2000,"N/A","P",4,"HO","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,16,"N/A",52,"Peet Hall",2000,"N/A","P",5,"GT","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,17,"N/A",55,"Hunter Student Dev. (SDC)",3500,"N/A","P",3,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,18,"N/A",56,"Shults Halll",2000,"N/A","P",4,"HO","MCE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,19,"N/A",57,"Wellsville Student Activities\nLocated on Wellsville campus",2500,"N/A","P",2,"HO","H",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,"*20","N/A","N/A","Student Leadership Center",4500,"N/A","P",4,"HO","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,"*21","N/A","N/A","Student Leadership Center",3500,"N/A","P",4,"HO","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[{"$nulls":10},"Subtotal",null,79488,null,null,81872.64,84328.81920000001,86858.68377600003,89464.44428928,422012.58726527996,422012.5872652801]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,42,"Hourly Rate",null,155,null,null,null,6510,null,null,6705.3,6906.459,7113.65277,7327.0623531,34562.4741231]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1876,"% Markup over Mfg",null,0.1,null,null,null,2063.6,null,null,2125.508,2189.27324,2254.9514372,2322.599980316,10955.932657516]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,155,null,null,null,775,null,null,798.25,822.1975,846.863425,872.26932775,4114.58025275]
[]
[{"$nulls":10},"Bid Total",null,88836.6,null,null,91501.698,94246.74894,97074.15140820004,99986.37595044599,471645.57429864595,471645.57429864607]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,20,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-3312,null,null,-3411.36,null,null,null,-6723.360000000001]
[null,21,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-3312,null,null,-3411.36,null,null,null,-6723.360000000001]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,82212.6,null,null,84678.978,94246.74894,97074.15140820004,99986.37595044599,458198.854298646,458198.85429864604]
[]
[null,"*To be added beginning Year 3"]

{"sheet":"Alfred State-Schindler","index":115,"n_rows":52,"n_cols":21,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[36,1,36,4],[36,6,36,7],[37,1,37,4],[37,6,37,7],[39,1,39,3],[39,6,39,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Alfred State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",1,"Ag. Science",4000,"N/A","P",4,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,2,"N/A",2,"Allied Health",3500,"N/A","P",3,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,3,"N/A",5,"Braddon",2000,"N/A","P",5,"GT","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,4,"N/A",6,"Burdick",2000,"N/A","P",4,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,5,"N/A",7,"Central dining Hall #1",2000,"N/A","P",2,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,6,"N/A",7,"Central Dining Hall #2",2500,"N/A","P",3,"HO","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,7,"N/A",9,"EJ Brown",3000,"N/A","P",3,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,8,"N/A",10,"Engineering Technology",8000,"N/A","P",4,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,9,"N/A",14,"Hinkle Memorial Library",2000,"N/A","P",3,"GT","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,10,"N/A",17,"McKenzie North",1500,"N/A","P",3,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,11,"N/A",17,"McKenzie Quad",2500,"N/A","P",3,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,12,"N/A",19,"Main Gate A",2000,"N/A","P",5,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,13,"N/A",50,"Main Gate B",2000,"N/A","P",5,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,14,"N/A",50,"Orvis Activities #1",2250,"N/A","P",3,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,15,"N/A",52,"Orvis Activities #2",2000,"N/A","P",4,"HO","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,16,"N/A",52,"Peet Hall",2000,"N/A","P",5,"GT","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,17,"N/A",55,"Hunter Student Dev. (SDC)",3500,"N/A","P",3,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,18,"N/A",56,"Shults Halll",2000,"N/A","P",4,"HO","MCE",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,19,"N/A",57,"Wellsville Student Activities\nLocated on Wellsville campus",2500,"N/A","P",2,"HO","H",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,"*20","N/A","N/A","Student Leadership Center",4500,"N/A","P",4,"HO","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,"*21","N/A","N/A","Student Leadership Center",3500,"N/A","P",4,"HO","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[{"$nulls":10},"Subtotal",null,28800,null,null,29664,30553.920000000013,31470.53760000001,32414.65372800001,152903.111328,152903.11132800003]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,42,"Hourly Rate",null,115,null,null,null,4830,null,null,4974.9,5124.147,5277.87141,5436.207552299999,25643.125962299997]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1876,"% Markup over Mfg",null,0.2,null,null,null,2251.2,null,null,2318.736,2388.29808,2459.9470224,2533.745433072,11951.926535472001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,115,null,null,null,575,null,null,592.25,610.0175,628.318025,647.16756575,3052.75309075]
[]
[{"$nulls":10},"Bid Total",null,36456.2,null,null,37549.886,38676.38258000001,39836.674057400014,41031.77427912201,193550.916916522,193550.91691652202]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,20,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-1200,null,null,-1236,null,null,null,-2436]
[null,21,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-1200,null,null,-1236,null,null,null,-2436]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,34056.2,null,null,35077.886,38676.38258000001,39836.674057400014,41031.77427912201,188678.916916522,188678.91691652202]
[]
[null,"*To be added beginning Year 3"]

{"sheet":"Alfred State-SGL","index":116,"n_rows":52,"n_cols":21,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[36,1,36,4],[36,6,36,7],[37,1,37,4],[37,6,37,7],[39,1,39,3],[39,6,39,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Alfred State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",1,"Ag. Science",4000,"N/A","P",4,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,"N/A",2,"Allied Health",3500,"N/A","P",3,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,"N/A",5,"Braddon",2000,"N/A","P",5,"GT","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,"N/A",6,"Burdick",2000,"N/A","P",4,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,"N/A",7,"Central dining Hall #1",2000,"N/A","P",2,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,"N/A",7,"Central Dining Hall #2",2500,"N/A","P",3,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,"N/A",9,"EJ Brown",3000,"N/A","P",3,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,"N/A",10,"Engineering Technology",8000,"N/A","P",4,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,"N/A",14,"Hinkle Memorial Library",2000,"N/A","P",3,"GT","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,10,"N/A",17,"McKenzie North",1500,"N/A","P",3,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,11,"N/A",17,"McKenzie Quad",2500,"N/A","P",3,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,12,"N/A",19,"Main Gate A",2000,"N/A","P",5,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,13,"N/A",50,"Main Gate B",2000,"N/A","P",5,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,14,"N/A",50,"Orvis Activities #1",2250,"N/A","P",3,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,15,"N/A",52,"Orvis Activities #2",2000,"N/A","P",4,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,16,"N/A",52,"Peet Hall",2000,"N/A","P",5,"GT","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,17,"N/A",55,"Hunter Student Dev. (SDC)",3500,"N/A","P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,18,"N/A",56,"Shults Halll",2000,"N/A","P",4,"HO","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,19,"N/A",57,"Wellsville Student Activities\nLocated on Wellsville campus",2500,"N/A","P",2,"HO","H",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,"*20","N/A","N/A","Student Leadership Center",4500,"N/A","P",4,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,"*21","N/A","N/A","Student Leadership Center",3500,"N/A","P",4,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,115752,null,null,119224.56,122801.29680000003,126485.33570399994,130279.89577512005,614543.0882791203,614543.0882791199]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,42,"Hourly Rate",null,231.18,null,null,null,9709.56,null,null,10000.8468,10300.872204,10609.89837012,10928.1953212236,51549.3726953436]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1876,"% Markup over Mfg",null,0.3,null,null,null,2438.8,null,null,2511.9640000000004,2587.3229200000005,2664.9426076000004,2744.8908858280006,12947.920413428003]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,346.77,null,null,null,1733.85,null,null,1785.8654999999999,1839.4414649999999,1894.6247089499998,1951.4634502184997,9205.2451241685]
[]
[{"$nulls":10},"Bid Total",null,129634.21,null,null,133523.2363,137528.93338900004,141654.80139066995,145904.44543239014,688245.6265120603,688245.6265120602]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,20,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-5512,null,null,-5677.36,null,null,null,-11189.36]
[null,21,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-5512,null,null,-5677.36,null,null,null,-11189.36]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,118610.21,null,null,122168.51629999999,137528.93338900004,141654.80139066995,145904.44543239014,665866.9065120603,665866.9065120601]
[]
[null,"*To be added beginning Year 3"]

{"sheet":"Alfred State-Thyssen","index":117,"n_rows":52,"n_cols":21,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[36,1,36,4],[36,6,36,7],[37,1,37,4],[37,6,37,7],[39,1,39,3],[39,6,39,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Alfred State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",1,"Ag. Science",4000,"N/A","P",4,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,2,"N/A",2,"Allied Health",3500,"N/A","P",3,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,3,"N/A",5,"Braddon",2000,"N/A","P",5,"GT","MCE",null,2640,null,null,2719.2,2800.776,2884.7992799999997,2971.3432583999997,14016.1185384]
[null,4,"N/A",6,"Burdick",2000,"N/A","P",4,"HO","O",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,5,"N/A",7,"Central dining Hall #1",2000,"N/A","P",2,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,6,"N/A",7,"Central Dining Hall #2",2500,"N/A","P",3,"HO","S",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,7,"N/A",9,"EJ Brown",3000,"N/A","P",3,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,8,"N/A",10,"Engineering Technology",8000,"N/A","P",4,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,9,"N/A",14,"Hinkle Memorial Library",2000,"N/A","P",3,"GT","MCE",null,2640,null,null,2719.2,2800.776,2884.7992799999997,2971.3432583999997,14016.1185384]
[null,10,"N/A",17,"McKenzie North",1500,"N/A","P",3,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,11,"N/A",17,"McKenzie Quad",2500,"N/A","P",3,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,12,"N/A",19,"Main Gate A",2000,"N/A","P",5,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,13,"N/A",50,"Main Gate B",2000,"N/A","P",5,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,14,"N/A",50,"Orvis Activities #1",2250,"N/A","P",3,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,15,"N/A",52,"Orvis Activities #2",2000,"N/A","P",4,"HO","S",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,16,"N/A",52,"Peet Hall",2000,"N/A","P",5,"GT","MCE",null,2640,null,null,2719.2,2800.776,2884.7992799999997,2971.3432583999997,14016.1185384]
[null,17,"N/A",55,"Hunter Student Dev. (SDC)",3500,"N/A","P",3,"HO","O",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,18,"N/A",56,"Shults Halll",2000,"N/A","P",4,"HO","MCE",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,19,"N/A",57,"Wellsville Student Activities\nLocated on Wellsville campus",2500,"N/A","P",2,"HO","H",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,"*20","N/A","N/A","Student Leadership Center",4500,"N/A","P",4,"HO","S",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[null,"*21","N/A","N/A","Student Leadership Center",3500,"N/A","P",4,"HO","S",null,1440,null,null,1483.2,1527.6960000000001,1573.5268800000001,1620.7326864000001,7645.155566400001]
[{"$nulls":10},"Subtotal",null,33840,null,null,34855.200000000004,35900.85600000001,36977.881680000006,38087.21813039999,179661.15581040006,179661.15581040003]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,42,"Hourly Rate",null,125,null,null,null,5250,null,null,5407.5,5569.725,5736.81675,5908.9212525,27872.9630025]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1876,"% Markup over Mfg",null,0.1,null,null,null,2063.6,null,null,2125.508,2189.27324,2254.9514372,2322.599980316,10955.932657516]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",5,"Hourly Rate",null,150,null,null,null,750,null,null,772.5,795.675,819.5452499999999,844.1316074999999,3981.8518575000003]
[]
[{"$nulls":10},"Bid Total",null,41903.6,null,null,43160.708000000006,44455.52924000001,45789.195117200004,47162.87097071599,222471.90332791608,222471.903327916]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,20,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-1440,null,null,-1483.2,null,null,null,-2923.2]
[null,21,"To be added beginning Year 3 - Adjust for first year and for second year",{"$nulls":9},-1440,null,null,-1483.2,null,null,null,-2923.2]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,39023.6,null,null,40194.30800000001,44455.52924000001,45789.195117200004,47162.87097071599,216625.50332791606,216625.50332791603]
[]
[null,"*To be added beginning Year 3"]

{"sheet":"NYS Col of Cer--Alfred Ceramics","index":118,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[27,1,27,3],[27,6,27,7],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  NYS College of Ceramics/Alfred Ceramics",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",3,"Binns-Merrill Hall",2500,"N/A","P",4,"GT","DG",{"$nulls":4},0,0,0,0,0]
[null,2,"N/A","3A","Hall of Glass S&E",2500,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,3,"N/A",8,"Harder Hall - Main",2500,"N/A","N/A",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,4,"N/A",8,"Harder Hall - JWS",2500,"N/A","P",4,"H","D",{"$nulls":4},0,0,0,0,0]
[null,5,"N/A",33,"McGee Building",2500,"N/A","P",4,"H","SH",{"$nulls":4},0,0,0,0,0]
[null,6,"N/A",7,"McMahon Building",2500,"N/A","P",3,"GT","ML",{"$nulls":4},0,0,0,0,0]
[null,7,"N/A",10,"Scholes Library #1",2500,"N/A","P",2,"H","D",{"$nulls":4},0,0,0,0,0]
[null,8,"N/A",10,"Scholes Library #2",2500,"N/A","P",4,"H","D",{"$nulls":4},0,0,0,0,0]
[null,9,"N/A",31,"Cohen Building",2500,"N/A","W","N/A","WOV","NW",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",{"$nulls":5},1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]

{"sheet":"Alfred Ceramics-DCB","index":119,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"DCB Elevator Company Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  NYS College of Ceramics/Alfred Ceramics",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",3,"Binns-Merrill Hall",2500,"N/A","P",4,"GT","DG",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,2,"N/A","3A","Hall of Glass S&E",2500,"N/A","P",4,"H","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,3,"N/A",8,"Harder Hall - Main",2500,"N/A","N/A",3,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,4,"N/A",8,"Harder Hall - JWS",2500,"N/A","P",4,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,5,"N/A",33,"McGee Building",2500,"N/A","P",4,"H","SH",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,6,"N/A",7,"McMahon Building",2500,"N/A","P",3,"GT","ML",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,7,"N/A",10,"Scholes Library #1",2500,"N/A","P",2,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,8,"N/A",10,"Scholes Library #2",2500,"N/A","P",4,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,9,"N/A",31,"Cohen Building",2500,"N/A","W","N/A","WOV","NW",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[{"$nulls":10},"Subtotal",null,16740,null,null,17242.199999999997,17759.465999999997,18292.249979999997,18841.017479399998,88874.93345940002,88874.9334594]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,175,null,null,null,1750,null,null,1802.5,1856.575,1912.27225,1969.6404175,9290.9876675]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.15,null,null,null,1150,null,null,1184.5,1220.035,1256.63605,1294.3351315,6105.5061815]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,233,null,null,null,2330,null,null,2399.9,2471.897,2546.05391,2622.4355273,12370.2864373]
[]
[{"$nulls":10},"Bid Total",null,21970,null,null,22629.1,23307.972999999998,24007.212189999995,24727.428555699997,116641.71374570002,116641.71374569999]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,21970,null,null,22629.1,23307.972999999998,24007.212189999995,24727.428555699997,116641.71374570002,116641.71374569999]

{"sheet":"Alfred Ceramics-DowneyGoodlein","index":120,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  NYS College of Ceramics/Alfred Ceramics",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",3,"Binns-Merrill Hall",2500,"N/A","P",4,"GT","DG",null,1890,null,null,1946.7,2005.101,2065.25403,2127.2116509,10034.2666809]
[null,2,"N/A","3A","Hall of Glass S&E",2500,"N/A","P",4,"H","O",null,1680,null,null,1730.4,1782.3120000000001,1835.7813600000002,1890.8548008000002,8919.3481608]
[null,3,"N/A",8,"Harder Hall - Main",2500,"N/A","N/A",3,"H","D",null,1680,null,null,1730.4,1782.3120000000001,1835.7813600000002,1890.8548008000002,8919.3481608]
[null,4,"N/A",8,"Harder Hall - JWS",2500,"N/A","P",4,"H","D",null,1680,null,null,1730.4,1782.3120000000001,1835.7813600000002,1890.8548008000002,8919.3481608]
[null,5,"N/A",33,"McGee Building",2500,"N/A","P",4,"H","SH",null,1680,null,null,1730.4,1782.3120000000001,1835.7813600000002,1890.8548008000002,8919.3481608]
[null,6,"N/A",7,"McMahon Building",2500,"N/A","P",3,"GT","ML",null,1890,null,null,1946.7,2005.101,2065.25403,2127.2116509,10034.2666809]
[null,7,"N/A",10,"Scholes Library #1",2500,"N/A","P",2,"H","D",null,1680,null,null,1730.4,1782.3120000000001,1835.7813600000002,1890.8548008000002,8919.3481608]
[null,8,"N/A",10,"Scholes Library #2",2500,"N/A","P",4,"H","D",null,1680,null,null,1730.4,1782.3120000000001,1835.7813600000002,1890.8548008000002,8919.3481608]
[null,9,"N/A",31,"Cohen Building",2500,"N/A","W","N/A","WOV","NW",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[{"$nulls":10},"Subtotal",null,15240,null,null,15697.199999999999,16168.116,16653.15948,17152.7542644,80911.2297444,80911.22974439999]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,125.9,null,null,null,1259,null,null,1296.77,1335.6731,1375.743293,1417.01559179,6684.20198479]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.09,null,null,null,1090,null,null,1122.7,1156.381,1191.0724300000002,1226.8046029000002,5786.9580329]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,125.9,null,null,null,1259,null,null,1296.77,1335.6731,1375.743293,1417.01559179,6684.20198479]
[]
[{"$nulls":10},"Bid Total",null,18848,null,null,19413.44,19995.843200000003,20595.718495999998,21213.59005088,100066.59174687999,100066.59174688]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,18848,null,null,19413.44,19995.843200000003,20595.718495999998,21213.59005088,100066.59174687999,100066.59174688]

{"sheet":"Alfred Ceramics-Otis","index":121,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  NYS College of Ceramics/Alfred Ceramics",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",3,"Binns-Merrill Hall",2500,"N/A","P",4,"GT","DG",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,2,"N/A","3A","Hall of Glass S&E",2500,"N/A","P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,3,"N/A",8,"Harder Hall - Main",2500,"N/A","N/A",3,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,4,"N/A",8,"Harder Hall - JWS",2500,"N/A","P",4,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,5,"N/A",33,"McGee Building",2500,"N/A","P",4,"H","SH",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,6,"N/A",7,"McMahon Building",2500,"N/A","P",3,"GT","ML",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,7,"N/A",10,"Scholes Library #1",2500,"N/A","P",2,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,8,"N/A",10,"Scholes Library #2",2500,"N/A","P",4,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,9,"N/A",31,"Cohen Building",2500,"N/A","W","N/A","WOV","NW",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[{"$nulls":10},"Subtotal",null,36432,null,null,37524.96,38650.7088,39810.230064,41004.53696592,193422.43582992005,193422.43582992]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[]
[{"$nulls":10},"Bid Total",null,40632,null,null,41850.96,43106.48879999999,44399.683464,45731.67396792,215720.80623192008,215720.80623192]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,40632,null,null,41850.96,43106.48879999999,44399.683464,45731.67396792,215720.80623192008,215720.80623192]

{"sheet":"Alfred Ceramics-Schindler","index":122,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  NYS College of Ceramics/Alfred Ceramics",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",3,"Binns-Merrill Hall",2500,"N/A","P",4,"GT","DG",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,2,"N/A","3A","Hall of Glass S&E",2500,"N/A","P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,3,"N/A",8,"Harder Hall - Main",2500,"N/A","N/A",3,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,4,"N/A",8,"Harder Hall - JWS",2500,"N/A","P",4,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,5,"N/A",33,"McGee Building",2500,"N/A","P",4,"H","SH",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,6,"N/A",7,"McMahon Building",2500,"N/A","P",3,"GT","ML",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,7,"N/A",10,"Scholes Library #1",2500,"N/A","P",2,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,8,"N/A",10,"Scholes Library #2",2500,"N/A","P",4,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,9,"N/A",31,"Cohen Building",2500,"N/A","W","N/A","WOV","NW",null,600,null,null,618,636.54,655.6361999999999,675.3052859999999,3185.4814859999997]
[{"$nulls":10},"Subtotal",null,12600,null,null,12978,13367.34,13768.360200000001,14181.411006,66895.111206,66895.111206]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,115,null,null,null,1150,null,null,1184.5,1220.035,1256.63605,1294.3351315,6105.5061815]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,115,null,null,null,1150,null,null,1184.5,1220.035,1256.63605,1294.3351315,6105.5061815]
[]
[{"$nulls":10},"Bid Total",null,16100,null,null,16583,17080.49,17592.9047,18120.691841,85477.08654099998,85477.086541]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,16100,null,null,16583,17080.49,17592.9047,18120.691841,85477.08654099998,85477.086541]

{"sheet":"Alfred Ceramics-SGL","index":123,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  NYS College of Ceramics/Alfred Ceramics",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",3,"Binns-Merrill Hall",2500,"N/A","P",4,"GT","DG",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,"N/A","3A","Hall of Glass S&E",2500,"N/A","P",4,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,"N/A",8,"Harder Hall - Main",2500,"N/A","N/A",3,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,"N/A",8,"Harder Hall - JWS",2500,"N/A","P",4,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,"N/A",33,"McGee Building",2500,"N/A","P",4,"H","SH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,"N/A",7,"McMahon Building",2500,"N/A","P",3,"GT","ML",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,"N/A",10,"Scholes Library #1",2500,"N/A","P",2,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,"N/A",10,"Scholes Library #2",2500,"N/A","P",4,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,"N/A",31,"Cohen Building",2500,"N/A","W","N/A","WOV","NW",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,49608,null,null,51096.24,52629.12720000001,54208.00101600001,55834.24104648001,263375.60926248005,263375.60926248005]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,231.18,null,null,null,2311.8,null,null,2381.154,2452.58862,2526.1662786,2601.9512669580004,12273.660165558]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.3,null,null,null,1300,null,null,1339,1379.17,1420.5451,1463.161453,6901.876553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[{"$nulls":10},"Bid Total",null,56687.5,null,null,58388.125,60139.76875000001,61943.96181250001,63802.28066687501,300961.636229375,300961.636229375]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,56687.5,null,null,58388.125,60139.76875000001,61943.96181250001,63802.28066687501,300961.636229375,300961.636229375]

{"sheet":"Alfred Ceramics-Thyssen","index":124,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[24,1,24,4],[24,6,24,7],[25,1,25,4],[25,6,25,7],[27,1,27,3],[27,6,27,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  NYS College of Ceramics/Alfred Ceramics",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",3,"Binns-Merrill Hall",2500,"N/A","P",4,"GT","DG",null,3372,null,null,3473.16,3577.3548,3684.675444,3795.21570732,17902.40595132]
[null,2,"N/A","3A","Hall of Glass S&E",2500,"N/A","P",4,"H","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,3,"N/A",8,"Harder Hall - Main",2500,"N/A","N/A",3,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,4,"N/A",8,"Harder Hall - JWS",2500,"N/A","P",4,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,5,"N/A",33,"McGee Building",2500,"N/A","P",4,"H","SH",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,6,"N/A",7,"McMahon Building",2500,"N/A","P",3,"GT","ML",null,3372,null,null,3473.16,3577.3548,3684.675444,3795.21570732,17902.40595132]
[null,7,"N/A",10,"Scholes Library #1",2500,"N/A","P",2,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,8,"N/A",10,"Scholes Library #2",2500,"N/A","P",4,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,9,"N/A",31,"Cohen Building",2500,"N/A","W","N/A","WOV","NW",null,1572,null,null,1619.16,1667.7348000000002,1717.7668440000002,1769.2998493200002,8345.96149332]
[{"$nulls":10},"Subtotal",null,19476,null,null,20060.28,20662.0884,21281.951052,21920.409583560002,103400.72903556001,103400.72903556]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,10,"Hourly Rate",null,125,null,null,null,1250,null,null,1287.5,1326.125,1365.90875,1406.8860125,6636.419762500001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,23326,null,null,24025.78,24746.5534,25488.950001999998,26253.61850206,123840.90190406,123840.90190406]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,23326,null,null,24025.78,24746.5534,25488.950001999998,26253.61850206,123840.90190406,123840.90190406]

{"sheet":"Brockport","index":125,"n_rows":86,"n_cols":22,"rows_kept":86,"cut":false,"hidden":false,"merged":[[65,6,65,7],[5,4,5,8],[10,20,11,20],[10,21,11,21],[7,16,7,21],[1,9,1,13],[67,1,67,3],[67,6,67,7],[64,1,64,4],[64,6,64,7],[65,1,65,4]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":8},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":14},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The College at Brockport",{"$nulls":14},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":13},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":13},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr","Comments",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",56,"Allen Left (a)",2500,"N/A","P",8,"ELC","MCE",{"$nulls":5},0,0,0,0,0]
[null,2,"N/A",56,"Allen Right (a)",2500,"N/A","P",8,"ELC","MCE",{"$nulls":5},0,0,0,0,0]
[null,3,"N/A",25,"AW Brown (b)",2500,"N/A","P",2,"H","S","Out of warranty ~ 5/13",{"$nulls":4},0,0,0,0,0]
[null,4,"N/A",28,"Benedict Hall (a)",2000,"N/A","F",4,"ELC","O",{"$nulls":5},0,0,0,0,0]
[null,5,"N/A",40,"Bramley Left (a)",2500,"N/A","P",11,"ELC","MCE",{"$nulls":5},0,0,0,0,0]
[null,6,"N/A",40,"Bramley Right (a)",2500,"N/A","P",11,"ELC","MCE",{"$nulls":5},0,0,0,0,0]
[null,7,"N/A",41,"Briggs Left (a)",2500,"N/A","P",11,"ELC","WE",{"$nulls":5},0,0,0,0,0]
[null,8,"N/A",41,"Briggs Right (a)",2500,"N/A","P",11,"ELC","WE",{"$nulls":5},0,0,0,0,0]
[null,9,"N/A",37,"Brockway Freight (b)",3000,"N/A","F",2,"H","S","Out of warranty 1/18/13",{"$nulls":4},0,0,0,0,0]
[null,10,"N/A",37,"Brockway Passenger (a)",2500,"N/A","P",2,"H","O",{"$nulls":5},0,0,0,0,0]
[null,11,"N/A",35,"Chapman (a)",4000,"N/A","F",2,"H","AC",{"$nulls":5},0,0,0,0,0]
[null,12,"N/A",51,"Cooper (a)",2500,"N/A","P",3,"ELC","MCE",{"$nulls":5},0,0,0,0,0]
[null,13,"N/A",26,"Dailey (b)",3000,"N/A","P",2,"H","S",{"$nulls":5},0,0,0,0,0]
[null,14,"N/A",29,"Dobson (a)",2000,"N/A","F",4,"ELC","O",{"$nulls":5},0,0,0,0,0]
[null,15,"N/A",55,"Drake (b)",2500,"N/A","P",3,"H","S",{"$nulls":5},0,0,0,0,0]
[null,16,"N/A",13,"Edwards (a)",4000,"N/A","F",4,"H","D",{"$nulls":5},0,0,0,0,0]
[null,17,"N/A",13,"Edwards (c) ",4000,"N/A","P",4,"H","S","Out of warranty ~ 7/13",{"$nulls":4},0,0,0,0,0]
[null,18,"N/A",31,"Gordon (a)",2000,"N/A","F",4,"ELC","O",{"$nulls":5},0,0,0,0,0]
[null,19,"N/A",30,"Harmon (a)",2000,"N/A","F",4,"ELC","O",{"$nulls":5},0,0,0,0,0]
[null,20,"N/A",38,"Harrison (a)",2500,"N/A","P",2,"H","O",{"$nulls":5},0,0,0,0,0]
[null,21,"N/A",38,"Harrison Freight (a)",2500,"N/A","F",2,"H","ES","Will soon be replaced",{"$nulls":4},0,0,0,0,0]
[null,22,"N/A",38,"Harrison Freight ©",2500,"N/A","F",2,"H","S","Out of warranty ~ 8/13",{"$nulls":4},0,0,0,0,0]
[null,23,"N/A",1,"Hartwell (a)",3000,"N/A","P",3,"H","MCE",{"$nulls":5},0,0,0,0,0]
[null,24,"N/A",1,"Hartwell ADA Lift (a)",750,"N/A","ADA Lift",2,"ELC","N/A",{"$nulls":5},0,0,0,0,0]
[null,25,"N/A",14,"Holmes (b)",4000,"N/A","P",3,"H","S",{"$nulls":5},0,0,0,0,0]
[null,26,"N/A",21,"Lennon (a)",4000,"N/A","F",4,"ELC","MCE",{"$nulls":5},0,0,0,0,0]
[null,27,"N/A",20,"MacVicar (a)",4000,"N/A","P",4,"H","S",{"$nulls":5},0,0,0,0,0]
[null,28,"N/A",27,"McFarlane (a)",4000,"N/A","P",4,"H","MCE",{"$nulls":5},0,0,0,0,0]
[null,29,"N/A",19,"McLean (b)",4000,"N/A","P",4,"H","S",{"$nulls":5},0,0,0,0,0]
[null,30,"N/A",42,"Mortimer Center (a)",2500,"N/A","P",13,"ELC","O",{"$nulls":5},0,0,0,0,0]
[null,31,"N/A",42,"Mortimer Left (a)",2500,"N/A","P",13,"ELC","O",{"$nulls":5},0,0,0,0,0]
[null,32,"N/A",42,"Mortimer Right (a)",2500,"N/A","P",13,"ELC","O",{"$nulls":5},0,0,0,0,0]
[null,33,"N/A",39,"Perry Left (a)",2500,"N/A","P",11,"ELC","MCE",{"$nulls":5},0,0,0,0,0]
[null,34,"N/A",39,"Perry Right (a)",2500,"N/A","P",11,"ELC","MCE",{"$nulls":5},0,0,0,0,0]
[null,35,"N/A",23,"Rakov (b)",2000,"N/A","P",3,"ELC","S",{"$nulls":5},0,0,0,0,0]
[null,36,"N/A","N/A","REOC Center (a)","N/A","N/A","P",6,"ELC","N/A",{"$nulls":5},0,0,0,0,0]
[null,37,"N/A","N/A","REOC Left (a)","N/A","N/A","P",6,"ELC","N/A",{"$nulls":5},0,0,0,0,0]
[null,38,"N/A","N/A","REOC Right (a)","N/A","N/A","P",6,"ELC","N/A",{"$nulls":5},0,0,0,0,0]
[null,39,"N/A","N/A","Old REOC (a)","N/A","N/A","P",7,"ELC","O",{"$nulls":5},0,0,0,0,0]
[null,40,"N/A","N/A","SERC (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",{"$nulls":4},0,0,0,0,0]
[null,41,"N/A","N/A","SERC II (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",{"$nulls":4},0,0,0,0,0]
[null,42,"N/A",22,"Seymour (a)",3000,"N/A","P",3,"H","D","Will soon be replaced",{"$nulls":4},0,0,0,0,0]
[null,43,"N/A",22,"Seymour (c) ",3000,"N/A","P",3,"H","S","Out of warranty ~ 7/13",{"$nulls":4},0,0,0,0,0]
[null,44,"N/A",12,"Smith (c) ","N/A","N/A","N/A","N/A","N/A","N/A",{"$nulls":5},0,0,0,0,0]
[null,45,"N/A",9,"Thompson (a)",4000,"N/A","P",4,"H","S",{"$nulls":5},0,0,0,0,0]
[null,46,"N/A",32,"Tower (a)",5000,"N/A","F",3,"H","D",{"$nulls":5},0,0,0,0,0]
[null,47,"N/A",32,"Tower Stage (a)","N/A","N/A","F",1,"H","D",{"$nulls":5},0,0,0,0,0]
[null,48,"N/A",32,"Tower ADA Lift (a)","N/A","N/A","W","N/A","N/A","N/A",{"$nulls":5},0,0,0,0,0]
[null,49,"N/A",53,"Tuttle North (a)",2500,"N/A","F",4,"H","O",{"$nulls":5},0,0,0,0,0]
[{"$nulls":11},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",{"$nulls":6},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,3500,"% Markup over Mfg",{"$nulls":6},3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",24,"Hourly Rate",{"$nulls":6},0,null,null,0,0,0,0,0]
[]
[{"$nulls":11},"Bid Total",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335,18581.975335]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,3,"Under warranty until 05/2013 - Adjust first year for 4 months",{"$nulls":10},0,{"$nulls":6},0]
[null,9,"Under warranty until 01/18/2013 - Adjust first year for 17 days",{"$nulls":10},0,{"$nulls":6},0]
[null,17,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},0,{"$nulls":6},0]
[null,22,"Under warranty until 08/2013 - Adjust first year for 7 months",{"$nulls":10},0,{"$nulls":6},0]
[null,40,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},0,{"$nulls":6},0]
[null,41,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},0,{"$nulls":6},0]
[null,43,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},0,{"$nulls":6},0]
[]
[{"$nulls":11},"ADJUSTED BID TOTAL",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335,18581.975335]
[]
[null,"(a) In service"]
[null,"(b) New install"]
[null,"(c) Future"]

{"sheet":"Brockport-DCB","index":126,"n_rows":86,"n_cols":22,"rows_kept":86,"cut":false,"hidden":false,"merged":[[65,1,65,4],[65,6,65,7],[67,1,67,3],[67,6,67,7],[1,9,1,13],[5,4,5,8],[7,16,7,21],[10,20,11,20],[10,21,11,21],[64,1,64,4],[64,6,64,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":8},"Company:","DCB Elevator Company Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":14},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The College at Brockport",{"$nulls":14},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":13},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":13},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr","Comments",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",56,"Allen Left (a)",2500,"N/A","P",8,"ELC","MCE",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,2,"N/A",56,"Allen Right (a)",2500,"N/A","P",8,"ELC","MCE",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,3,"N/A",25,"AW Brown (b)",2500,"N/A","P",2,"H","S","Out of warranty ~ 5/13",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,4,"N/A",28,"Benedict Hall (a)",2000,"N/A","F",4,"ELC","O",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,5,"N/A",40,"Bramley Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,6,"N/A",40,"Bramley Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,7,"N/A",41,"Briggs Left (a)",2500,"N/A","P",11,"ELC","WE",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,8,"N/A",41,"Briggs Right (a)",2500,"N/A","P",11,"ELC","WE",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,9,"N/A",37,"Brockway Freight (b)",3000,"N/A","F",2,"H","S","Out of warranty 1/18/13",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,10,"N/A",37,"Brockway Passenger (a)",2500,"N/A","P",2,"H","O",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,11,"N/A",35,"Chapman (a)",4000,"N/A","F",2,"H","AC",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,12,"N/A",51,"Cooper (a)",2500,"N/A","P",3,"ELC","MCE",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,13,"N/A",26,"Dailey (b)",3000,"N/A","P",2,"H","S",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,14,"N/A",29,"Dobson (a)",2000,"N/A","F",4,"ELC","O",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,15,"N/A",55,"Drake (b)",2500,"N/A","P",3,"H","S",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,16,"N/A",13,"Edwards (a)",4000,"N/A","F",4,"H","D",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,17,"N/A",13,"Edwards (c) ",4000,"N/A","P",4,"H","S","Out of warranty ~ 7/13",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,18,"N/A",31,"Gordon (a)",2000,"N/A","F",4,"ELC","O",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,19,"N/A",30,"Harmon (a)",2000,"N/A","F",4,"ELC","O",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,20,"N/A",38,"Harrison (a)",2500,"N/A","P",2,"H","O",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,21,"N/A",38,"Harrison Freight (a)",2500,"N/A","F",2,"H","ES","Will soon be replaced",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,22,"N/A",38,"Harrison Freight ©",2500,"N/A","F",2,"H","S","Out of warranty ~ 8/13",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,23,"N/A",1,"Hartwell (a)",3000,"N/A","P",3,"H","MCE",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,24,"N/A",1,"Hartwell ADA Lift (a)",750,"N/A","ADA Lift",2,"ELC","N/A",null,null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,25,"N/A",14,"Holmes (b)",4000,"N/A","P",3,"H","S",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,26,"N/A",21,"Lennon (a)",4000,"N/A","F",4,"ELC","MCE",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,27,"N/A",20,"MacVicar (a)",4000,"N/A","P",4,"H","S",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,28,"N/A",27,"McFarlane (a)",4000,"N/A","P",4,"H","MCE",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,29,"N/A",19,"McLean (b)",4000,"N/A","P",4,"H","S",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,30,"N/A",42,"Mortimer Center (a)",2500,"N/A","P",13,"ELC","O",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,31,"N/A",42,"Mortimer Left (a)",2500,"N/A","P",13,"ELC","O",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,32,"N/A",42,"Mortimer Right (a)",2500,"N/A","P",13,"ELC","O",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,33,"N/A",39,"Perry Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,34,"N/A",39,"Perry Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,35,"N/A",23,"Rakov (b)",2000,"N/A","P",3,"ELC","S",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,36,"N/A","N/A","REOC Center (a)","N/A","N/A","P",6,"ELC","N/A",null,null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,37,"N/A","N/A","REOC Left (a)","N/A","N/A","P",6,"ELC","N/A",null,null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,38,"N/A","N/A","REOC Right (a)","N/A","N/A","P",6,"ELC","N/A",null,null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,39,"N/A","N/A","Old REOC (a)","N/A","N/A","P",7,"ELC","O",null,null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,40,"N/A","N/A","SERC (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,41,"N/A","N/A","SERC II (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,42,"N/A",22,"Seymour (a)",3000,"N/A","P",3,"H","D","Will soon be replaced",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,43,"N/A",22,"Seymour (c) ",3000,"N/A","P",3,"H","S","Out of warranty ~ 7/13",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,44,"N/A",12,"Smith (c) ","N/A","N/A","N/A","N/A","N/A","N/A",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,45,"N/A",9,"Thompson (a)",4000,"N/A","P",4,"H","S",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,46,"N/A",32,"Tower (a)",5000,"N/A","F",3,"H","D",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,47,"N/A",32,"Tower Stage (a)","N/A","N/A","F",1,"H","D",null,null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,48,"N/A",32,"Tower ADA Lift (a)","N/A","N/A","W","N/A","N/A","N/A",null,null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,49,"N/A",53,"Tuttle North (a)",2500,"N/A","F",4,"H","O",null,null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[{"$nulls":11},"Subtotal",null,97380,null,null,100301.40000000004,103310.44200000001,106409.75526,109602.04791780002,517003.64517779974,517003.6451778001]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,175,{"$nulls":4},17500,null,null,18025,18565.75,19122.7225,19696.404175,92909.876675]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,3500,"% Markup over Mfg",null,0.15,{"$nulls":4},4025,null,null,4145.75,4270.1225,4398.226175000001,4530.172960250001,21369.271635250003]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",24,"Hourly Rate",null,233,{"$nulls":4},5592,null,null,5759.76,5932.5528,6110.529384,6293.845265520001,29688.687449520003]
[]
[{"$nulls":11},"Bid Total",null,124497,null,null,128231.91000000003,132078.8673,136041.23331900002,140122.47031857003,660971.4809375696,660971.4809375701]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,3,"Under warranty until 05/2013 - Adjust first year for 4 months",{"$nulls":10},-620,{"$nulls":6},-620]
[null,9,"Under warranty until 01/18/2013 - Adjust first year for 17 days",{"$nulls":10},-84.99999999999999,{"$nulls":6},-84.99999999999999]
[null,17,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-930,{"$nulls":6},-930]
[null,22,"Under warranty until 08/2013 - Adjust first year for 7 months",{"$nulls":10},-1085,{"$nulls":6},-1085]
[null,40,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-930,{"$nulls":6},-930]
[null,41,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-930,{"$nulls":6},-930]
[null,43,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-930,{"$nulls":6},-930]
[]
[{"$nulls":11},"ADJUSTED BID TOTAL",null,118987,null,null,128231.91000000003,132078.8673,136041.23331900002,140122.47031857003,655461.4809375696,655461.4809375701]
[]
[null,"(a) In service"]
[null,"(b) New install"]
[null,"(c) Future"]

{"sheet":"Brockport-DowneyGoodlein","index":127,"n_rows":86,"n_cols":22,"rows_kept":86,"cut":false,"hidden":false,"merged":[[65,1,65,4],[65,6,65,7],[67,1,67,3],[67,6,67,7],[1,9,1,13],[5,4,5,8],[7,16,7,21],[10,20,11,20],[10,21,11,21],[64,1,64,4],[64,6,64,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":8},"Company:","Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":14},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The College at Brockport",{"$nulls":14},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":13},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":13},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr","Comments",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",56,"Allen Left (a)",2500,"N/A","P",8,"ELC","MCE",null,null,2076,null,null,2138.28,2202.4284000000002,2268.501252,2336.55628956,11021.765941560001]
[null,2,"N/A",56,"Allen Right (a)",2500,"N/A","P",8,"ELC","MCE",null,null,2076,null,null,2138.28,2202.4284000000002,2268.501252,2336.55628956,11021.765941560001]
[null,3,"N/A",25,"AW Brown (b)",2500,"N/A","P",2,"H","S","Out of warranty ~ 5/13",null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,4,"N/A",28,"Benedict Hall (a)",2000,"N/A","F",4,"ELC","O",null,null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,5,"N/A",40,"Bramley Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2076,null,null,2138.28,2202.4284000000002,2268.501252,2336.55628956,11021.765941560001]
[null,6,"N/A",40,"Bramley Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2076,null,null,2138.28,2202.4284000000002,2268.501252,2336.55628956,11021.765941560001]
[null,7,"N/A",41,"Briggs Left (a)",2500,"N/A","P",11,"ELC","WE",null,null,2076,null,null,2138.28,2202.4284000000002,2268.501252,2336.55628956,11021.765941560001]
[null,8,"N/A",41,"Briggs Right (a)",2500,"N/A","P",11,"ELC","WE",null,null,2076,null,null,2138.28,2202.4284000000002,2268.501252,2336.55628956,11021.765941560001]
[null,9,"N/A",37,"Brockway Freight (b)",3000,"N/A","F",2,"H","S","Out of warranty 1/18/13",null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,10,"N/A",37,"Brockway Passenger (a)",2500,"N/A","P",2,"H","O",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,11,"N/A",35,"Chapman (a)",4000,"N/A","F",2,"H","AC",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,12,"N/A",51,"Cooper (a)",2500,"N/A","P",3,"ELC","MCE",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,13,"N/A",26,"Dailey (b)",3000,"N/A","P",2,"H","S",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,14,"N/A",29,"Dobson (a)",2000,"N/A","F",4,"ELC","O",null,null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,15,"N/A",55,"Drake (b)",2500,"N/A","P",3,"H","S",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,16,"N/A",13,"Edwards (a)",4000,"N/A","F",4,"H","D",null,null,120,null,null,123.6,127.30799999999999,131.12724,135.0610572,637.0962972]
[null,17,"N/A",13,"Edwards (c) ",4000,"N/A","P",4,"H","S","Out of warranty ~ 7/13",null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,18,"N/A",31,"Gordon (a)",2000,"N/A","F",4,"ELC","O",null,null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,19,"N/A",30,"Harmon (a)",2000,"N/A","F",4,"ELC","O",null,null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,20,"N/A",38,"Harrison (a)",2500,"N/A","P",2,"H","O",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,21,"N/A",38,"Harrison Freight (a)",2500,"N/A","F",2,"H","ES","Will soon be replaced",null,120,null,null,123.6,127.30799999999999,131.12724,135.0610572,637.0962972]
[null,22,"N/A",38,"Harrison Freight ©",2500,"N/A","F",2,"H","S","Out of warranty ~ 8/13",null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,23,"N/A",1,"Hartwell (a)",3000,"N/A","P",3,"H","MCE",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,24,"N/A",1,"Hartwell ADA Lift (a)",750,"N/A","ADA Lift",2,"ELC","N/A",null,null,360,null,null,370.8,381.92400000000004,393.38172000000003,405.18317160000004,1911.2888916000002]
[null,25,"N/A",14,"Holmes (b)",4000,"N/A","P",3,"H","S",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,26,"N/A",21,"Lennon (a)",4000,"N/A","F",4,"ELC","MCE",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,27,"N/A",20,"MacVicar (a)",4000,"N/A","P",4,"H","S",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,28,"N/A",27,"McFarlane (a)",4000,"N/A","P",4,"H","MCE",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,29,"N/A",19,"McLean (b)",4000,"N/A","P",4,"H","S",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,30,"N/A",42,"Mortimer Center (a)",2500,"N/A","P",13,"ELC","O",null,null,2436,null,null,2509.08,2584.3523999999998,2661.882972,2741.73946116,12933.054833159998]
[null,31,"N/A",42,"Mortimer Left (a)",2500,"N/A","P",13,"ELC","O",null,null,2436,null,null,2509.08,2584.3523999999998,2661.882972,2741.73946116,12933.054833159998]
[null,32,"N/A",42,"Mortimer Right (a)",2500,"N/A","P",13,"ELC","O",null,null,2436,null,null,2509.08,2584.3523999999998,2661.882972,2741.73946116,12933.054833159998]
[null,33,"N/A",39,"Perry Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2076,null,null,2138.28,2202.4284000000002,2268.501252,2336.55628956,11021.765941560001]
[null,34,"N/A",39,"Perry Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2076,null,null,2138.28,2202.4284000000002,2268.501252,2336.55628956,11021.765941560001]
[null,35,"N/A",23,"Rakov (b)",2000,"N/A","P",3,"ELC","S",null,null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,36,"N/A","N/A","REOC Center (a)","N/A","N/A","P",6,"ELC","N/A",null,null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,37,"N/A","N/A","REOC Left (a)","N/A","N/A","P",6,"ELC","N/A",null,null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,38,"N/A","N/A","REOC Right (a)","N/A","N/A","P",6,"ELC","N/A",null,null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,39,"N/A","N/A","Old REOC (a)","N/A","N/A","P",7,"ELC","O",null,null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,40,"N/A","N/A","SERC (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,41,"N/A","N/A","SERC II (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,42,"N/A",22,"Seymour (a)",3000,"N/A","P",3,"H","D","Will soon be replaced",null,120,null,null,123.6,127.30799999999999,131.12724,135.0610572,637.0962972]
[null,43,"N/A",22,"Seymour (c) ",3000,"N/A","P",3,"H","S","Out of warranty ~ 7/13",null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,44,"N/A",12,"Smith (c) ","N/A","N/A","N/A","N/A","N/A","N/A",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,45,"N/A",9,"Thompson (a)",4000,"N/A","P",4,"H","S",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,46,"N/A",32,"Tower (a)",5000,"N/A","F",3,"H","D",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[null,47,"N/A",32,"Tower Stage (a)","N/A","N/A","F",1,"H","D",null,null,492,null,null,506.76,521.9628,537.621684,553.7503345199999,2612.09481852]
[null,48,"N/A",32,"Tower ADA Lift (a)","N/A","N/A","W","N/A","N/A","N/A",null,null,360,null,null,370.8,381.92400000000004,393.38172000000003,405.18317160000004,1911.2888916000002]
[null,49,"N/A",53,"Tuttle North (a)",2500,"N/A","F",4,"H","O",null,null,1260,null,null,1297.8,1336.734,1376.83602,1418.1411005999998,6689.5111206]
[{"$nulls":11},"Subtotal",null,69768,null,null,71861.04000000004,74016.87119999995,76237.37733600005,78524.49865607996,370407.7871920799,370407.78719207994]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,124.7,{"$nulls":4},12470,null,null,12844.1,13229.423,13626.305690000001,14035.094860700001,66204.9235507]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,3500,"% Markup over Mfg",null,0.09,{"$nulls":4},3815,null,null,3929.45,4047.3334999999997,4168.753505,4293.81611015,20254.35311515]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",24,"Hourly Rate",null,124.7,{"$nulls":4},2992.8,null,null,3082.5840000000003,3175.06152,3270.3133656,3368.422766568,15889.181652168001]
[]
[{"$nulls":11},"Bid Total",null,89045.8,null,null,91717.17400000004,94468.68921999994,97302.74989660004,100221.83239349796,472756.2455100979,472756.24551009794]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,3,"Under warranty until 05/2013 - Adjust first year for 4 months",{"$nulls":10},-420,{"$nulls":6},-420]
[null,9,"Under warranty until 01/18/2013 - Adjust first year for 17 days",{"$nulls":10},-57.58064516129031,{"$nulls":6},-57.58064516129031]
[null,17,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-630,{"$nulls":6},-630]
[null,22,"Under warranty until 08/2013 - Adjust first year for 7 months",{"$nulls":10},-735,{"$nulls":6},-735]
[null,40,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-630,{"$nulls":6},-630]
[null,41,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-630,{"$nulls":6},-630]
[null,43,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-630,{"$nulls":6},-630]
[]
[{"$nulls":11},"ADJUSTED BID TOTAL",null,85313.21935483871,null,null,91717.17400000004,94468.68921999994,97302.74989660004,100221.83239349796,469023.6648649366,469023.6648649367]
[]
[null,"(a) In service"]
[null,"(b) New install"]
[null,"(c) Future"]

{"sheet":"Brockport-Otis","index":128,"n_rows":86,"n_cols":22,"rows_kept":86,"cut":false,"hidden":false,"merged":[[7,16,7,21],[10,20,11,20],[10,21,11,21],[64,1,64,4],[64,6,64,7],[65,1,65,4],[65,6,65,7],[67,1,67,3],[67,6,67,7],[1,9,1,13],[5,4,5,8]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":8},"Company:","Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":14},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The College at Brockport",{"$nulls":14},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":13},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":13},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr","Comments",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",56,"Allen Left (a)",2500,"N/A","P",8,"ELC","MCE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,2,"N/A",56,"Allen Right (a)",2500,"N/A","P",8,"ELC","MCE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,3,"N/A",25,"AW Brown (b)",2500,"N/A","P",2,"H","S","Out of warranty ~ 5/13",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,4,"N/A",28,"Benedict Hall (a)",2000,"N/A","F",4,"ELC","O",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,5,"N/A",40,"Bramley Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,6,"N/A",40,"Bramley Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,7,"N/A",41,"Briggs Left (a)",2500,"N/A","P",11,"ELC","WE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,8,"N/A",41,"Briggs Right (a)",2500,"N/A","P",11,"ELC","WE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,9,"N/A",37,"Brockway Freight (b)",3000,"N/A","F",2,"H","S","Out of warranty 1/18/13",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,10,"N/A",37,"Brockway Passenger (a)",2500,"N/A","P",2,"H","O",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,11,"N/A",35,"Chapman (a)",4000,"N/A","F",2,"H","AC",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,12,"N/A",51,"Cooper (a)",2500,"N/A","P",3,"ELC","MCE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,13,"N/A",26,"Dailey (b)",3000,"N/A","P",2,"H","S",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,14,"N/A",29,"Dobson (a)",2000,"N/A","F",4,"ELC","O",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,15,"N/A",55,"Drake (b)",2500,"N/A","P",3,"H","S",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,16,"N/A",13,"Edwards (a)",4000,"N/A","F",4,"H","D",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,17,"N/A",13,"Edwards (c) ",4000,"N/A","P",4,"H","S","Out of warranty ~ 7/13",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,18,"N/A",31,"Gordon (a)",2000,"N/A","F",4,"ELC","O",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,19,"N/A",30,"Harmon (a)",2000,"N/A","F",4,"ELC","O",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,20,"N/A",38,"Harrison (a)",2500,"N/A","P",2,"H","O",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,21,"N/A",38,"Harrison Freight (a)",2500,"N/A","F",2,"H","ES","Will soon be replaced",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,22,"N/A",38,"Harrison Freight ©",2500,"N/A","F",2,"H","S","Out of warranty ~ 8/13",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,23,"N/A",1,"Hartwell (a)",3000,"N/A","P",3,"H","MCE",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,24,"N/A",1,"Hartwell ADA Lift (a)",750,"N/A","ADA Lift",2,"ELC","N/A",null,null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,25,"N/A",14,"Holmes (b)",4000,"N/A","P",3,"H","S",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,26,"N/A",21,"Lennon (a)",4000,"N/A","F",4,"ELC","MCE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,27,"N/A",20,"MacVicar (a)",4000,"N/A","P",4,"H","S",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,28,"N/A",27,"McFarlane (a)",4000,"N/A","P",4,"H","MCE",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,29,"N/A",19,"McLean (b)",4000,"N/A","P",4,"H","S",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,30,"N/A",42,"Mortimer Center (a)",2500,"N/A","P",13,"ELC","O",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,31,"N/A",42,"Mortimer Left (a)",2500,"N/A","P",13,"ELC","O",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,32,"N/A",42,"Mortimer Right (a)",2500,"N/A","P",13,"ELC","O",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,33,"N/A",39,"Perry Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,34,"N/A",39,"Perry Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,35,"N/A",23,"Rakov (b)",2000,"N/A","P",3,"ELC","S",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,36,"N/A","N/A","REOC Center (a)","N/A","N/A","P",6,"ELC","N/A",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,37,"N/A","N/A","REOC Left (a)","N/A","N/A","P",6,"ELC","N/A",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,38,"N/A","N/A","REOC Right (a)","N/A","N/A","P",6,"ELC","N/A",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,39,"N/A","N/A","Old REOC (a)","N/A","N/A","P",7,"ELC","O",null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,40,"N/A","N/A","SERC (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,41,"N/A","N/A","SERC II (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,42,"N/A",22,"Seymour (a)",3000,"N/A","P",3,"H","D","Will soon be replaced",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,43,"N/A",22,"Seymour (c) ",3000,"N/A","P",3,"H","S","Out of warranty ~ 7/13",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,44,"N/A",12,"Smith (c) ","N/A","N/A","N/A","N/A","N/A","N/A",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,45,"N/A",9,"Thompson (a)",4000,"N/A","P",4,"H","S",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,46,"N/A",32,"Tower (a)",5000,"N/A","F",3,"H","D",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,47,"N/A",32,"Tower Stage (a)","N/A","N/A","F",1,"H","D",null,null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,48,"N/A",32,"Tower ADA Lift (a)","N/A","N/A","W","N/A","N/A","N/A",null,null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,49,"N/A",53,"Tuttle North (a)",2500,"N/A","F",4,"H","O",null,null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[{"$nulls":11},"Subtotal",null,230184,null,null,237089.51999999984,244202.20560000004,251528.27176800015,259074.11992104014,1222078.1172890402,1222078.1172890402]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,155,{"$nulls":4},15500,null,null,15965,16443.95,16937.268500000002,17445.386555,82291.605055]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,3500,"% Markup over Mfg",null,0.1,{"$nulls":4},3850,null,null,3965.5,4084.465,4206.99895,4333.2089185,20440.1728685]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",24,"Hourly Rate",null,155,{"$nulls":4},3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[]
[{"$nulls":11},"Bid Total",null,253254,null,null,260851.61999999985,268677.1686000001,276737.4836580001,285039.6081677401,1344559.8804257403,1344559.88042574]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,3,"Under warranty until 05/2013 - Adjust first year for 4 months",{"$nulls":10},-1104,{"$nulls":6},-1104]
[null,9,"Under warranty until 01/18/2013 - Adjust first year for 17 days",{"$nulls":10},-151.3548387096774,{"$nulls":6},-151.3548387096774]
[null,17,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-1656,{"$nulls":6},-1656]
[null,22,"Under warranty until 08/2013 - Adjust first year for 7 months",{"$nulls":10},-1932.0000000000002,{"$nulls":6},-1932.0000000000002]
[null,40,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-1656,{"$nulls":6},-1656]
[null,41,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-1656,{"$nulls":6},-1656]
[null,43,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-1656,{"$nulls":6},-1656]
[]
[{"$nulls":11},"ADJUSTED BID TOTAL",null,243442.64516129033,null,null,260851.61999999985,268677.1686000001,276737.4836580001,285039.6081677401,1334748.5255870307,1334748.5255870305]
[]
[null,"(a) In service"]
[null,"(b) New install"]
[null,"(c) Future"]

{"sheet":"Brockport-Schindler","index":129,"n_rows":86,"n_cols":22,"rows_kept":86,"cut":false,"hidden":false,"merged":[[7,16,7,21],[10,20,11,20],[10,21,11,21],[64,1,64,4],[64,6,64,7],[65,1,65,4],[65,6,65,7],[67,1,67,3],[67,6,67,7],[1,9,1,13],[5,4,5,8]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":8},"Company:","Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":14},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The College at Brockport",{"$nulls":14},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":13},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":13},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr","Comments",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",56,"Allen Left (a)",2500,"N/A","P",8,"ELC","MCE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,2,"N/A",56,"Allen Right (a)",2500,"N/A","P",8,"ELC","MCE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,3,"N/A",25,"AW Brown (b)",2500,"N/A","P",2,"H","S","Out of warranty ~ 5/13",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,4,"N/A",28,"Benedict Hall (a)",2000,"N/A","F",4,"ELC","O",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,5,"N/A",40,"Bramley Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,6,"N/A",40,"Bramley Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,7,"N/A",41,"Briggs Left (a)",2500,"N/A","P",11,"ELC","WE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,8,"N/A",41,"Briggs Right (a)",2500,"N/A","P",11,"ELC","WE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,9,"N/A",37,"Brockway Freight (b)",3000,"N/A","F",2,"H","S","Out of warranty 1/18/13",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,10,"N/A",37,"Brockway Passenger (a)",2500,"N/A","P",2,"H","O",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,11,"N/A",35,"Chapman (a)",4000,"N/A","F",2,"H","AC",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,12,"N/A",51,"Cooper (a)",2500,"N/A","P",3,"ELC","MCE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,13,"N/A",26,"Dailey (b)",3000,"N/A","P",2,"H","S",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,14,"N/A",29,"Dobson (a)",2000,"N/A","F",4,"ELC","O",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,15,"N/A",55,"Drake (b)",2500,"N/A","P",3,"H","S",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,16,"N/A",13,"Edwards (a)",4000,"N/A","F",4,"H","D",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,17,"N/A",13,"Edwards (c) ",4000,"N/A","P",4,"H","S","Out of warranty ~ 7/13",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,18,"N/A",31,"Gordon (a)",2000,"N/A","F",4,"ELC","O",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,19,"N/A",30,"Harmon (a)",2000,"N/A","F",4,"ELC","O",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,20,"N/A",38,"Harrison (a)",2500,"N/A","P",2,"H","O",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,21,"N/A",38,"Harrison Freight (a)",2500,"N/A","F",2,"H","ES","Will soon be replaced",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,22,"N/A",38,"Harrison Freight ©",2500,"N/A","F",2,"H","S","Out of warranty ~ 8/13",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,23,"N/A",1,"Hartwell (a)",3000,"N/A","P",3,"H","MCE",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,24,"N/A",1,"Hartwell ADA Lift (a)",750,"N/A","ADA Lift",2,"ELC","N/A",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,25,"N/A",14,"Holmes (b)",4000,"N/A","P",3,"H","S",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,26,"N/A",21,"Lennon (a)",4000,"N/A","F",4,"ELC","MCE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,27,"N/A",20,"MacVicar (a)",4000,"N/A","P",4,"H","S",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,28,"N/A",27,"McFarlane (a)",4000,"N/A","P",4,"H","MCE",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,29,"N/A",19,"McLean (b)",4000,"N/A","P",4,"H","S",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,30,"N/A",42,"Mortimer Center (a)",2500,"N/A","P",13,"ELC","O",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,31,"N/A",42,"Mortimer Left (a)",2500,"N/A","P",13,"ELC","O",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,32,"N/A",42,"Mortimer Right (a)",2500,"N/A","P",13,"ELC","O",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,33,"N/A",39,"Perry Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,34,"N/A",39,"Perry Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,35,"N/A",23,"Rakov (b)",2000,"N/A","P",3,"ELC","S",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,36,"N/A","N/A","REOC Center (a)","N/A","N/A","P",6,"ELC","N/A",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,37,"N/A","N/A","REOC Left (a)","N/A","N/A","P",6,"ELC","N/A",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,38,"N/A","N/A","REOC Right (a)","N/A","N/A","P",6,"ELC","N/A",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,39,"N/A","N/A","Old REOC (a)","N/A","N/A","P",7,"ELC","O",null,null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,40,"N/A","N/A","SERC (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,41,"N/A","N/A","SERC II (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,42,"N/A",22,"Seymour (a)",3000,"N/A","P",3,"H","D","Will soon be replaced",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,43,"N/A",22,"Seymour (c) ",3000,"N/A","P",3,"H","S","Out of warranty ~ 7/13",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,44,"N/A",12,"Smith (c) ","N/A","N/A","N/A","N/A","N/A","N/A",null,null,600,null,null,618,636.54,655.6361999999999,675.3052859999999,3185.4814859999997]
[null,45,"N/A",9,"Thompson (a)",4000,"N/A","P",4,"H","S",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,46,"N/A",32,"Tower (a)",5000,"N/A","F",3,"H","D",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,47,"N/A",32,"Tower Stage (a)","N/A","N/A","F",1,"H","D",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,48,"N/A",32,"Tower ADA Lift (a)","N/A","N/A","W","N/A","N/A","N/A",null,null,600,null,null,618,636.54,655.6361999999999,675.3052859999999,3185.4814859999997]
[null,49,"N/A",53,"Tuttle North (a)",2500,"N/A","F",4,"H","O",null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[{"$nulls":11},"Subtotal",null,85200,null,null,87756,90388.68000000007,93100.34040000006,95893.35061200002,452338.37101200025,452338.37101200013]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,115,{"$nulls":4},11500,null,null,11845,12200.35,12566.3605,12943.351315,61055.061815]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,3500,"% Markup over Mfg",null,0.2,{"$nulls":4},4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",24,"Hourly Rate",null,115,{"$nulls":4},2760,null,null,2842.8,2928.0840000000003,3015.9265200000004,3106.4043156000002,14653.214835600002]
[]
[{"$nulls":11},"Bid Total",null,103660,null,null,106769.8,109972.89400000007,113272.08082000005,116670.24324460002,550345.0180646003,550345.0180646002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,3,"Under warranty until 05/2013 - Adjust first year for 4 months",{"$nulls":10},-400,{"$nulls":6},-400]
[null,9,"Under warranty until 01/18/2013 - Adjust first year for 17 days",{"$nulls":10},-54.838709677419345,{"$nulls":6},-54.838709677419345]
[null,17,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-600,{"$nulls":6},-600]
[null,22,"Under warranty until 08/2013 - Adjust first year for 7 months",{"$nulls":10},-700,{"$nulls":6},-700]
[null,40,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-600,{"$nulls":6},-600]
[null,41,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-600,{"$nulls":6},-600]
[null,43,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-600,{"$nulls":6},-600]
[]
[{"$nulls":11},"ADJUSTED BID TOTAL",null,100105.16129032258,null,null,106769.8,109972.89400000007,113272.08082000005,116670.24324460002,546790.1793549228,546790.1793549227]
[]
[null,"(a) In service"]
[null,"(b) New install"]
[null,"(c) Future"]

{"sheet":"Brockport-SGL","index":130,"n_rows":86,"n_cols":22,"rows_kept":86,"cut":false,"hidden":false,"merged":[[67,1,67,3],[67,6,67,7],[1,9,1,13],[5,4,5,8],[7,16,7,21],[10,20,11,20],[10,21,11,21],[64,1,64,4],[64,6,64,7],[65,1,65,4],[65,6,65,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":8},"Company:","SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":14},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The College at Brockport",{"$nulls":14},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":13},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":13},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr","Comments",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",56,"Allen Left (a)",2500,"N/A","P",8,"ELC","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,2,"N/A",56,"Allen Right (a)",2500,"N/A","P",8,"ELC","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,3,"N/A",25,"AW Brown (b)",2500,"N/A","P",2,"H","S","Out of warranty ~ 5/13",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,4,"N/A",28,"Benedict Hall (a)",2000,"N/A","F",4,"ELC","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,5,"N/A",40,"Bramley Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,6,"N/A",40,"Bramley Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,7,"N/A",41,"Briggs Left (a)",2500,"N/A","P",11,"ELC","WE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,8,"N/A",41,"Briggs Right (a)",2500,"N/A","P",11,"ELC","WE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,9,"N/A",37,"Brockway Freight (b)",3000,"N/A","F",2,"H","S","Out of warranty 1/18/13",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,10,"N/A",37,"Brockway Passenger (a)",2500,"N/A","P",2,"H","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,11,"N/A",35,"Chapman (a)",4000,"N/A","F",2,"H","AC",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,12,"N/A",51,"Cooper (a)",2500,"N/A","P",3,"ELC","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,13,"N/A",26,"Dailey (b)",3000,"N/A","P",2,"H","S",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,14,"N/A",29,"Dobson (a)",2000,"N/A","F",4,"ELC","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,15,"N/A",55,"Drake (b)",2500,"N/A","P",3,"H","S",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,16,"N/A",13,"Edwards (a)",4000,"N/A","F",4,"H","D",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,17,"N/A",13,"Edwards (c) ",4000,"N/A","P",4,"H","S","Out of warranty ~ 7/13",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,18,"N/A",31,"Gordon (a)",2000,"N/A","F",4,"ELC","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,19,"N/A",30,"Harmon (a)",2000,"N/A","F",4,"ELC","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,20,"N/A",38,"Harrison (a)",2500,"N/A","P",2,"H","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,21,"N/A",38,"Harrison Freight (a)",2500,"N/A","F",2,"H","ES","Will soon be replaced",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,22,"N/A",38,"Harrison Freight ©",2500,"N/A","F",2,"H","S","Out of warranty ~ 8/13",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,23,"N/A",1,"Hartwell (a)",3000,"N/A","P",3,"H","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,24,"N/A",1,"Hartwell ADA Lift (a)",750,"N/A","ADA Lift",2,"ELC","N/A",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,25,"N/A",14,"Holmes (b)",4000,"N/A","P",3,"H","S",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,26,"N/A",21,"Lennon (a)",4000,"N/A","F",4,"ELC","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,27,"N/A",20,"MacVicar (a)",4000,"N/A","P",4,"H","S",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,28,"N/A",27,"McFarlane (a)",4000,"N/A","P",4,"H","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,29,"N/A",19,"McLean (b)",4000,"N/A","P",4,"H","S",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,30,"N/A",42,"Mortimer Center (a)",2500,"N/A","P",13,"ELC","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,31,"N/A",42,"Mortimer Left (a)",2500,"N/A","P",13,"ELC","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,32,"N/A",42,"Mortimer Right (a)",2500,"N/A","P",13,"ELC","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,33,"N/A",39,"Perry Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,34,"N/A",39,"Perry Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,35,"N/A",23,"Rakov (b)",2000,"N/A","P",3,"ELC","S",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,36,"N/A","N/A","REOC Center (a)","N/A","N/A","P",6,"ELC","N/A",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,37,"N/A","N/A","REOC Left (a)","N/A","N/A","P",6,"ELC","N/A",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,38,"N/A","N/A","REOC Right (a)","N/A","N/A","P",6,"ELC","N/A",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,39,"N/A","N/A","Old REOC (a)","N/A","N/A","P",7,"ELC","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,40,"N/A","N/A","SERC (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,41,"N/A","N/A","SERC II (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,42,"N/A",22,"Seymour (a)",3000,"N/A","P",3,"H","D","Will soon be replaced",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,43,"N/A",22,"Seymour (c) ",3000,"N/A","P",3,"H","S","Out of warranty ~ 7/13",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,44,"N/A",12,"Smith (c) ","N/A","N/A","N/A","N/A","N/A","N/A",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,45,"N/A",9,"Thompson (a)",4000,"N/A","P",4,"H","S",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,46,"N/A",32,"Tower (a)",5000,"N/A","F",3,"H","D",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,47,"N/A",32,"Tower Stage (a)","N/A","N/A","F",1,"H","D",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,48,"N/A",32,"Tower ADA Lift (a)","N/A","N/A","W","N/A","N/A","N/A",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,49,"N/A",53,"Tuttle North (a)",2500,"N/A","F",4,"H","O",null,null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[{"$nulls":11},"Subtotal",null,381220,null,null,392656.60000000027,404436.29800000036,416569.3869400002,429066.4685481997,2023948.7534882014,2023948.7534882005]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,231.18,{"$nulls":4},23118,null,null,23811.54,24525.8862,25261.662786,26019.51266958,122736.60165558]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,3500,"% Markup over Mfg",null,0.3,{"$nulls":4},4550,null,null,4686.5,4827.095,4971.9078500000005,5121.0650855,24156.567935500003]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",24,"Hourly Rate",null,346.77,{"$nulls":4},8322.48,null,null,8572.1544,8829.319032,9094.19860296,9367.0245610488,44185.176596008794]
[]
[{"$nulls":11},"Bid Total",null,417210.48,null,null,429726.79440000025,442618.59823200037,455897.15617896017,469574.0708643285,2215027.09967529,2215027.0996752894]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,3,"Under warranty until 05/2013 - Adjust first year for 4 months",{"$nulls":10},-2593.333333333333,{"$nulls":6},-2593.333333333333]
[null,9,"Under warranty until 01/18/2013 - Adjust first year for 17 days",{"$nulls":10},-355.5376344086021,{"$nulls":6},-355.5376344086021]
[null,17,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-3890,{"$nulls":6},-3890]
[null,22,"Under warranty until 08/2013 - Adjust first year for 7 months",{"$nulls":10},-4538.333333333334,{"$nulls":6},-4538.333333333334]
[null,40,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-3890,{"$nulls":6},-3890]
[null,41,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-3890,{"$nulls":6},-3890]
[null,43,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-3890,{"$nulls":6},-3890]
[]
[{"$nulls":11},"ADJUSTED BID TOTAL",null,394163.2756989247,null,null,429726.79440000025,442618.59823200037,455897.15617896017,469574.0708643285,2191979.8953742143,2191979.895374214]
[]
[null,"(a) In service"]
[null,"(b) New install"]
[null,"(c) Future"]

{"sheet":"Brockport-Thyssen","index":131,"n_rows":86,"n_cols":22,"rows_kept":86,"cut":false,"hidden":false,"merged":[[7,16,7,21],[10,20,11,20],[10,21,11,21],[64,1,64,4],[64,6,64,7],[65,1,65,4],[65,6,65,7],[67,1,67,3],[67,6,67,7],[1,9,1,13],[5,4,5,8]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":8},"Company:","ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":14},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  The College at Brockport",{"$nulls":14},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":13},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":13},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr","Comments",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",56,"Allen Left (a)",2500,"N/A","P",8,"ELC","MCE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,2,"N/A",56,"Allen Right (a)",2500,"N/A","P",8,"ELC","MCE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,3,"N/A",25,"AW Brown (b)",2500,"N/A","P",2,"H","S","Out of warranty ~ 5/13",null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,4,"N/A",28,"Benedict Hall (a)",2000,"N/A","F",4,"ELC","O",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,5,"N/A",40,"Bramley Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,6,"N/A",40,"Bramley Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,7,"N/A",41,"Briggs Left (a)",2500,"N/A","P",11,"ELC","WE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,8,"N/A",41,"Briggs Right (a)",2500,"N/A","P",11,"ELC","WE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,9,"N/A",37,"Brockway Freight (b)",3000,"N/A","F",2,"H","S","Out of warranty 1/18/13",null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,10,"N/A",37,"Brockway Passenger (a)",2500,"N/A","P",2,"H","O",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,11,"N/A",35,"Chapman (a)",4000,"N/A","F",2,"H","AC",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,12,"N/A",51,"Cooper (a)",2500,"N/A","P",3,"ELC","MCE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,13,"N/A",26,"Dailey (b)",3000,"N/A","P",2,"H","S",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,14,"N/A",29,"Dobson (a)",2000,"N/A","F",4,"ELC","O",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,15,"N/A",55,"Drake (b)",2500,"N/A","P",3,"H","S",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,16,"N/A",13,"Edwards (a)",4000,"N/A","F",4,"H","D",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,17,"N/A",13,"Edwards (c) ",4000,"N/A","P",4,"H","S","Out of warranty ~ 7/13",null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,18,"N/A",31,"Gordon (a)",2000,"N/A","F",4,"ELC","O",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,19,"N/A",30,"Harmon (a)",2000,"N/A","F",4,"ELC","O",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,20,"N/A",38,"Harrison (a)",2500,"N/A","P",2,"H","O",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,21,"N/A",38,"Harrison Freight (a)",2500,"N/A","F",2,"H","ES","Will soon be replaced",null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,22,"N/A",38,"Harrison Freight ©",2500,"N/A","F",2,"H","S","Out of warranty ~ 8/13",null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,23,"N/A",1,"Hartwell (a)",3000,"N/A","P",3,"H","MCE",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,24,"N/A",1,"Hartwell ADA Lift (a)",750,"N/A","ADA Lift",2,"ELC","N/A",null,null,1344,null,null,1384.32,1425.8496,1468.625088,1512.68384064,7135.478528639999]
[null,25,"N/A",14,"Holmes (b)",4000,"N/A","P",3,"H","S",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,26,"N/A",21,"Lennon (a)",4000,"N/A","F",4,"ELC","MCE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,27,"N/A",20,"MacVicar (a)",4000,"N/A","P",4,"H","S",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,28,"N/A",27,"McFarlane (a)",4000,"N/A","P",4,"H","MCE",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,29,"N/A",19,"McLean (b)",4000,"N/A","P",4,"H","S",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,30,"N/A",42,"Mortimer Center (a)",2500,"N/A","P",13,"ELC","O",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,31,"N/A",42,"Mortimer Left (a)",2500,"N/A","P",13,"ELC","O",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,32,"N/A",42,"Mortimer Right (a)",2500,"N/A","P",13,"ELC","O",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,33,"N/A",39,"Perry Left (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,34,"N/A",39,"Perry Right (a)",2500,"N/A","P",11,"ELC","MCE",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,35,"N/A",23,"Rakov (b)",2000,"N/A","P",3,"ELC","S",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,36,"N/A","N/A","REOC Center (a)","N/A","N/A","P",6,"ELC","N/A",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,37,"N/A","N/A","REOC Left (a)","N/A","N/A","P",6,"ELC","N/A",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,38,"N/A","N/A","REOC Right (a)","N/A","N/A","P",6,"ELC","N/A",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,39,"N/A","N/A","Old REOC (a)","N/A","N/A","P",7,"ELC","O",null,null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,40,"N/A","N/A","SERC (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,41,"N/A","N/A","SERC II (c) ",3500,"N/A","P",3,"H","S","Out of warranty ~ 7/2013",null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,42,"N/A",22,"Seymour (a)",3000,"N/A","P",3,"H","D","Will soon be replaced",null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,43,"N/A",22,"Seymour (c) ",3000,"N/A","P",3,"H","S","Out of warranty ~ 7/13",null,2160,null,null,2224.8,2291.5440000000003,2360.2903200000005,2431.0990296000004,11467.733349600001]
[null,44,"N/A",12,"Smith (c) ","N/A","N/A","N/A","N/A","N/A","N/A",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,45,"N/A",9,"Thompson (a)",4000,"N/A","P",4,"H","S",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,46,"N/A",32,"Tower (a)",5000,"N/A","F",3,"H","D",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,47,"N/A",32,"Tower Stage (a)","N/A","N/A","F",1,"H","D",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[null,48,"N/A",32,"Tower ADA Lift (a)","N/A","N/A","W","N/A","N/A","N/A",null,null,1344,null,null,1384.32,1425.8496,1468.625088,1512.68384064,7135.478528639999]
[null,49,"N/A",53,"Tuttle North (a)",2500,"N/A","F",4,"H","O",null,null,1488,null,null,1532.64,1578.6192,1625.9777760000002,1674.7571092800001,7899.99408528]
[{"$nulls":11},"Subtotal",null,88080,null,null,90722.40000000002,93444.072,96247.39416000001,99134.81598480002,467628.6821447998,467628.6821448001]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,100,"Hourly Rate",null,125,{"$nulls":4},12500,null,null,12875,13261.25,13659.0875,14068.860125,66364.197625]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,3500,"% Markup over Mfg",null,0.1,{"$nulls":4},3850,null,null,3965.5,4084.465,4206.99895,4333.2089185,20440.1728685]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",24,"Hourly Rate",null,150,{"$nulls":4},3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[]
[{"$nulls":11},"Bid Total",null,108030,null,null,111270.90000000002,114609.027,118047.29781,121588.71674430002,573545.9415542998,573545.9415543]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,3,"Under warranty until 05/2013 - Adjust first year for 4 months",{"$nulls":10},-496,{"$nulls":6},-496]
[null,9,"Under warranty until 01/18/2013 - Adjust first year for 17 days",{"$nulls":10},-67.99999999999999,{"$nulls":6},-67.99999999999999]
[null,17,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-744,{"$nulls":6},-744]
[null,22,"Under warranty until 08/2013 - Adjust first year for 7 months",{"$nulls":10},-868,{"$nulls":6},-868]
[null,40,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-744,{"$nulls":6},-744]
[null,41,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-744,{"$nulls":6},-744]
[null,43,"Under warranty until 07/2013 - Adjust first year for 6 months",{"$nulls":10},-1080,{"$nulls":6},-1080]
[]
[{"$nulls":11},"ADJUSTED BID TOTAL",null,103286,null,null,111270.90000000002,114609.027,118047.29781,121588.71674430002,568801.9415542998,568801.9415543]
[]
[null,"(a) In service"]
[null,"(b) New install"]
[null,"(c) Future"]

{"sheet":"Buffalo State","index":132,"n_rows":85,"n_cols":21,"rows_kept":85,"cut":false,"hidden":false,"merged":[[74,1,74,3],[74,6,74,7],[71,1,71,4],[71,6,71,7],[72,1,72,4],[72,6,72,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Buffalo State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Rockwell",2500,"N/A","P",4,"H","D",{"$nulls":4},0,0,0,0,0]
[null,2,"N/A","N/A","Rockwell",2500,"N/A","P",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,3,"N/A","N/A","Bacon",2500,"N/A","P",4,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,4,"N/A","N/A","Ketchum",2500,"N/A","P",3,"ELC","EC MOD",{"$nulls":4},0,0,0,0,0]
[null,5,"N/A","N/A","Moot",2500,"N/A","P",2,"H","D",{"$nulls":4},0,0,0,0,0]
[null,6,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,7,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,8,"N/A","N/A","Cleveland",2500,"N/A","P",3,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,9,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,10,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,11,"N/A","N/A","Caudell",2500,"N/A","P",3,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,12,"N/A","N/A","Bulger",2500,"N/A","P",5,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,13,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",{"$nulls":4},0,0,0,0,0]
[null,14,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",{"$nulls":4},0,0,0,0,0]
[null,15,"N/A","N/A","Science",2500,"N/A","P",4,"ELC","EC",{"$nulls":4},0,0,0,0,0]
[null,16,"N/A","N/A","Science",2500,"N/A","P",3,"ELC","EC",{"$nulls":4},0,0,0,0,0]
[null,17,"N/A","N/A","Classroom",2500,"N/A","P",4,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,18,"N/A","N/A","Houston",2500,"N/A","P",3,"H","WICO",{"$nulls":4},0,0,0,0,0]
[null,19,"N/A","N/A","Buckham",2500,"N/A","P",4,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,20,"N/A","N/A","Buckham",2500,"N/A","P",2,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,21,"N/A","N/A","Pwr Plant",2500,"N/A","F",2,"Drum","O",{"$nulls":4},0,0,0,0,0]
[null,22,"N/A","N/A","Clinton",2500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,23,"N/A","N/A","Twin Rise",2500,"N/A","F",3,"H","O",{"$nulls":4},0,0,0,0,0]
[null,24,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,25,"N/A","N/A","BPAC",2500,"N/A","F",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,26,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,27,"N/A","N/A","Weigel",2500,"N/A","P",3,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,28,"N/A","N/A","Chase",2500,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,29,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,30,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE  O",{"$nulls":4},0,0,0,0,0]
[null,31,"N/A","N/A","Bishop",2500,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,32,"N/A","N/A","Casserty",2500,"N/A","P",5,"H","O",{"$nulls":4},0,0,0,0,0]
[null,33,"N/A","N/A","Neumann",2500,"N/A","P",4,"ELC","WT",{"$nulls":4},0,0,0,0,0]
[null,34,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,35,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,36,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,37,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,38,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,39,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,40,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,41,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,42,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,43,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,44,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,45,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,46,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,47,"N/A","N/A","Moore",2500,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,48,"N/A","N/A","Union",2500,"N/A","P",5,"H","D",{"$nulls":4},0,0,0,0,0]
[null,49,"N/A","N/A","Union",2500,"N/A","P",3,"H","O",{"$nulls":4},0,0,0,0,0]
[null,50,"N/A","N/A","Union",2500,"N/A","P",2,"H","EC",{"$nulls":4},0,0,0,0,0]
[null,51,"N/A","N/A","Sports Arena",2500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,52,"N/A","N/A","Savage",2500,"N/A","P",3,"H","WICO",{"$nulls":4},0,0,0,0,0]
[null,53,"N/A","N/A","Campus House",2500,"N/A","P",3,"H","S",{"$nulls":4},0,0,0,0,0]
[null,54,"N/A","N/A","President Residence",2500,"N/A","P",4,"Drum","SD",{"$nulls":4},0,0,0,0,0]
[null,55,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,56,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,160,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2700,"% Markup over Mfg",{"$nulls":5},2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",30,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687,14334.666687]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687,14334.666687]

{"sheet":"Buffalo State-DCB","index":133,"n_rows":85,"n_cols":21,"rows_kept":85,"cut":false,"hidden":false,"merged":[[71,1,71,4],[71,6,71,7],[72,1,72,4],[72,6,72,7],[74,1,74,3],[74,6,74,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"DCB Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Buffalo State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Rockwell",2500,"N/A","P",4,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,2,"N/A","N/A","Rockwell",2500,"N/A","P",3,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,3,"N/A","N/A","Bacon",2500,"N/A","P",4,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,4,"N/A","N/A","Ketchum",2500,"N/A","P",3,"ELC","EC MOD",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,5,"N/A","N/A","Moot",2500,"N/A","P",2,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,6,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,7,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,8,"N/A","N/A","Cleveland",2500,"N/A","P",3,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,9,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,10,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,11,"N/A","N/A","Caudell",2500,"N/A","P",3,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,12,"N/A","N/A","Bulger",2500,"N/A","P",5,"H","EC",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,13,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,14,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,15,"N/A","N/A","Science",2500,"N/A","P",4,"ELC","EC",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,16,"N/A","N/A","Science",2500,"N/A","P",3,"ELC","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,17,"N/A","N/A","Classroom",2500,"N/A","P",4,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,18,"N/A","N/A","Houston",2500,"N/A","P",3,"H","WICO",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,19,"N/A","N/A","Buckham",2500,"N/A","P",4,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,20,"N/A","N/A","Buckham",2500,"N/A","P",2,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,21,"N/A","N/A","Pwr Plant",2500,"N/A","F",2,"Drum","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,22,"N/A","N/A","Clinton",2500,"N/A","P",2,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,23,"N/A","N/A","Twin Rise",2500,"N/A","F",3,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,24,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,25,"N/A","N/A","BPAC",2500,"N/A","F",2,"H","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,26,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,27,"N/A","N/A","Weigel",2500,"N/A","P",3,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,28,"N/A","N/A","Chase",2500,"N/A","P",4,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,29,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,30,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE  O",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,31,"N/A","N/A","Bishop",2500,"N/A","P",4,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,32,"N/A","N/A","Casserty",2500,"N/A","P",5,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,33,"N/A","N/A","Neumann",2500,"N/A","P",4,"ELC","WT",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,34,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,2460,null,null,2533.8,2609.8140000000003,2688.1084200000005,2768.7516726000003,13060.474092600001]
[null,35,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,2460,null,null,2533.8,2609.8140000000003,2688.1084200000005,2768.7516726000003,13060.474092600001]
[null,36,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,2460,null,null,2533.8,2609.8140000000003,2688.1084200000005,2768.7516726000003,13060.474092600001]
[null,37,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,38,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,39,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,40,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,41,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,42,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,43,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,44,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,45,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,46,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,2200,null,null,2266,2333.98,2403.9994,2476.1193820000003,11680.098782000001]
[null,47,"N/A","N/A","Moore",2500,"N/A","P",4,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,48,"N/A","N/A","Union",2500,"N/A","P",5,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,49,"N/A","N/A","Union",2500,"N/A","P",3,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,50,"N/A","N/A","Union",2500,"N/A","P",2,"H","EC",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,51,"N/A","N/A","Sports Arena",2500,"N/A","P",2,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,52,"N/A","N/A","Savage",2500,"N/A","P",3,"H","WICO",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,53,"N/A","N/A","Campus House",2500,"N/A","P",3,"H","S",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,54,"N/A","N/A","President Residence",2500,"N/A","P",4,"Drum","SD",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,55,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,2460,null,null,2533.8,2609.8140000000003,2688.1084200000005,2768.7516726000003,13060.474092600001]
[null,56,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,2460,null,null,2533.8,2609.8140000000003,2688.1084200000005,2768.7516726000003,13060.474092600001]
[{"$nulls":10},"Subtotal",null,107720,null,null,110951.59999999998,114280.14799999996,117708.55244000001,121239.80901320007,571900.1094532001,571900.1094532]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,160,"Hourly Rate",null,175,null,null,null,28000,null,null,28840,29705.2,30596.356,31514.24668,148655.80268]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2700,"% Markup over Mfg",null,0.15,null,null,null,3105,null,null,3198.15,3294.0945,3392.917335,3494.70485505,16484.86669005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",30,"Hourly Rate",null,233,null,null,null,6990,null,null,7199.7,7415.691,7638.16173,7867.306581899999,37110.8593119]
[]
[{"$nulls":10},"Bid Total",null,145815,null,null,150189.44999999998,154695.13349999997,159335.98750500003,164116.06713015004,774151.6381351501,774151.6381351501]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,145815,null,null,150189.44999999998,154695.13349999997,159335.98750500003,164116.06713015004,774151.6381351501,774151.6381351501]

{"sheet":"Buffalo State-DowneyGoodlein","index":134,"n_rows":85,"n_cols":21,"rows_kept":85,"cut":false,"hidden":false,"merged":[[71,1,71,4],[71,6,71,7],[72,1,72,4],[72,6,72,7],[74,1,74,3],[74,6,74,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Buffalo State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Rockwell",2500,"N/A","P",4,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,2,"N/A","N/A","Rockwell",2500,"N/A","P",3,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,3,"N/A","N/A","Bacon",2500,"N/A","P",4,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,4,"N/A","N/A","Ketchum",2500,"N/A","P",3,"ELC","EC MOD",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,5,"N/A","N/A","Moot",2500,"N/A","P",2,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,6,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,7,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,8,"N/A","N/A","Cleveland",2500,"N/A","P",3,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,9,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,10,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,11,"N/A","N/A","Caudell",2500,"N/A","P",3,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,12,"N/A","N/A","Bulger",2500,"N/A","P",5,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,13,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,14,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,15,"N/A","N/A","Science",2500,"N/A","P",4,"ELC","EC",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,16,"N/A","N/A","Science",2500,"N/A","P",3,"ELC","EC",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,17,"N/A","N/A","Classroom",2500,"N/A","P",4,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,18,"N/A","N/A","Houston",2500,"N/A","P",3,"H","WICO",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,19,"N/A","N/A","Buckham",2500,"N/A","P",4,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,20,"N/A","N/A","Buckham",2500,"N/A","P",2,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,21,"N/A","N/A","Pwr Plant",2500,"N/A","F",2,"Drum","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,22,"N/A","N/A","Clinton",2500,"N/A","P",2,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,23,"N/A","N/A","Twin Rise",2500,"N/A","F",3,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,24,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,25,"N/A","N/A","BPAC",2500,"N/A","F",2,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,26,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,27,"N/A","N/A","Weigel",2500,"N/A","P",3,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,28,"N/A","N/A","Chase",2500,"N/A","P",4,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,29,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,30,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE  O",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,31,"N/A","N/A","Bishop",2500,"N/A","P",4,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,32,"N/A","N/A","Casserty",2500,"N/A","P",5,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,33,"N/A","N/A","Neumann",2500,"N/A","P",4,"ELC","WT",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,34,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,35,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,36,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,37,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,38,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,39,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,40,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,41,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,42,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,43,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,44,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,45,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,46,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,47,"N/A","N/A","Moore",2500,"N/A","P",4,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,48,"N/A","N/A","Union",2500,"N/A","P",5,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,49,"N/A","N/A","Union",2500,"N/A","P",3,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,50,"N/A","N/A","Union",2500,"N/A","P",2,"H","EC",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,51,"N/A","N/A","Sports Arena",2500,"N/A","P",2,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,52,"N/A","N/A","Savage",2500,"N/A","P",3,"H","WICO",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,53,"N/A","N/A","Campus House",2500,"N/A","P",3,"H","S",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,54,"N/A","N/A","President Residence",2500,"N/A","P",4,"Drum","SD",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,55,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,4560,null,null,4696.8,4837.704,4982.83512,5132.3201736,24209.659293599998]
[null,56,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,4560,null,null,4696.8,4837.704,4982.83512,5132.3201736,24209.659293599998]
[{"$nulls":10},"Subtotal",null,128040,null,null,131881.2,135837.6360000001,139912.7650800001,144110.1480324,679781.7491124001,679781.7491124002]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,160,"Hourly Rate",null,125.9,null,null,null,20144,null,null,20748.32,21370.7696,22011.892688,22672.24946864,106947.23175664]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2700,"% Markup over Mfg",null,0.09,null,null,null,2943,null,null,3031.29,3122.2287,3215.8955610000003,3312.37242783,15624.786688830001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",30,"Hourly Rate",null,125.9,null,null,null,3777,null,null,3890.31,4007.0193,4127.2298789999995,4251.0467753699995,20052.60595437]
[]
[{"$nulls":10},"Bid Total",null,154904,null,null,159551.12000000002,164337.65360000008,169267.7832080001,174345.81670424,822406.3735122401,822406.3735122401]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,154904,null,null,159551.12000000002,164337.65360000008,169267.7832080001,174345.81670424,822406.3735122401,822406.3735122401]

{"sheet":"Buffalo State-Otis","index":135,"n_rows":85,"n_cols":21,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[71,1,71,4],[71,6,71,7],[72,1,72,4],[72,6,72,7],[74,1,74,3],[74,6,74,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Buffalo State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Rockwell",2500,"N/A","P",4,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,2,"N/A","N/A","Rockwell",2500,"N/A","P",3,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,3,"N/A","N/A","Bacon",2500,"N/A","P",4,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,4,"N/A","N/A","Ketchum",2500,"N/A","P",3,"ELC","EC MOD",null,7032,null,null,7242.96,7460.2488,7684.056264000001,7914.5779519200005,37333.84301592]
[null,5,"N/A","N/A","Moot",2500,"N/A","P",2,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,6,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,7,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,8,"N/A","N/A","Cleveland",2500,"N/A","P",3,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,9,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,10,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,11,"N/A","N/A","Caudell",2500,"N/A","P",3,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,12,"N/A","N/A","Bulger",2500,"N/A","P",5,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,13,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,14,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,15,"N/A","N/A","Science",2500,"N/A","P",4,"ELC","EC",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,16,"N/A","N/A","Science",2500,"N/A","P",3,"ELC","EC",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,17,"N/A","N/A","Classroom",2500,"N/A","P",4,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,18,"N/A","N/A","Houston",2500,"N/A","P",3,"H","WICO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,19,"N/A","N/A","Buckham",2500,"N/A","P",4,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,20,"N/A","N/A","Buckham",2500,"N/A","P",2,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,21,"N/A","N/A","Pwr Plant",2500,"N/A","F",2,"Drum","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,22,"N/A","N/A","Clinton",2500,"N/A","P",2,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,23,"N/A","N/A","Twin Rise",2500,"N/A","F",3,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,24,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,25,"N/A","N/A","BPAC",2500,"N/A","F",2,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,26,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,27,"N/A","N/A","Weigel",2500,"N/A","P",3,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,28,"N/A","N/A","Chase",2500,"N/A","P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,29,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,30,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE  O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,31,"N/A","N/A","Bishop",2500,"N/A","P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,32,"N/A","N/A","Casserty",2500,"N/A","P",5,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,33,"N/A","N/A","Neumann",2500,"N/A","P",4,"ELC","WT",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,34,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,35,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,36,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,37,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,38,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,39,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,40,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,41,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,42,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,43,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,44,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,45,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,46,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,47,"N/A","N/A","Moore",2500,"N/A","P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,48,"N/A","N/A","Union",2500,"N/A","P",5,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,49,"N/A","N/A","Union",2500,"N/A","P",3,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,50,"N/A","N/A","Union",2500,"N/A","P",2,"H","EC",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,51,"N/A","N/A","Sports Arena",2500,"N/A","P",2,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,52,"N/A","N/A","Savage",2500,"N/A","P",3,"H","WICO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,53,"N/A","N/A","Campus House",2500,"N/A","P",3,"H","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,54,"N/A","N/A","President Residence",2500,"N/A","P",4,"Drum","SD",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,55,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,56,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[{"$nulls":10},"Subtotal",null,258744,null,null,266506.3199999999,274501.5096000001,282736.5548880003,291218.65153464,1373707.0360226405,1373707.0360226403]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,160,"Hourly Rate",null,155,null,null,null,24800,null,null,25544,26310.32,27099.6296,27912.618488,131666.568088]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2700,"% Markup over Mfg",null,0.1,null,null,null,2970,null,null,3059.1,3150.873,3245.39919,3342.7611657,15768.1333557]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",30,"Hourly Rate",null,155,null,null,null,4650,null,null,4789.5,4933.185,5081.18055,5233.6159665000005,24687.481516500004]
[]
[{"$nulls":10},"Bid Total",null,291164,null,null,299898.91999999987,308895.88760000013,318162.7642280003,327707.64715484,1545829.2189828404,1545829.2189828402]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,291164,null,null,299898.91999999987,308895.88760000013,318162.7642280003,327707.64715484,1545829.2189828404,1545829.2189828402]

{"sheet":"Buffalo State-Schindler","index":136,"n_rows":85,"n_cols":21,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[71,1,71,4],[71,6,71,7],[72,1,72,4],[72,6,72,7],[74,1,74,3],[74,6,74,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Buffalo State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Rockwell",2500,"N/A","P",4,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,2,"N/A","N/A","Rockwell",2500,"N/A","P",3,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,3,"N/A","N/A","Bacon",2500,"N/A","P",4,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,4,"N/A","N/A","Ketchum",2500,"N/A","P",3,"ELC","EC MOD",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,5,"N/A","N/A","Moot",2500,"N/A","P",2,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,6,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,7,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,8,"N/A","N/A","Cleveland",2500,"N/A","P",3,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,9,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,10,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,11,"N/A","N/A","Caudell",2500,"N/A","P",3,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,12,"N/A","N/A","Bulger",2500,"N/A","P",5,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,13,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,14,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,15,"N/A","N/A","Science",2500,"N/A","P",4,"ELC","EC",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,16,"N/A","N/A","Science",2500,"N/A","P",3,"ELC","EC",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,17,"N/A","N/A","Classroom",2500,"N/A","P",4,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,18,"N/A","N/A","Houston",2500,"N/A","P",3,"H","WICO",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,19,"N/A","N/A","Buckham",2500,"N/A","P",4,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,20,"N/A","N/A","Buckham",2500,"N/A","P",2,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,21,"N/A","N/A","Pwr Plant",2500,"N/A","F",2,"Drum","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,22,"N/A","N/A","Clinton",2500,"N/A","P",2,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,23,"N/A","N/A","Twin Rise",2500,"N/A","F",3,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,24,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,25,"N/A","N/A","BPAC",2500,"N/A","F",2,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,26,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,27,"N/A","N/A","Weigel",2500,"N/A","P",3,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,28,"N/A","N/A","Chase",2500,"N/A","P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,29,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,30,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE  O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,31,"N/A","N/A","Bishop",2500,"N/A","P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,32,"N/A","N/A","Casserty",2500,"N/A","P",5,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,33,"N/A","N/A","Neumann",2500,"N/A","P",4,"ELC","WT",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,34,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,35,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,36,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,37,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,38,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,39,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,40,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,41,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,42,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,43,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,44,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,45,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,46,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,47,"N/A","N/A","Moore",2500,"N/A","P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,48,"N/A","N/A","Union",2500,"N/A","P",5,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,49,"N/A","N/A","Union",2500,"N/A","P",3,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,50,"N/A","N/A","Union",2500,"N/A","P",2,"H","EC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,51,"N/A","N/A","Sports Arena",2500,"N/A","P",2,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,52,"N/A","N/A","Savage",2500,"N/A","P",3,"H","WICO",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,53,"N/A","N/A","Campus House",2500,"N/A","P",3,"H","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,54,"N/A","N/A","President Residence",2500,"N/A","P",4,"Drum","SD",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,55,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,56,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,97200,null,null,100116,103119.4800000001,106213.06440000009,109399.45633199997,516048.0007320004,516048.00073200016]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,160,"Hourly Rate",null,115,null,null,null,18400,null,null,18952,19520.56,20106.1768,20709.362104,97688.098904]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2700,"% Markup over Mfg",null,0.2,null,null,null,3240,null,null,3337.2,3437.316,3540.4354799999996,3646.6485443999995,17201.6000244]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",30,"Hourly Rate",null,115,null,null,null,3450,null,null,3553.5,3660.105,3769.90815,3883.0053945000004,18316.5185445]
[]
[{"$nulls":10},"Bid Total",null,122290,null,null,125958.7,129737.4610000001,133629.5848300001,137638.47237489998,649254.2182049004,649254.2182049002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,122290,null,null,125958.7,129737.4610000001,133629.5848300001,137638.47237489998,649254.2182049004,649254.2182049002]

{"sheet":"Buffalo State-SGL","index":137,"n_rows":85,"n_cols":21,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[71,1,71,4],[71,6,71,7],[72,1,72,4],[72,6,72,7],[74,1,74,3],[74,6,74,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Buffalo State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Rockwell",2500,"N/A","P",4,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,2,"N/A","N/A","Rockwell",2500,"N/A","P",3,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,3,"N/A","N/A","Bacon",2500,"N/A","P",4,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,4,"N/A","N/A","Ketchum",2500,"N/A","P",3,"ELC","EC MOD",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,5,"N/A","N/A","Moot",2500,"N/A","P",2,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,6,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,7,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,8,"N/A","N/A","Cleveland",2500,"N/A","P",3,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,9,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,10,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,11,"N/A","N/A","Caudell",2500,"N/A","P",3,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,12,"N/A","N/A","Bulger",2500,"N/A","P",5,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,13,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,14,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,15,"N/A","N/A","Science",2500,"N/A","P",4,"ELC","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,16,"N/A","N/A","Science",2500,"N/A","P",3,"ELC","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,17,"N/A","N/A","Classroom",2500,"N/A","P",4,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,18,"N/A","N/A","Houston",2500,"N/A","P",3,"H","WICO",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,19,"N/A","N/A","Buckham",2500,"N/A","P",4,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,20,"N/A","N/A","Buckham",2500,"N/A","P",2,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,21,"N/A","N/A","Pwr Plant",2500,"N/A","F",2,"Drum","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,22,"N/A","N/A","Clinton",2500,"N/A","P",2,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,23,"N/A","N/A","Twin Rise",2500,"N/A","F",3,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,24,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,25,"N/A","N/A","BPAC",2500,"N/A","F",2,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,26,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,27,"N/A","N/A","Weigel",2500,"N/A","P",3,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,28,"N/A","N/A","Chase",2500,"N/A","P",4,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,29,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,30,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE  O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,31,"N/A","N/A","Bishop",2500,"N/A","P",4,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,32,"N/A","N/A","Casserty",2500,"N/A","P",5,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,33,"N/A","N/A","Neumann",2500,"N/A","P",4,"ELC","WT",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,34,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,35,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,36,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,37,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,38,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,39,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,40,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,41,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,42,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,43,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,44,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,45,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,46,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,47,"N/A","N/A","Moore",2500,"N/A","P",4,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,48,"N/A","N/A","Union",2500,"N/A","P",5,"H","D",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,49,"N/A","N/A","Union",2500,"N/A","P",3,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,50,"N/A","N/A","Union",2500,"N/A","P",2,"H","EC",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,51,"N/A","N/A","Sports Arena",2500,"N/A","P",2,"H","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,52,"N/A","N/A","Savage",2500,"N/A","P",3,"H","WICO",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,53,"N/A","N/A","Campus House",2500,"N/A","P",3,"H","S",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,54,"N/A","N/A","President Residence",2500,"N/A","P",4,"Drum","SD",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,55,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[null,56,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,7780,null,null,8013.4,8253.802,8501.41606,8756.458541799999,41305.0766018]
[{"$nulls":10},"Subtotal",null,435680,null,null,448750.40000000043,462212.91200000054,476079.2993600003,490361.6783407995,2313084.2897008015,2313084.2897008006]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,160,"Hourly Rate",null,231.19,null,null,null,36990.4,null,null,38100.112,39243.11536,40420.4088208,41633.021085424,196387.057266224]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2700,"% Markup over Mfg",null,0.3,null,null,null,3510,null,null,3615.3,3723.759,3835.47177,3950.5359231,18635.0666931]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",30,"Hourly Rate",null,346.77,null,null,null,10403.099999999999,null,null,10715.193,11036.64879,11367.7482537,11708.780701311,55231.470745011]
[]
[{"$nulls":10},"Bid Total",null,486583.5,null,null,501181.00500000047,516216.43515000056,531702.9282045003,547654.0160506344,2583337.884405137,2583337.884405136]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,486583.5,null,null,501181.00500000047,516216.43515000056,531702.9282045003,547654.0160506344,2583337.884405137,2583337.884405136]

{"sheet":"Buffalo State-Thyssen","index":138,"n_rows":85,"n_cols":21,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[71,1,71,4],[71,6,71,7],[72,1,72,4],[72,6,72,7],[74,1,74,3],[74,6,74,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Buffalo State College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A","N/A","Rockwell",2500,"N/A","P",4,"H","D",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,2,"N/A","N/A","Rockwell",2500,"N/A","P",3,"H","D",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,3,"N/A","N/A","Bacon",2500,"N/A","P",4,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,4,"N/A","N/A","Ketchum",2500,"N/A","P",3,"ELC","EC MOD",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,5,"N/A","N/A","Moot",2500,"N/A","P",2,"H","D",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,6,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,7,"N/A","N/A","Cleveland",2500,"N/A","P",5,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,8,"N/A","N/A","Cleveland",2500,"N/A","P",3,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,9,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,10,"N/A","N/A","Butler Lib",2500,"N/A","P",3,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,11,"N/A","N/A","Caudell",2500,"N/A","P",3,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,12,"N/A","N/A","Bulger",2500,"N/A","P",5,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,13,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,14,"N/A","N/A","Upton",2500,"N/A","P",5,"ELC","EC",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,15,"N/A","N/A","Science",2500,"N/A","P",4,"ELC","EC",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,16,"N/A","N/A","Science",2500,"N/A","P",3,"ELC","EC",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,17,"N/A","N/A","Classroom",2500,"N/A","P",4,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,18,"N/A","N/A","Houston",2500,"N/A","P",3,"H","WICO",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,19,"N/A","N/A","Buckham",2500,"N/A","P",4,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,20,"N/A","N/A","Buckham",2500,"N/A","P",2,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,21,"N/A","N/A","Pwr Plant",2500,"N/A","F",2,"Drum","O",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,22,"N/A","N/A","Clinton",2500,"N/A","P",2,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,23,"N/A","N/A","Twin Rise",2500,"N/A","F",3,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,24,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,25,"N/A","N/A","BPAC",2500,"N/A","F",2,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,26,"N/A","N/A","BPAC",2500,"N/A","P",2,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,27,"N/A","N/A","Weigel",2500,"N/A","P",3,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,28,"N/A","N/A","Chase",2500,"N/A","P",4,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,29,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,30,"N/A","N/A","S Wing",2500,"N/A","P",8,"ELC","MCE  O",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,31,"N/A","N/A","Bishop",2500,"N/A","P",4,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,32,"N/A","N/A","Casserty",2500,"N/A","P",5,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,33,"N/A","N/A","Neumann",2500,"N/A","P",4,"ELC","WT",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,34,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,35,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,36,"N/A","N/A","Porter",2500,"N/A","P",10,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,37,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,38,"N/A","N/A","N Wing",2500,"N/A","P",8,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,39,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,40,"N/A","N/A","Tower 1",2500,"N/A","P",11,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,41,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,42,"N/A","N/A","Tower 2",2500,"N/A","P",11,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,43,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,44,"N/A","N/A","Tower 3",2500,"N/A","P",11,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,45,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,46,"N/A","N/A","Tower 4",2500,"N/A","P",11,"ELC","MCE",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,47,"N/A","N/A","Moore",2500,"N/A","P",4,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,48,"N/A","N/A","Union",2500,"N/A","P",5,"H","D",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,49,"N/A","N/A","Union",2500,"N/A","P",3,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,50,"N/A","N/A","Union",2500,"N/A","P",2,"H","EC",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,51,"N/A","N/A","Sports Arena",2500,"N/A","P",2,"H","O",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,52,"N/A","N/A","Savage",2500,"N/A","P",3,"H","WICO",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,53,"N/A","N/A","Campus House",2500,"N/A","P",3,"H","S",null,1452,null,null,1495.56,1540.4268,1586.639604,1634.23879212,7708.865196119999]
[null,54,"N/A","N/A","President Residence",2500,"N/A","P",4,"Drum","SD",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,55,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[null,56,"N/A","N/A","STAC",2500,"N/A","P",7,"ELC","O",null,2146.08,null,null,2210.4624,2276.776272,2345.0795601600003,2415.4319469648003,11393.830179124801]
[{"$nulls":10},"Subtotal",null,98664.00000000004,null,null,101623.91999999998,104672.63760000006,107812.81672799987,111047.20122984005,523820.5755578396,523820.57555784006]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,160,"Hourly Rate",null,115,null,null,null,18400,null,null,18952,19520.56,20106.1768,20709.362104,97688.098904]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2700,"% Markup over Mfg",null,0.1,null,null,null,2970,null,null,3059.1,3150.873,3245.39919,3342.7611657,15768.1333557]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",30,"Hourly Rate",null,150,null,null,null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[]
[{"$nulls":10},"Bid Total",null,124534.00000000004,null,null,128270.01999999999,132118.12060000005,136081.66421799987,140164.11414454007,661167.9189625395,661167.91896254]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,124534.00000000004,null,null,128270.01999999999,132118.12060000005,136081.66421799987,140164.11414454007,661167.9189625395,661167.91896254]

{"sheet":"University at Buffalo","index":139,"n_rows":178,"n_cols":21,"rows_kept":178,"cut":false,"hidden":false,"merged":[[177,0,177,10],[165,1,165,3],[165,6,165,7],[62,1,62,10],[14,1,14,10],[162,1,162,4],[162,6,162,7],[163,1,163,4],[163,6,163,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20],[7,4,7,8]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",null,null,"SEE FOOTNOTE REQUIREMENTS  †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  University at Buffalo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - SOUTH"]
[null,1,"C44282","NBB364128","Abbott Library",2250,15,"P",4,"Hydro","MO",{"$nulls":4},0,0,0,0,0]
[null,2,200905,"NBB364128","Abbott Library",2250,15,"P",4,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,3,"C44283","NBB364128","Abbott Library",500,3.3333333333333335,"DW",3,"ELC","MA",{"$nulls":4},0,0,0,0,0]
[null,4,"C30452","NBB364131","Allen Hall ",4000,26.666666666666668,"F",3,"ELC","WE",{"$nulls":4},0,0,0,0,0]
[null,5,"C30446","NBB364124","Cary Hall",4000,26.666666666666668,"P",4,"ELC","WE",{"$nulls":4},0,0,0,0,0]
[null,6,"C44805","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,7,"C44806","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,8,"C44804","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",7500,50,"F",3,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,9,"C44807","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,10,"C44808","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P ",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,11,"C44803","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,12,"C44809","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"Dock L",2,"Hydro","AU",{"$nulls":4},0,0,0,0,0]
[null,13,"C30455","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,14,"C30456","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,15,"C30457","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,16,414489,"NBB359682","Crosby Hall",2000,13.333333333333334,"P",4,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,17,415934,"NBB374235","Diefendorf Hall",2500,16.666666666666668,"P",5,"N/A","N/A",{"$nulls":4},0,0,0,0,0]
[null,18,"C30448","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,19,"C30449","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,20,"C39565","NBB364154","Foster Hall",4000,26.666666666666668,"P",4,"ELC","MO",{"$nulls":4},0,0,0,0,0]
[null,21,"C39566","NBB364154","Foster Hall",4000,26.666666666666668,"F",4,"ELC","MO",{"$nulls":4},0,0,0,0,0]
[null,22,205281,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,23,205282,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,24,205283,"NBB364152","Goodyear Hall",1500,10,"F",2,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,25,"EM034","M017","Harriman",3000,20,"P",5,"Hydro","TH",{"$nulls":4},0,0,0,0,0]
[null,26,"C38621","NBB364127","Harriman ",500,3.3333333333333335,"DW",2,"ELC","ID",{"$nulls":4},0,0,0,0,0]
[null,27,"C30451","NBB364127","Harriman",500,3.3333333333333335,"DW",3,"ELC","MA",{"$nulls":4},0,0,0,0,0]
[null,28,102399,"NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,29,"C76567","NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,{"$nulls":6},0,0,0,0,0]
[null,30,204757,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,31,204758,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,32,204759,"NBB364130","Kimball Hall",3500,23.333333333333332,"F",2,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,33,"C30454","NBB364136","Mc Kay Heating Plant",2500,16.666666666666668,"F",2,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,34,206054,"NBB364134","Parker Hall",3500,23.333333333333332,"F",5,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,35,"C72353","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",{"$nulls":4},0,0,0,0,0]
[null,36,"C72398","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",{"$nulls":4},0,0,0,0,0]
[null,37,"C72500","NBB378451","SOM (School of Medicine)",3000,20,"F",7,"N/A","DCB",{"$nulls":4},0,0,0,0,0]
[null,38,201010,"NBB364137","Service  Building",2500,16.666666666666668,"F",2,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,39,"C30447","NBB364125","Sherman Hall",4000,26.666666666666668,"P",4,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,40,"C44798","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",{"$nulls":4},0,0,0,0,0]
[null,41,"C44799","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",{"$nulls":4},0,0,0,0,0]
[null,42,205518,"NBB364139","Squire Hall",2500,16.666666666666668,"P",4,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,43,205519,"NBB364139","Squire Hall",2500,16.666666666666668,"F",3,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,44,"C44800","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",{"$nulls":4},0,0,0,0,0]
[null,45,"C44801","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",{"$nulls":4},0,0,0,0,0]
[null,46,"C30453","NBB364133","Wende Hall",3500,23.333333333333332,"F",4,"ELC","WE",{"$nulls":4},0,0,0,0,0]
[]
[null,"SECTION 2 - NORTH"]
[null,47,"C38619","NBB364194","Alumni Arena",3000,20,"P",3,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,48,"C38618","NBB364194","Alumni Arena",3000,20,"P",6,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,49,"C38615","NBB364182","Baird Music Hall",4000,26.666666666666668,"P",5,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,50,"C38616","NBB364182","Baird Music Hall",4000,26.666666666666668,"F",5,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,51,"C30418","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",{"$nulls":4},0,0,0,0,0]
[null,52,"C30419","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",{"$nulls":4},0,0,0,0,0]
[null,53,"C30480","NBB364172","Bell Hall",3500,23.333333333333332,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,54,"C39318","NBB364183 ","Bonner Hall",3000,20,"P",4,"Hydro","MO",{"$nulls":4},0,0,0,0,0]
[null,55,"C30423","NBB364169","Capen Hall",4000,26.666666666666668,"F",6,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,56,"C30424","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,57,"C30425","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,58,"C30426","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,59,"C30427","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,60,"C30428","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,61,"C30429","NBB364169","Capen Hall",2500,16.666666666666668,"P",5,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,62,353364,"NBB358939","Center For The Arts",3500,23.333333333333332,"P",3,"Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,63,353342,"NBB358939","Center For The Arts",10000,66.66666666666667,"F",3,"Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,64,353343,"NBB358939","Center For The Arts",2500,16.666666666666668,"P",3,"Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,65,353344,"NBB358939","Center For The Arts",5000,33.333333333333336,"P",3,"Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,66,"C26076","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",{"$nulls":4},0,0,0,0,0]
[null,67,"C26077","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",{"$nulls":4},0,0,0,0,0]
[null,68,"C26078","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",{"$nulls":4},0,0,0,0,0]
[null,69,"D30436","NBB364184","Clinton Hall",1500,10,"P ",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,70,400986,"NBB364195","Computer Center",2500,16.666666666666668,"P",3,"Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,71,335636,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,72,335635,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,73,"C30420","NBB364161","Crofts Hall",4000,26.666666666666668,"P",5,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,74,"C30421","NBB364161","Crofts Hall",4000,26.666666666666668,"P",4,"ELC","H",{"$nulls":4},0,0,0,0,0]
[null,75,"C30483","NBB364187","Fargo 3",2000,13.333333333333334,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,76,"N/A","NBB364188","Fargo 4",2000,13.333333333333334,"P",10,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,77,"D30438","NBB364187","Fargo 5",2000,13.333333333333334,"P",5,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,78,335339,"NBB364187","Fargo 7",2000,13.333333333333334,"P",7,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,79,"C30477","NBB364159","Fronczak Hall",3500,23.333333333333332,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,80,"C30478","NBB364159","Fronczak Hall",7500,50,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,81,"C30479","NBB364159","Fronczak Hall",6000,40,"F",6,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,82,600664,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,83,600663,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,84,600662,"NBB364174","Furnas Hall",3000,20,"F",10,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,85,"D30481","NBB364166","Hochstetter Hall",4000,26.666666666666668,"F",7,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,86,335638,"NBB364166","Hochstetter Hall",4000,26.666666666666668,"P",7,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,87,335637,"NBB364166","Hochstetter Hall",2500,16.666666666666668,"P",2,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,88,"C44090","NBB364198","Jacobs School of Management",2500,16.666666666666668,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,89,"C38683","NBB367747","Jarvis Hall",5000,33.333333333333336,"P",3,"Hydro","MO",{"$nulls":4},0,0,0,0,0]
[null,90,"C38682","NBB364177","Ketter Hall",4000,26.666666666666668,"P",2,"Hydro","MO",{"$nulls":4},0,0,0,0,0]
[null,91,"C38620","NBB364181","Knox Lecture Hall",2100,14,"P",3,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,92,"D30433","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",{"$nulls":4},0,0,0,0,0]
[null,93,"D30432","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",{"$nulls":4},0,0,0,0,0]
[null,94,"C30431","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",{"$nulls":4},0,0,0,0,0]
[null,95,"D30434","NBB364175","Lockwood Library",3000,20,"F",2,"Hydro","MO",{"$nulls":4},0,0,0,0,0]
[null,96,"C30435","NBB364175","Lockwood Library",3500,23.333333333333332,"F",2,"Hydro","MO",{"$nulls":4},0,0,0,0,0]
[null,97,"EK4022","A620","Mathematics Building",3500,23.333333333333332,"P",3,"Hydro","TH",{"$nulls":4},0,0,0,0,0]
[null,98,"C30484","NBB364176","MFAC (Millard Fillmore Academic Center)    ",2500,16.666666666666668,"P",3,"Hydro","MO",{"$nulls":4},0,0,0,0,0]
[null,99,"C30485","NBB364176","MFAC (Millard Fillmore Academic Center) ",2500,16.666666666666668,"P",3,"Hydro","MO",{"$nulls":4},0,0,0,0,0]
[null,100,"C30430","NBB364171","Norton Hall",2000,13.333333333333334,"P",3,"Hydro","H",{"$nulls":4},0,0,0,0,0]
[null,101,353377,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",{"$nulls":4},0,0,0,0,0]
[null,102,353378,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",{"$nulls":4},0,0,0,0,0]
[null,103,353379,"NBB357197","NSM (Natural Science & Math)",10000,66.66666666666667,"F",8,"N/A","O",{"$nulls":4},0,0,0,0,0]
[null,104,353380,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",{"$nulls":4},0,0,0,0,0]
[null,105,353381,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",{"$nulls":4},0,0,0,0,0]
[null,106,353382,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",{"$nulls":4},0,0,0,0,0]
[null,107,"C24270","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",{"$nulls":4},0,0,0,0,0]
[null,108,"C24271","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",{"$nulls":4},0,0,0,0,0]
[null,109,"C24272","NBB364157","O'Brian Hall",3000,20,"F",8,"ELC","D",{"$nulls":4},0,0,0,0,0]
[null,110,335337,"NBB364188","Porter 4",2000,13.333333333333334,"P",10,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,111,"D30440","NBB364188","Porter 5",2000,13.333333333333334,"P",5,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,112,"C30439","NBB364188","Porter 6",2000,13.333333333333334,"P",5,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,113,335338,"NBB364188","Porter 7",2000,13.333333333333334,"P",8,"ELC","O",{"$nulls":4},0,0,0,0,0]
[null,114,"C44906","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,115,"C44907","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,116,"C7784","NBB364185","Red Jacket 2 ",2000,13.333333333333334,"P",5,"Hydro","ES",{"$nulls":4},0,0,0,0,0]
[null,117,"C30442","NBB364185","Red Jacket 4",2000,13.333333333333334,"P",10,"ELC","P",{"$nulls":4},0,0,0,0,0]
[null,118,"C7785","NBB364185","Red Jacket 4 ",2000,13.333333333333334,"P",5,"Hydro","ES",{"$nulls":4},0,0,0,0,0]
[null,119,"C30482","NBB364185","Red Jacket 6",2000,13.333333333333334,"P",7,"ELC","P",{"$nulls":4},0,0,0,0,0]
[null,120,"C7782","NBB364186","Richmond 1",2500,16.666666666666668,"P",5,"Hydro","ES",{"$nulls":4},0,0,0,0,0]
[null,121,"C7783","NBB364186","Richmond 3",2000,13.333333333333334,"P",5,"Hydro","P",{"$nulls":4},0,0,0,0,0]
[null,122,"C30441","NBB364186","Richmond 4",2000,13.333333333333334,"P",10,"ELC","P",{"$nulls":4},0,0,0,0,0]
[null,123,"C30445","NBB364186","Richmond 6",2000,13.333333333333334,"P",7,"ELC","P",{"$nulls":4},0,0,0,0,0]
[null,124,"D30437","NBB364184","Roosevelt Hall",1500,10,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,125,"C38617","NBB364193","Slee Music Chamber",4000,26.666666666666668,"P",4,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,126,"C8514","NBB364189","Spaulding 3",2000,13.333333333333334,"P",4,"Hydro","ES",{"$nulls":4},0,0,0,0,0]
[null,127,"C30443","NBB364189","Spaulding 4",2000,13.333333333333334,"P",10,"ELC","P",{"$nulls":4},0,0,0,0,0]
[null,128,"C8515","NBB364189","Spaulding 4",2000,13.333333333333334,"P",5,"Hydro","ES",{"$nulls":4},0,0,0,0,0]
[null,129,"C8516","NBB364189","Spaulding 6",2000,13.333333333333334,"P",5,"Hydro","ES",{"$nulls":4},0,0,0,0,0]
[null,130,"C30487","NBB364189","Spaulding 7",2000,13.333333333333334,"P",8,"ELC","P",{"$nulls":4},0,0,0,0,0]
[null,131,"C07107","NBB364362","Stadium ",2500,16.666666666666668,"P",3,"N/A","WE",{"$nulls":4},0,0,0,0,0]
[null,132,"C07106","NBB364362","Stadium",2500,16.666666666666668,"P",3,"N/A","WE",{"$nulls":4},0,0,0,0,0]
[null,133,"C43535","NBB364197","Student Union",2100,14,"P",3,"Hydro","D",{"$nulls":4},0,0,0,0,0]
[null,134,353374,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA",{"$nulls":4},0,0,0,0,0]
[null,135,353375,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA ",{"$nulls":4},0,0,0,0,0]
[null,136,413334,"NBB364197","Student Union",2100,14,"P",2,"Hydro","O",{"$nulls":4},0,0,0,0,0]
[null,137,"C30422","NBB364167","Talbert Hall",2000,13.333333333333334,"P",3,"Hydro","H",{"$nulls":4},0,0,0,0,0]
[null,138,"C30444","NBB364192","Wilkeson 2",2000,13.333333333333334,"P",10,"ELC","P",{"$nulls":4},0,0,0,0,0]
[null,139,"C8518","NBB364192","Wilkeson 3",2000,13.333333333333334,"P",4,"Hydro","ES",{"$nulls":4},0,0,0,0,0]
[null,140,"C8517","NBB364192","Wilkeson 5",2000,13.333333333333334,"P",5,"Hydro","ES",{"$nulls":4},0,0,0,0,0]
[null,141,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",{"$nulls":4},0,0,0,0,0]
[null,142,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",{"$nulls":4},0,0,0,0,0]
[null,143,"N/A","N/A","RIA",3000,20,"F",7,"GT","MO",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,1032,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,24609,"% Markup over Mfg",{"$nulls":5},24609,null,null,25347.27,26107.6881,26890.918743,27697.64630529,130652.52314829]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,24609,null,null,25347.27,26107.6881,26890.918743,27697.64630529,130652.52314829,130652.52314829]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,24609,null,null,25347.27,26107.6881,26890.918743,27697.64630529,130652.52314829,130652.52314829]
[]
["†  FOOTNOTE:\nThe University at Buffalo requires two (2) elevator mechanics 40 hours per week each, Monday - Friday 8:00 AM - 4:30 PM. "]

{"sheet":"University at Buffalo-DCB","index":140,"n_rows":178,"n_cols":21,"rows_kept":178,"cut":false,"hidden":false,"merged":[[165,1,165,3],[165,6,165,7],[177,0,177,10],[10,19,11,19],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[163,1,163,4],[163,6,163,7],[7,15,7,20],[10,20,11,20],[14,1,14,10],[62,1,62,10],[162,1,162,4],[162,6,162,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"DCB Elevator Company Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",null,null,"SEE FOOTNOTE REQUIREMENTS  †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  University at Buffalo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - SOUTH"]
[null,1,"C44282","NBB364128","Abbott Library",2250,15,"P",4,"Hydro","MO",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,2,200905,"NBB364128","Abbott Library",2250,15,"P",4,"ELC","O",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,3,"C44283","NBB364128","Abbott Library",500,3.3333333333333335,"DW",3,"ELC","MA",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,4,"C30452","NBB364131","Allen Hall ",4000,26.666666666666668,"F",3,"ELC","WE",null,3980,null,null,4099.4,4222.382,4349.053459999999,4479.525063799999,21130.3605238]
[null,5,"C30446","NBB364124","Cary Hall",4000,26.666666666666668,"P",4,"ELC","WE",null,3980,null,null,4099.4,4222.382,4349.053459999999,4479.525063799999,21130.3605238]
[null,6,"C44805","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,3980,null,null,4099.4,4222.382,4349.053459999999,4479.525063799999,21130.3605238]
[null,7,"C44806","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,3980,null,null,4099.4,4222.382,4349.053459999999,4479.525063799999,21130.3605238]
[null,8,"C44804","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",7500,50,"F",3,"Hydro","D",null,3980,null,null,4099.4,4222.382,4349.053459999999,4479.525063799999,21130.3605238]
[null,9,"C44807","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,3980,null,null,4099.4,4222.382,4349.053459999999,4479.525063799999,21130.3605238]
[null,10,"C44808","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P ",4,"Hydro","D",null,3980,null,null,4099.4,4222.382,4349.053459999999,4479.525063799999,21130.3605238]
[null,11,"C44803","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,3980,null,null,4099.4,4222.382,4349.053459999999,4479.525063799999,21130.3605238]
[null,12,"C44809","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"Dock L",2,"Hydro","AU",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,13,"C30455","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,14,"C30456","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,15,"C30457","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,16,414489,"NBB359682","Crosby Hall",2000,13.333333333333334,"P",4,"ELC","O",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,17,415934,"NBB374235","Diefendorf Hall",2500,16.666666666666668,"P",5,"N/A","N/A",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,18,"C30448","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,19,"C30449","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,20,"C39565","NBB364154","Foster Hall",4000,26.666666666666668,"P",4,"ELC","MO",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,21,"C39566","NBB364154","Foster Hall",4000,26.666666666666668,"F",4,"ELC","MO",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,22,205281,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,23,205282,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,24,205283,"NBB364152","Goodyear Hall",1500,10,"F",2,"ELC","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,25,"EM034","M017","Harriman",3000,20,"P",5,"Hydro","TH",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,26,"C38621","NBB364127","Harriman ",500,3.3333333333333335,"DW",2,"ELC","ID",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,27,"C30451","NBB364127","Harriman",500,3.3333333333333335,"DW",3,"ELC","MA",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,28,102399,"NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,"ELC","O",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,29,"C76567","NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,null,null,null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,30,204757,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,31,204758,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,32,204759,"NBB364130","Kimball Hall",3500,23.333333333333332,"F",2,"ELC","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,33,"C30454","NBB364136","Mc Kay Heating Plant",2500,16.666666666666668,"F",2,"ELC","H",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,34,206054,"NBB364134","Parker Hall",3500,23.333333333333332,"F",5,"ELC","O",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,35,"C72353","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,36,"C72398","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,37,"C72500","NBB378451","SOM (School of Medicine)",3000,20,"F",7,"N/A","DCB",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,38,201010,"NBB364137","Service  Building",2500,16.666666666666668,"F",2,"ELC","O",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,39,"C30447","NBB364125","Sherman Hall",4000,26.666666666666668,"P",4,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,40,"C44798","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,41,"C44799","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,42,205518,"NBB364139","Squire Hall",2500,16.666666666666668,"P",4,"ELC","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,43,205519,"NBB364139","Squire Hall",2500,16.666666666666668,"F",3,"ELC","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,44,"C44800","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,45,"C44801","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,46,"C30453","NBB364133","Wende Hall",3500,23.333333333333332,"F",4,"ELC","WE",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[]
[null,"SECTION 2 - NORTH"]
[null,47,"C38619","NBB364194","Alumni Arena",3000,20,"P",3,"Hydro","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,48,"C38618","NBB364194","Alumni Arena",3000,20,"P",6,"Hydro","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,49,"C38615","NBB364182","Baird Music Hall",4000,26.666666666666668,"P",5,"Hydro","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,50,"C38616","NBB364182","Baird Music Hall",4000,26.666666666666668,"F",5,"Hydro","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,51,"C30418","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,52,"C30419","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,53,"C30480","NBB364172","Bell Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,54,"C39318","NBB364183 ","Bonner Hall",3000,20,"P",4,"Hydro","MO",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,55,"C30423","NBB364169","Capen Hall",4000,26.666666666666668,"F",6,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,56,"C30424","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,57,"C30425","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,58,"C30426","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,59,"C30427","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,60,"C30428","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,61,"C30429","NBB364169","Capen Hall",2500,16.666666666666668,"P",5,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,62,353364,"NBB358939","Center For The Arts",3500,23.333333333333332,"P",3,"Hydro","O",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,63,353342,"NBB358939","Center For The Arts",10000,66.66666666666667,"F",3,"Hydro","O",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,64,353343,"NBB358939","Center For The Arts",2500,16.666666666666668,"P",3,"Hydro","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,65,353344,"NBB358939","Center For The Arts",5000,33.333333333333336,"P",3,"Hydro","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,66,"C26076","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,67,"C26077","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,68,"C26078","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,69,"D30436","NBB364184","Clinton Hall",1500,10,"P ",4,"Hydro","D",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,70,400986,"NBB364195","Computer Center",2500,16.666666666666668,"P",3,"Hydro","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,71,335636,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,72,335635,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,73,"C30420","NBB364161","Crofts Hall",4000,26.666666666666668,"P",5,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,74,"C30421","NBB364161","Crofts Hall",4000,26.666666666666668,"P",4,"ELC","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,75,"C30483","NBB364187","Fargo 3",2000,13.333333333333334,"P",4,"Hydro","D",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,76,"N/A","NBB364188","Fargo 4",2000,13.333333333333334,"P",10,"ELC","O",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,77,"D30438","NBB364187","Fargo 5",2000,13.333333333333334,"P",5,"Hydro","D",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,78,335339,"NBB364187","Fargo 7",2000,13.333333333333334,"P",7,"ELC","O",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,79,"C30477","NBB364159","Fronczak Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,80,"C30478","NBB364159","Fronczak Hall",7500,50,"P",4,"Hydro","D",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,81,"C30479","NBB364159","Fronczak Hall",6000,40,"F",6,"Hydro","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,82,600664,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,83,600663,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,84,600662,"NBB364174","Furnas Hall",3000,20,"F",10,"ELC","O",null,4200,null,null,4326,4455.78,4589.453399999999,4727.1370019999995,22298.370401999997]
[null,85,"D30481","NBB364166","Hochstetter Hall",4000,26.666666666666668,"F",7,"Hydro","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,86,335638,"NBB364166","Hochstetter Hall",4000,26.666666666666668,"P",7,"ELC","O",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,87,335637,"NBB364166","Hochstetter Hall",2500,16.666666666666668,"P",2,"ELC","O",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,88,"C44090","NBB364198","Jacobs School of Management",2500,16.666666666666668,"P",4,"Hydro","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,89,"C38683","NBB367747","Jarvis Hall",5000,33.333333333333336,"P",3,"Hydro","MO",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,90,"C38682","NBB364177","Ketter Hall",4000,26.666666666666668,"P",2,"Hydro","MO",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,91,"C38620","NBB364181","Knox Lecture Hall",2100,14,"P",3,"Hydro","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,92,"D30433","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,93,"D30432","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,94,"C30431","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,95,"D30434","NBB364175","Lockwood Library",3000,20,"F",2,"Hydro","MO",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,96,"C30435","NBB364175","Lockwood Library",3500,23.333333333333332,"F",2,"Hydro","MO",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,97,"EK4022","A620","Mathematics Building",3500,23.333333333333332,"P",3,"Hydro","TH",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,98,"C30484","NBB364176","MFAC (Millard Fillmore Academic Center)    ",2500,16.666666666666668,"P",3,"Hydro","MO",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,99,"C30485","NBB364176","MFAC (Millard Fillmore Academic Center) ",2500,16.666666666666668,"P",3,"Hydro","MO",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,100,"C30430","NBB364171","Norton Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,101,353377,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,102,353378,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,103,353379,"NBB357197","NSM (Natural Science & Math)",10000,66.66666666666667,"F",8,"N/A","O",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,104,353380,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,4680,null,null,4820.4,4965.012,5113.9623599999995,5267.3812308,24846.7555908]
[null,105,353381,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,106,353382,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,107,"C24270","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,108,"C24271","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,109,"C24272","NBB364157","O'Brian Hall",3000,20,"F",8,"ELC","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,110,335337,"NBB364188","Porter 4",2000,13.333333333333334,"P",10,"ELC","O",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,111,"D30440","NBB364188","Porter 5",2000,13.333333333333334,"P",5,"Hydro","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,112,"C30439","NBB364188","Porter 6",2000,13.333333333333334,"P",5,"Hydro","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,113,335338,"NBB364188","Porter 7",2000,13.333333333333334,"P",8,"ELC","O",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,114,"C44906","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,115,"C44907","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,116,"C7784","NBB364185","Red Jacket 2 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,117,"C30442","NBB364185","Red Jacket 4",2000,13.333333333333334,"P",10,"ELC","P",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,118,"C7785","NBB364185","Red Jacket 4 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,119,"C30482","NBB364185","Red Jacket 6",2000,13.333333333333334,"P",7,"ELC","P",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,120,"C7782","NBB364186","Richmond 1",2500,16.666666666666668,"P",5,"Hydro","ES",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,121,"C7783","NBB364186","Richmond 3",2000,13.333333333333334,"P",5,"Hydro","P",null,3780,null,null,3893.4,4010.202,4130.50806,4254.4233018,20068.5333618]
[null,122,"C30441","NBB364186","Richmond 4",2000,13.333333333333334,"P",10,"ELC","P",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,123,"C30445","NBB364186","Richmond 6",2000,13.333333333333334,"P",7,"ELC","P",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,124,"D30437","NBB364184","Roosevelt Hall",1500,10,"P",4,"Hydro","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,125,"C38617","NBB364193","Slee Music Chamber",4000,26.666666666666668,"P",4,"Hydro","D",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,126,"C8514","NBB364189","Spaulding 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,3960,null,null,4078.8,4201.164,4327.19892,4457.014887599999,21024.177807599997]
[null,127,"C30443","NBB364189","Spaulding 4",2000,13.333333333333334,"P",10,"ELC","P",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,128,"C8515","NBB364189","Spaulding 4",2000,13.333333333333334,"P",5,"Hydro","ES",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,129,"C8516","NBB364189","Spaulding 6",2000,13.333333333333334,"P",5,"Hydro","ES",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,130,"C30487","NBB364189","Spaulding 7",2000,13.333333333333334,"P",8,"ELC","P",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,131,"C07107","NBB364362","Stadium ",2500,16.666666666666668,"P",3,"N/A","WE",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,132,"C07106","NBB364362","Stadium",2500,16.666666666666668,"P",3,"N/A","WE",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,133,"C43535","NBB364197","Student Union",2100,14,"P",3,"Hydro","D",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,134,353374,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,135,353375,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA ",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,136,413334,"NBB364197","Student Union",2100,14,"P",2,"Hydro","O",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,137,"C30422","NBB364167","Talbert Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,138,"C30444","NBB364192","Wilkeson 2",2000,13.333333333333334,"P",10,"ELC","P",null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[null,139,"C8518","NBB364192","Wilkeson 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,3480,null,null,3584.4,3691.9320000000002,3802.68996,3916.7706588,18475.7926188]
[null,140,"C8517","NBB364192","Wilkeson 5",2000,13.333333333333334,"P",5,"Hydro","ES",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,141,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,142,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[null,143,"N/A","N/A","RIA",3000,20,"F",7,"GT","MO",null,3720,null,null,3831.6,3946.548,4064.9444399999998,4186.8927732,19749.9852132]
[{"$nulls":10},"Subtotal",null,555360,null,null,572020.7999999999,589181.4239999999,606856.8667199991,625062.5727215997,2948481.663441597,2948481.6634415984]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,1032,"Hourly Rate",null,175,null,null,null,180600,null,null,186018,191598.54,197346.4962,203266.891086,958829.927286]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,24609,"% Markup over Mfg",null,0.15,null,null,null,28300.35,null,null,29149.3605,30023.841314999998,30924.55655445,31852.293251083498,150250.4016205335]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,233,null,null,null,11650,null,null,11999.5,12359.485,12730.26955,13112.1776365,61851.432186499995]
[]
[{"$nulls":10},"Bid Total",null,775910.35,null,null,799187.6604999999,823163.2903149999,847858.189024449,873293.9346951832,4119413.4245346305,4119413.424534632]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,775910.35,null,null,799187.6604999999,823163.2903149999,847858.189024449,873293.9346951832,4119413.4245346305,4119413.424534632]
[]
["†  FOOTNOTE:\nThe University at Buffalo requires two (2) elevator mechanics 40 hours per week each, Monday - Friday 8:00 AM - 4:30 PM. "]

{"sheet":"University at Buffalo-DowneyGoo","index":141,"n_rows":178,"n_cols":21,"rows_kept":178,"cut":false,"hidden":false,"merged":[[165,1,165,3],[165,6,165,7],[177,0,177,10],[10,19,11,19],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[163,1,163,4],[163,6,163,7],[7,15,7,20],[10,20,11,20],[14,1,14,10],[62,1,62,10],[162,1,162,4],[162,6,162,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",null,null,"SEE FOOTNOTE REQUIREMENTS  †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  University at Buffalo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - SOUTH"]
[null,1,"C44282","NBB364128","Abbott Library",2250,15,"P",4,"Hydro","MO",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,2,200905,"NBB364128","Abbott Library",2250,15,"P",4,"ELC","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,3,"C44283","NBB364128","Abbott Library",500,3.3333333333333335,"DW",3,"ELC","MA",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,4,"C30452","NBB364131","Allen Hall ",4000,26.666666666666668,"F",3,"ELC","WE",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,5,"C30446","NBB364124","Cary Hall",4000,26.666666666666668,"P",4,"ELC","WE",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,6,"C44805","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,7,"C44806","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,8,"C44804","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",7500,50,"F",3,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,9,"C44807","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,10,"C44808","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P ",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,11,"C44803","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,12,"C44809","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"Dock L",2,"Hydro","AU",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,13,"C30455","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,14,"C30456","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,15,"C30457","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,16,414489,"NBB359682","Crosby Hall",2000,13.333333333333334,"P",4,"ELC","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,17,415934,"NBB374235","Diefendorf Hall",2500,16.666666666666668,"P",5,"N/A","N/A",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,18,"C30448","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,19,"C30449","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,20,"C39565","NBB364154","Foster Hall",4000,26.666666666666668,"P",4,"ELC","MO",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,21,"C39566","NBB364154","Foster Hall",4000,26.666666666666668,"F",4,"ELC","MO",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,22,205281,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,23,205282,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,24,205283,"NBB364152","Goodyear Hall",1500,10,"F",2,"ELC","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,25,"EM034","M017","Harriman",3000,20,"P",5,"Hydro","TH",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,26,"C38621","NBB364127","Harriman ",500,3.3333333333333335,"DW",2,"ELC","ID",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,27,"C30451","NBB364127","Harriman",500,3.3333333333333335,"DW",3,"ELC","MA",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,28,102399,"NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,"ELC","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,29,"C76567","NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,null,null,null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,30,204757,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,31,204758,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,32,204759,"NBB364130","Kimball Hall",3500,23.333333333333332,"F",2,"ELC","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,33,"C30454","NBB364136","Mc Kay Heating Plant",2500,16.666666666666668,"F",2,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,34,206054,"NBB364134","Parker Hall",3500,23.333333333333332,"F",5,"ELC","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,35,"C72353","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,36,"C72398","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,37,"C72500","NBB378451","SOM (School of Medicine)",3000,20,"F",7,"N/A","DCB",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,38,201010,"NBB364137","Service  Building",2500,16.666666666666668,"F",2,"ELC","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,39,"C30447","NBB364125","Sherman Hall",4000,26.666666666666668,"P",4,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,40,"C44798","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,41,"C44799","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,42,205518,"NBB364139","Squire Hall",2500,16.666666666666668,"P",4,"ELC","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,43,205519,"NBB364139","Squire Hall",2500,16.666666666666668,"F",3,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,44,"C44800","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,45,"C44801","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,46,"C30453","NBB364133","Wende Hall",3500,23.333333333333332,"F",4,"ELC","WE",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[]
[null,"SECTION 2 - NORTH"]
[null,47,"C38619","NBB364194","Alumni Arena",3000,20,"P",3,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,48,"C38618","NBB364194","Alumni Arena",3000,20,"P",6,"Hydro","D",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,49,"C38615","NBB364182","Baird Music Hall",4000,26.666666666666668,"P",5,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,50,"C38616","NBB364182","Baird Music Hall",4000,26.666666666666668,"F",5,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,51,"C30418","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,52,"C30419","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,53,"C30480","NBB364172","Bell Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,54,"C39318","NBB364183 ","Bonner Hall",3000,20,"P",4,"Hydro","MO",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,55,"C30423","NBB364169","Capen Hall",4000,26.666666666666668,"F",6,"ELC","H",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,56,"C30424","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,57,"C30425","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,58,"C30426","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,59,"C30427","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,60,"C30428","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,61,"C30429","NBB364169","Capen Hall",2500,16.666666666666668,"P",5,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,62,353364,"NBB358939","Center For The Arts",3500,23.333333333333332,"P",3,"Hydro","O",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,63,353342,"NBB358939","Center For The Arts",10000,66.66666666666667,"F",3,"Hydro","O",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,64,353343,"NBB358939","Center For The Arts",2500,16.666666666666668,"P",3,"Hydro","O",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,65,353344,"NBB358939","Center For The Arts",5000,33.333333333333336,"P",3,"Hydro","O",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,66,"C26076","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,67,"C26077","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,68,"C26078","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,69,"D30436","NBB364184","Clinton Hall",1500,10,"P ",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,70,400986,"NBB364195","Computer Center",2500,16.666666666666668,"P",3,"Hydro","O",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,71,335636,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,72,335635,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,73,"C30420","NBB364161","Crofts Hall",4000,26.666666666666668,"P",5,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,74,"C30421","NBB364161","Crofts Hall",4000,26.666666666666668,"P",4,"ELC","H",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,75,"C30483","NBB364187","Fargo 3",2000,13.333333333333334,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,76,"N/A","NBB364188","Fargo 4",2000,13.333333333333334,"P",10,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,77,"D30438","NBB364187","Fargo 5",2000,13.333333333333334,"P",5,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,78,335339,"NBB364187","Fargo 7",2000,13.333333333333334,"P",7,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,79,"C30477","NBB364159","Fronczak Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,80,"C30478","NBB364159","Fronczak Hall",7500,50,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,81,"C30479","NBB364159","Fronczak Hall",6000,40,"F",6,"Hydro","D",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,82,600664,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,83,600663,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,84,600662,"NBB364174","Furnas Hall",3000,20,"F",10,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,85,"D30481","NBB364166","Hochstetter Hall",4000,26.666666666666668,"F",7,"Hydro","D",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,86,335638,"NBB364166","Hochstetter Hall",4000,26.666666666666668,"P",7,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,87,335637,"NBB364166","Hochstetter Hall",2500,16.666666666666668,"P",2,"ELC","O",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,88,"C44090","NBB364198","Jacobs School of Management",2500,16.666666666666668,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,89,"C38683","NBB367747","Jarvis Hall",5000,33.333333333333336,"P",3,"Hydro","MO",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,90,"C38682","NBB364177","Ketter Hall",4000,26.666666666666668,"P",2,"Hydro","MO",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,91,"C38620","NBB364181","Knox Lecture Hall",2100,14,"P",3,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,92,"D30433","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,93,"D30432","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,94,"C30431","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,95,"D30434","NBB364175","Lockwood Library",3000,20,"F",2,"Hydro","MO",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,96,"C30435","NBB364175","Lockwood Library",3500,23.333333333333332,"F",2,"Hydro","MO",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,97,"EK4022","A620","Mathematics Building",3500,23.333333333333332,"P",3,"Hydro","TH",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,98,"C30484","NBB364176","MFAC (Millard Fillmore Academic Center)    ",2500,16.666666666666668,"P",3,"Hydro","MO",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,99,"C30485","NBB364176","MFAC (Millard Fillmore Academic Center) ",2500,16.666666666666668,"P",3,"Hydro","MO",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,100,"C30430","NBB364171","Norton Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,101,353377,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,102,353378,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,103,353379,"NBB357197","NSM (Natural Science & Math)",10000,66.66666666666667,"F",8,"N/A","O",null,7380,null,null,7601.4,7829.442,8064.32526,8306.2550178,39181.422277800004]
[null,104,353380,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,105,353381,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,106,353382,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,107,"C24270","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,108,"C24271","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,109,"C24272","NBB364157","O'Brian Hall",3000,20,"F",8,"ELC","D",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,110,335337,"NBB364188","Porter 4",2000,13.333333333333334,"P",10,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,111,"D30440","NBB364188","Porter 5",2000,13.333333333333334,"P",5,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,112,"C30439","NBB364188","Porter 6",2000,13.333333333333334,"P",5,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,113,335338,"NBB364188","Porter 7",2000,13.333333333333334,"P",8,"ELC","O",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,114,"C44906","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,115,"C44907","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,3300,null,null,3399,3500.97,3605.9991,3714.179073,17520.148172999998]
[null,116,"C7784","NBB364185","Red Jacket 2 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,117,"C30442","NBB364185","Red Jacket 4",2000,13.333333333333334,"P",10,"ELC","P",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,118,"C7785","NBB364185","Red Jacket 4 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,119,"C30482","NBB364185","Red Jacket 6",2000,13.333333333333334,"P",7,"ELC","P",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,120,"C7782","NBB364186","Richmond 1",2500,16.666666666666668,"P",5,"Hydro","ES",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,121,"C7783","NBB364186","Richmond 3",2000,13.333333333333334,"P",5,"Hydro","P",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,122,"C30441","NBB364186","Richmond 4",2000,13.333333333333334,"P",10,"ELC","P",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,123,"C30445","NBB364186","Richmond 6",2000,13.333333333333334,"P",7,"ELC","P",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,124,"D30437","NBB364184","Roosevelt Hall",1500,10,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,125,"C38617","NBB364193","Slee Music Chamber",4000,26.666666666666668,"P",4,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,126,"C8514","NBB364189","Spaulding 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,127,"C30443","NBB364189","Spaulding 4",2000,13.333333333333334,"P",10,"ELC","P",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,128,"C8515","NBB364189","Spaulding 4",2000,13.333333333333334,"P",5,"Hydro","ES",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,129,"C8516","NBB364189","Spaulding 6",2000,13.333333333333334,"P",5,"Hydro","ES",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,130,"C30487","NBB364189","Spaulding 7",2000,13.333333333333334,"P",8,"ELC","P",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,131,"C07107","NBB364362","Stadium ",2500,16.666666666666668,"P",3,"N/A","WE",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,132,"C07106","NBB364362","Stadium",2500,16.666666666666668,"P",3,"N/A","WE",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,133,"C43535","NBB364197","Student Union",2100,14,"P",3,"Hydro","D",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,134,353374,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,135,353375,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA ",null,900,null,null,927,954.81,983.4543,1012.957929,4778.222229]
[null,136,413334,"NBB364197","Student Union",2100,14,"P",2,"Hydro","O",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,137,"C30422","NBB364167","Talbert Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,138,"C30444","NBB364192","Wilkeson 2",2000,13.333333333333334,"P",10,"ELC","P",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[null,139,"C8518","NBB364192","Wilkeson 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,140,"C8517","NBB364192","Wilkeson 5",2000,13.333333333333334,"P",5,"Hydro","ES",null,2700,null,null,2781,2864.43,2950.3628999999996,3038.8737869999995,14334.666687]
[null,141,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,142,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,4980,null,null,5129.4,5283.281999999999,5441.780459999999,5605.033873799999,26439.496333799998]
[null,143,"N/A","N/A","RIA",3000,20,"F",7,"GT","MO",null,5880,null,null,6056.4,6238.092,6425.234759999999,6617.991802799999,31217.718562799997]
[{"$nulls":10},"Subtotal",null,583680,null,null,601190.4000000006,619226.1120000004,637802.8953599998,656936.9822207993,3098836.389580803,3098836.3895808]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,1032,"Hourly Rate",null,125.9,null,null,null,129928.8,null,null,133826.664,137841.46391999998,141976.70783759997,146236.00907272796,689809.644830328]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,24609,"% Markup over Mfg",null,0.09,null,null,null,26823.81,null,null,27628.5243,28457.380029,29311.10142987,30190.4344727661,142411.2502316361]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,125.9,null,null,null,6295,null,null,6483.85,6678.365500000001,6878.716465,7085.077958950001,33421.009923950005]
[]
[{"$nulls":10},"Bid Total",null,746727.6100000001,null,null,769129.4383000006,792203.3214490004,815969.4210924697,840448.5037252434,3964478.294566717,3964478.294566714]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,746727.6100000001,null,null,769129.4383000006,792203.3214490004,815969.4210924697,840448.5037252434,3964478.294566717,3964478.294566714]
[]
["†  FOOTNOTE:\nThe University at Buffalo requires two (2) elevator mechanics 40 hours per week each, Monday - Friday 8:00 AM - 4:30 PM. "]

{"sheet":"University at Buffalo-Otis","index":142,"n_rows":178,"n_cols":21,"rows_kept":178,"cut":false,"hidden":false,"merged":[[163,6,163,7],[7,15,7,20],[10,20,11,20],[14,1,14,10],[62,1,62,10],[162,1,162,4],[162,6,162,7],[165,1,165,3],[165,6,165,7],[177,0,177,10],[10,19,11,19],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[163,1,163,4]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",null,null,"SEE FOOTNOTE REQUIREMENTS  †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  University at Buffalo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - SOUTH"]
[null,1,"C44282","NBB364128","Abbott Library",2250,15,"P",4,"Hydro","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,2,200905,"NBB364128","Abbott Library",2250,15,"P",4,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,3,"C44283","NBB364128","Abbott Library",500,3.3333333333333335,"DW",3,"ELC","MA",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,4,"C30452","NBB364131","Allen Hall ",4000,26.666666666666668,"F",3,"ELC","WE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,5,"C30446","NBB364124","Cary Hall",4000,26.666666666666668,"P",4,"ELC","WE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,6,"C44805","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,7,"C44806","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,8,"C44804","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",7500,50,"F",3,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,9,"C44807","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,10,"C44808","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P ",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,11,"C44803","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,12,"C44809","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"Dock L",2,"Hydro","AU",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,13,"C30455","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,14,"C30456","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,15,"C30457","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,16,414489,"NBB359682","Crosby Hall",2000,13.333333333333334,"P",4,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,17,415934,"NBB374235","Diefendorf Hall",2500,16.666666666666668,"P",5,"N/A","N/A",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,18,"C30448","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,19,"C30449","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,20,"C39565","NBB364154","Foster Hall",4000,26.666666666666668,"P",4,"ELC","MO",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,21,"C39566","NBB364154","Foster Hall",4000,26.666666666666668,"F",4,"ELC","MO",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,22,205281,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,23,205282,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,24,205283,"NBB364152","Goodyear Hall",1500,10,"F",2,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,25,"EM034","M017","Harriman",3000,20,"P",5,"Hydro","TH",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,26,"C38621","NBB364127","Harriman ",500,3.3333333333333335,"DW",2,"ELC","ID",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,27,"C30451","NBB364127","Harriman",500,3.3333333333333335,"DW",3,"ELC","MA",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,28,102399,"NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,29,"C76567","NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,null,null,null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,30,204757,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,31,204758,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,32,204759,"NBB364130","Kimball Hall",3500,23.333333333333332,"F",2,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,33,"C30454","NBB364136","Mc Kay Heating Plant",2500,16.666666666666668,"F",2,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,34,206054,"NBB364134","Parker Hall",3500,23.333333333333332,"F",5,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,35,"C72353","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,36,"C72398","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,37,"C72500","NBB378451","SOM (School of Medicine)",3000,20,"F",7,"N/A","DCB",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,38,201010,"NBB364137","Service  Building",2500,16.666666666666668,"F",2,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,39,"C30447","NBB364125","Sherman Hall",4000,26.666666666666668,"P",4,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,40,"C44798","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,41,"C44799","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,42,205518,"NBB364139","Squire Hall",2500,16.666666666666668,"P",4,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,43,205519,"NBB364139","Squire Hall",2500,16.666666666666668,"F",3,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,44,"C44800","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,45,"C44801","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,46,"C30453","NBB364133","Wende Hall",3500,23.333333333333332,"F",4,"ELC","WE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[]
[null,"SECTION 2 - NORTH"]
[null,47,"C38619","NBB364194","Alumni Arena",3000,20,"P",3,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,48,"C38618","NBB364194","Alumni Arena",3000,20,"P",6,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,49,"C38615","NBB364182","Baird Music Hall",4000,26.666666666666668,"P",5,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,50,"C38616","NBB364182","Baird Music Hall",4000,26.666666666666668,"F",5,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,51,"C30418","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,52,"C30419","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,53,"C30480","NBB364172","Bell Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,54,"C39318","NBB364183 ","Bonner Hall",3000,20,"P",4,"Hydro","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,55,"C30423","NBB364169","Capen Hall",4000,26.666666666666668,"F",6,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,56,"C30424","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,57,"C30425","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,58,"C30426","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,59,"C30427","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,60,"C30428","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,61,"C30429","NBB364169","Capen Hall",2500,16.666666666666668,"P",5,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,62,353364,"NBB358939","Center For The Arts",3500,23.333333333333332,"P",3,"Hydro","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,63,353342,"NBB358939","Center For The Arts",10000,66.66666666666667,"F",3,"Hydro","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,64,353343,"NBB358939","Center For The Arts",2500,16.666666666666668,"P",3,"Hydro","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,65,353344,"NBB358939","Center For The Arts",5000,33.333333333333336,"P",3,"Hydro","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,66,"C26076","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,67,"C26077","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,68,"C26078","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,69,"D30436","NBB364184","Clinton Hall",1500,10,"P ",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,70,400986,"NBB364195","Computer Center",2500,16.666666666666668,"P",3,"Hydro","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,71,335636,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,72,335635,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,73,"C30420","NBB364161","Crofts Hall",4000,26.666666666666668,"P",5,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,74,"C30421","NBB364161","Crofts Hall",4000,26.666666666666668,"P",4,"ELC","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,75,"C30483","NBB364187","Fargo 3",2000,13.333333333333334,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,76,"N/A","NBB364188","Fargo 4",2000,13.333333333333334,"P",10,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,77,"D30438","NBB364187","Fargo 5",2000,13.333333333333334,"P",5,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,78,335339,"NBB364187","Fargo 7",2000,13.333333333333334,"P",7,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,79,"C30477","NBB364159","Fronczak Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,80,"C30478","NBB364159","Fronczak Hall",7500,50,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,81,"C30479","NBB364159","Fronczak Hall",6000,40,"F",6,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,82,600664,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,83,600663,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,84,600662,"NBB364174","Furnas Hall",3000,20,"F",10,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,85,"D30481","NBB364166","Hochstetter Hall",4000,26.666666666666668,"F",7,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,86,335638,"NBB364166","Hochstetter Hall",4000,26.666666666666668,"P",7,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,87,335637,"NBB364166","Hochstetter Hall",2500,16.666666666666668,"P",2,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,88,"C44090","NBB364198","Jacobs School of Management",2500,16.666666666666668,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,89,"C38683","NBB367747","Jarvis Hall",5000,33.333333333333336,"P",3,"Hydro","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,90,"C38682","NBB364177","Ketter Hall",4000,26.666666666666668,"P",2,"Hydro","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,91,"C38620","NBB364181","Knox Lecture Hall",2100,14,"P",3,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,92,"D30433","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,93,"D30432","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,94,"C30431","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,95,"D30434","NBB364175","Lockwood Library",3000,20,"F",2,"Hydro","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,96,"C30435","NBB364175","Lockwood Library",3500,23.333333333333332,"F",2,"Hydro","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,97,"EK4022","A620","Mathematics Building",3500,23.333333333333332,"P",3,"Hydro","TH",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,98,"C30484","NBB364176","MFAC (Millard Fillmore Academic Center)    ",2500,16.666666666666668,"P",3,"Hydro","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,99,"C30485","NBB364176","MFAC (Millard Fillmore Academic Center) ",2500,16.666666666666668,"P",3,"Hydro","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,100,"C30430","NBB364171","Norton Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,101,353377,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,102,353378,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,103,353379,"NBB357197","NSM (Natural Science & Math)",10000,66.66666666666667,"F",8,"N/A","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,104,353380,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,105,353381,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,106,353382,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,107,"C24270","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,108,"C24271","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,109,"C24272","NBB364157","O'Brian Hall",3000,20,"F",8,"ELC","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,110,335337,"NBB364188","Porter 4",2000,13.333333333333334,"P",10,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,111,"D30440","NBB364188","Porter 5",2000,13.333333333333334,"P",5,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,112,"C30439","NBB364188","Porter 6",2000,13.333333333333334,"P",5,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,113,335338,"NBB364188","Porter 7",2000,13.333333333333334,"P",8,"ELC","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,114,"C44906","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,115,"C44907","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,116,"C7784","NBB364185","Red Jacket 2 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,117,"C30442","NBB364185","Red Jacket 4",2000,13.333333333333334,"P",10,"ELC","P",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,118,"C7785","NBB364185","Red Jacket 4 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,119,"C30482","NBB364185","Red Jacket 6",2000,13.333333333333334,"P",7,"ELC","P",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,120,"C7782","NBB364186","Richmond 1",2500,16.666666666666668,"P",5,"Hydro","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,121,"C7783","NBB364186","Richmond 3",2000,13.333333333333334,"P",5,"Hydro","P",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,122,"C30441","NBB364186","Richmond 4",2000,13.333333333333334,"P",10,"ELC","P",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,123,"C30445","NBB364186","Richmond 6",2000,13.333333333333334,"P",7,"ELC","P",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,124,"D30437","NBB364184","Roosevelt Hall",1500,10,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,125,"C38617","NBB364193","Slee Music Chamber",4000,26.666666666666668,"P",4,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,126,"C8514","NBB364189","Spaulding 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,127,"C30443","NBB364189","Spaulding 4",2000,13.333333333333334,"P",10,"ELC","P",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,128,"C8515","NBB364189","Spaulding 4",2000,13.333333333333334,"P",5,"Hydro","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,129,"C8516","NBB364189","Spaulding 6",2000,13.333333333333334,"P",5,"Hydro","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,130,"C30487","NBB364189","Spaulding 7",2000,13.333333333333334,"P",8,"ELC","P",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,131,"C07107","NBB364362","Stadium ",2500,16.666666666666668,"P",3,"N/A","WE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,132,"C07106","NBB364362","Stadium",2500,16.666666666666668,"P",3,"N/A","WE",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,133,"C43535","NBB364197","Student Union",2100,14,"P",3,"Hydro","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,134,353374,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,135,353375,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA ",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,136,413334,"NBB364197","Student Union",2100,14,"P",2,"Hydro","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,137,"C30422","NBB364167","Talbert Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,138,"C30444","NBB364192","Wilkeson 2",2000,13.333333333333334,"P",10,"ELC","P",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,139,"C8518","NBB364192","Wilkeson 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,140,"C8517","NBB364192","Wilkeson 5",2000,13.333333333333334,"P",5,"Hydro","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,141,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,142,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,143,"N/A","N/A","RIA",3000,20,"F",7,"GT","MO",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[{"$nulls":10},"Subtotal",null,713736,null,null,735148.0799999983,757202.522399999,779918.598072002,803316.1560141608,3789321.356486157,3789321.35648616]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,1032,"Hourly Rate",null,155,null,null,null,159960,null,null,164758.8,169701.56399999998,174792.61091999998,180036.3892476,849249.3641675999]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,24609,"% Markup over Mfg",null,0.1,null,null,null,27069.9,null,null,27881.997000000003,28718.456910000004,29580.010617300006,30467.410935819007,143717.77546311903]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,155,null,null,null,7750,null,null,7982.5,8221.975,8468.634250000001,8722.6932775,41145.8025275]
[]
[{"$nulls":10},"Bid Total",null,908515.9,null,null,935771.3769999982,963844.5183099989,992759.853859302,1022542.6494750798,4823434.298644377,4823434.298644379]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,908515.9,null,null,935771.3769999982,963844.5183099989,992759.853859302,1022542.6494750798,4823434.298644377,4823434.298644379]
[]
["†  FOOTNOTE:\nThe University at Buffalo requires two (2) elevator mechanics 40 hours per week each, Monday - Friday 8:00 AM - 4:30 PM. "]

{"sheet":"University at Buffalo-Schindler","index":143,"n_rows":178,"n_cols":21,"rows_kept":178,"cut":false,"hidden":false,"merged":[[163,6,163,7],[7,15,7,20],[10,20,11,20],[14,1,14,10],[62,1,62,10],[162,1,162,4],[162,6,162,7],[165,1,165,3],[165,6,165,7],[177,0,177,10],[10,19,11,19],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[163,1,163,4]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",null,null,"SEE FOOTNOTE REQUIREMENTS  †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  University at Buffalo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - SOUTH"]
[null,1,"C44282","NBB364128","Abbott Library",2250,15,"P",4,"Hydro","MO",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,2,200905,"NBB364128","Abbott Library",2250,15,"P",4,"ELC","O",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,3,"C44283","NBB364128","Abbott Library",500,3.3333333333333335,"DW",3,"ELC","MA",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,4,"C30452","NBB364131","Allen Hall ",4000,26.666666666666668,"F",3,"ELC","WE",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,5,"C30446","NBB364124","Cary Hall",4000,26.666666666666668,"P",4,"ELC","WE",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,6,"C44805","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,7,"C44806","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,8,"C44804","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",7500,50,"F",3,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,9,"C44807","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,10,"C44808","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P ",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,11,"C44803","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,12,"C44809","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"Dock L",2,"Hydro","AU",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,13,"C30455","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,14,"C30456","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,15,"C30457","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,16,414489,"NBB359682","Crosby Hall",2000,13.333333333333334,"P",4,"ELC","O",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,17,415934,"NBB374235","Diefendorf Hall",2500,16.666666666666668,"P",5,"N/A","N/A",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,18,"C30448","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,19,"C30449","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,20,"C39565","NBB364154","Foster Hall",4000,26.666666666666668,"P",4,"ELC","MO",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,21,"C39566","NBB364154","Foster Hall",4000,26.666666666666668,"F",4,"ELC","MO",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,22,205281,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,23,205282,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,24,205283,"NBB364152","Goodyear Hall",1500,10,"F",2,"ELC","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,25,"EM034","M017","Harriman",3000,20,"P",5,"Hydro","TH",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,26,"C38621","NBB364127","Harriman ",500,3.3333333333333335,"DW",2,"ELC","ID",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,27,"C30451","NBB364127","Harriman",500,3.3333333333333335,"DW",3,"ELC","MA",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,28,102399,"NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,"ELC","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,29,"C76567","NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,null,null,null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,30,204757,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,31,204758,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,32,204759,"NBB364130","Kimball Hall",3500,23.333333333333332,"F",2,"ELC","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,33,"C30454","NBB364136","Mc Kay Heating Plant",2500,16.666666666666668,"F",2,"ELC","H",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,34,206054,"NBB364134","Parker Hall",3500,23.333333333333332,"F",5,"ELC","O",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,35,"C72353","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,36,"C72398","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,37,"C72500","NBB378451","SOM (School of Medicine)",3000,20,"F",7,"N/A","DCB",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,38,201010,"NBB364137","Service  Building",2500,16.666666666666668,"F",2,"ELC","O",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,39,"C30447","NBB364125","Sherman Hall",4000,26.666666666666668,"P",4,"ELC","H",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,40,"C44798","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,41,"C44799","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,42,205518,"NBB364139","Squire Hall",2500,16.666666666666668,"P",4,"ELC","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,43,205519,"NBB364139","Squire Hall",2500,16.666666666666668,"F",3,"ELC","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,44,"C44800","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,45,"C44801","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,46,"C30453","NBB364133","Wende Hall",3500,23.333333333333332,"F",4,"ELC","WE",null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[]
[null,"SECTION 2 - NORTH"]
[null,47,"C38619","NBB364194","Alumni Arena",3000,20,"P",3,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,48,"C38618","NBB364194","Alumni Arena",3000,20,"P",6,"Hydro","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,49,"C38615","NBB364182","Baird Music Hall",4000,26.666666666666668,"P",5,"Hydro","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,50,"C38616","NBB364182","Baird Music Hall",4000,26.666666666666668,"F",5,"Hydro","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,51,"C30418","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,52,"C30419","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,53,"C30480","NBB364172","Bell Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,54,"C39318","NBB364183 ","Bonner Hall",3000,20,"P",4,"Hydro","MO",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,55,"C30423","NBB364169","Capen Hall",4000,26.666666666666668,"F",6,"ELC","H",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,56,"C30424","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,57,"C30425","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,58,"C30426","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,59,"C30427","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,60,"C30428","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,61,"C30429","NBB364169","Capen Hall",2500,16.666666666666668,"P",5,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,62,353364,"NBB358939","Center For The Arts",3500,23.333333333333332,"P",3,"Hydro","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,63,353342,"NBB358939","Center For The Arts",10000,66.66666666666667,"F",3,"Hydro","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,64,353343,"NBB358939","Center For The Arts",2500,16.666666666666668,"P",3,"Hydro","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,65,353344,"NBB358939","Center For The Arts",5000,33.333333333333336,"P",3,"Hydro","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,66,"C26076","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,67,"C26077","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,68,"C26078","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,69,"D30436","NBB364184","Clinton Hall",1500,10,"P ",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,70,400986,"NBB364195","Computer Center",2500,16.666666666666668,"P",3,"Hydro","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,71,335636,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,72,335635,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,73,"C30420","NBB364161","Crofts Hall",4000,26.666666666666668,"P",5,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,74,"C30421","NBB364161","Crofts Hall",4000,26.666666666666668,"P",4,"ELC","H",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,75,"C30483","NBB364187","Fargo 3",2000,13.333333333333334,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,76,"N/A","NBB364188","Fargo 4",2000,13.333333333333334,"P",10,"ELC","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,77,"D30438","NBB364187","Fargo 5",2000,13.333333333333334,"P",5,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,78,335339,"NBB364187","Fargo 7",2000,13.333333333333334,"P",7,"ELC","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,79,"C30477","NBB364159","Fronczak Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,80,"C30478","NBB364159","Fronczak Hall",7500,50,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,81,"C30479","NBB364159","Fronczak Hall",6000,40,"F",6,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,82,600664,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,83,600663,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,84,600662,"NBB364174","Furnas Hall",3000,20,"F",10,"ELC","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,85,"D30481","NBB364166","Hochstetter Hall",4000,26.666666666666668,"F",7,"Hydro","D",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,86,335638,"NBB364166","Hochstetter Hall",4000,26.666666666666668,"P",7,"ELC","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,87,335637,"NBB364166","Hochstetter Hall",2500,16.666666666666668,"P",2,"ELC","O",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,88,"C44090","NBB364198","Jacobs School of Management",2500,16.666666666666668,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,89,"C38683","NBB367747","Jarvis Hall",5000,33.333333333333336,"P",3,"Hydro","MO",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,90,"C38682","NBB364177","Ketter Hall",4000,26.666666666666668,"P",2,"Hydro","MO",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,91,"C38620","NBB364181","Knox Lecture Hall",2100,14,"P",3,"Hydro","D",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,92,"D30433","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,93,"D30432","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,94,"C30431","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,95,"D30434","NBB364175","Lockwood Library",3000,20,"F",2,"Hydro","MO",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,96,"C30435","NBB364175","Lockwood Library",3500,23.333333333333332,"F",2,"Hydro","MO",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,97,"EK4022","A620","Mathematics Building",3500,23.333333333333332,"P",3,"Hydro","TH",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,98,"C30484","NBB364176","MFAC (Millard Fillmore Academic Center)    ",2500,16.666666666666668,"P",3,"Hydro","MO",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,99,"C30485","NBB364176","MFAC (Millard Fillmore Academic Center) ",2500,16.666666666666668,"P",3,"Hydro","MO",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,100,"C30430","NBB364171","Norton Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,101,353377,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,102,353378,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,103,353379,"NBB357197","NSM (Natural Science & Math)",10000,66.66666666666667,"F",8,"N/A","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,104,353380,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,105,353381,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,106,353382,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,107,"C24270","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,108,"C24271","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,109,"C24272","NBB364157","O'Brian Hall",3000,20,"F",8,"ELC","D",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,110,335337,"NBB364188","Porter 4",2000,13.333333333333334,"P",10,"ELC","O",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,111,"D30440","NBB364188","Porter 5",2000,13.333333333333334,"P",5,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,112,"C30439","NBB364188","Porter 6",2000,13.333333333333334,"P",5,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,113,335338,"NBB364188","Porter 7",2000,13.333333333333334,"P",8,"ELC","O",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,114,"C44906","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,115,"C44907","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,2000,null,null,2060,2121.8,2185.454,2251.01762,10618.271620000001]
[null,116,"C7784","NBB364185","Red Jacket 2 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,117,"C30442","NBB364185","Red Jacket 4",2000,13.333333333333334,"P",10,"ELC","P",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,118,"C7785","NBB364185","Red Jacket 4 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,119,"C30482","NBB364185","Red Jacket 6",2000,13.333333333333334,"P",7,"ELC","P",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,120,"C7782","NBB364186","Richmond 1",2500,16.666666666666668,"P",5,"Hydro","ES",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,121,"C7783","NBB364186","Richmond 3",2000,13.333333333333334,"P",5,"Hydro","P",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,122,"C30441","NBB364186","Richmond 4",2000,13.333333333333334,"P",10,"ELC","P",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,123,"C30445","NBB364186","Richmond 6",2000,13.333333333333334,"P",7,"ELC","P",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,124,"D30437","NBB364184","Roosevelt Hall",1500,10,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,125,"C38617","NBB364193","Slee Music Chamber",4000,26.666666666666668,"P",4,"Hydro","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,126,"C8514","NBB364189","Spaulding 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,127,"C30443","NBB364189","Spaulding 4",2000,13.333333333333334,"P",10,"ELC","P",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,128,"C8515","NBB364189","Spaulding 4",2000,13.333333333333334,"P",5,"Hydro","ES",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,129,"C8516","NBB364189","Spaulding 6",2000,13.333333333333334,"P",5,"Hydro","ES",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,130,"C30487","NBB364189","Spaulding 7",2000,13.333333333333334,"P",8,"ELC","P",null,4500,null,null,4635,4774.05,4917.2715,5064.789645,23891.111145]
[null,131,"C07107","NBB364362","Stadium ",2500,16.666666666666668,"P",3,"N/A","WE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,132,"C07106","NBB364362","Stadium",2500,16.666666666666668,"P",3,"N/A","WE",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[null,133,"C43535","NBB364197","Student Union",2100,14,"P",3,"Hydro","D",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,134,353374,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA",null,1400,null,null,1442,1485.26,1529.8178,1575.712334,7432.790134]
[null,135,353375,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA ",null,1400,null,null,1442,1485.26,1529.8178,1575.712334,7432.790134]
[null,136,413334,"NBB364197","Student Union",2100,14,"P",2,"Hydro","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,137,"C30422","NBB364167","Talbert Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,138,"C30444","NBB364192","Wilkeson 2",2000,13.333333333333334,"P",10,"ELC","P",null,5000,null,null,5150,5304.5,5463.635,5627.54405,26545.679050000002]
[null,139,"C8518","NBB364192","Wilkeson 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,140,"C8517","NBB364192","Wilkeson 5",2000,13.333333333333334,"P",5,"Hydro","ES",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,141,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,142,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,143,"N/A","N/A","RIA",3000,20,"F",7,"GT","MO",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[{"$nulls":10},"Subtotal",null,452600,null,null,466178,480163.3399999994,494568.24020000023,509405.2874059999,2402914.867605996,2402914.8676059996]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,1032,"Hourly Rate",null,115,null,null,null,118680,null,null,122240.4,125907.612,129684.84035999999,133575.3855708,630088.2379308]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,24609,"% Markup over Mfg",null,0.2,null,null,null,29530.8,null,null,30416.724,31329.22572,32269.1024916,33237.175566348,156783.027777948]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,115,null,null,null,5750,null,null,5922.5,6100.175,6283.18025,6471.6756575,30527.5309075]
[]
[{"$nulls":10},"Bid Total",null,606560.8,null,null,624757.6240000001,643500.3527199994,662805.3633016002,682689.524200648,3220313.6642222437,3220313.664222248]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,606560.8,null,null,624757.6240000001,643500.3527199994,662805.3633016002,682689.524200648,3220313.6642222437,3220313.664222248]
[]
["†  FOOTNOTE:\nThe University at Buffalo requires two (2) elevator mechanics 40 hours per week each, Monday - Friday 8:00 AM - 4:30 PM. "]

{"sheet":"University at Buffalo-SGL","index":144,"n_rows":178,"n_cols":21,"rows_kept":178,"cut":false,"hidden":false,"merged":[[163,6,163,7],[7,15,7,20],[10,20,11,20],[14,1,14,10],[62,1,62,10],[162,1,162,4],[162,6,162,7],[165,1,165,3],[165,6,165,7],[177,0,177,10],[10,19,11,19],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[163,1,163,4]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",null,null,"SEE FOOTNOTE REQUIREMENTS  †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  University at Buffalo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - SOUTH"]
[null,1,"C44282","NBB364128","Abbott Library",2250,15,"P",4,"Hydro","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,2,200905,"NBB364128","Abbott Library",2250,15,"P",4,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,3,"C44283","NBB364128","Abbott Library",500,3.3333333333333335,"DW",3,"ELC","MA",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,4,"C30452","NBB364131","Allen Hall ",4000,26.666666666666668,"F",3,"ELC","WE",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,5,"C30446","NBB364124","Cary Hall",4000,26.666666666666668,"P",4,"ELC","WE",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,6,"C44805","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,7,"C44806","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,8,"C44804","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",7500,50,"F",3,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,9,"C44807","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,10,"C44808","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P ",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,11,"C44803","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,12,"C44809","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"Dock L",2,"Hydro","AU",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,13,"C30455","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,14,"C30456","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,15,"C30457","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,16,414489,"NBB359682","Crosby Hall",2000,13.333333333333334,"P",4,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,17,415934,"NBB374235","Diefendorf Hall",2500,16.666666666666668,"P",5,"N/A","N/A",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,18,"C30448","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,19,"C30449","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,20,"C39565","NBB364154","Foster Hall",4000,26.666666666666668,"P",4,"ELC","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,21,"C39566","NBB364154","Foster Hall",4000,26.666666666666668,"F",4,"ELC","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,22,205281,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,23,205282,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,24,205283,"NBB364152","Goodyear Hall",1500,10,"F",2,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,25,"EM034","M017","Harriman",3000,20,"P",5,"Hydro","TH",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,26,"C38621","NBB364127","Harriman ",500,3.3333333333333335,"DW",2,"ELC","ID",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,27,"C30451","NBB364127","Harriman",500,3.3333333333333335,"DW",3,"ELC","MA",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,28,102399,"NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,29,"C76567","NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,null,null,null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,30,204757,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,31,204758,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,32,204759,"NBB364130","Kimball Hall",3500,23.333333333333332,"F",2,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,33,"C30454","NBB364136","Mc Kay Heating Plant",2500,16.666666666666668,"F",2,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,34,206054,"NBB364134","Parker Hall",3500,23.333333333333332,"F",5,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,35,"C72353","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,36,"C72398","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,37,"C72500","NBB378451","SOM (School of Medicine)",3000,20,"F",7,"N/A","DCB",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,38,201010,"NBB364137","Service  Building",2500,16.666666666666668,"F",2,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,39,"C30447","NBB364125","Sherman Hall",4000,26.666666666666668,"P",4,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,40,"C44798","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,41,"C44799","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,42,205518,"NBB364139","Squire Hall",2500,16.666666666666668,"P",4,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,43,205519,"NBB364139","Squire Hall",2500,16.666666666666668,"F",3,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,44,"C44800","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,45,"C44801","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,46,"C30453","NBB364133","Wende Hall",3500,23.333333333333332,"F",4,"ELC","WE",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[]
[null,"SECTION 2 - NORTH"]
[null,47,"C38619","NBB364194","Alumni Arena",3000,20,"P",3,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,48,"C38618","NBB364194","Alumni Arena",3000,20,"P",6,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,49,"C38615","NBB364182","Baird Music Hall",4000,26.666666666666668,"P",5,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,50,"C38616","NBB364182","Baird Music Hall",4000,26.666666666666668,"F",5,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,51,"C30418","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,52,"C30419","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,53,"C30480","NBB364172","Bell Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,54,"C39318","NBB364183 ","Bonner Hall",3000,20,"P",4,"Hydro","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,55,"C30423","NBB364169","Capen Hall",4000,26.666666666666668,"F",6,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,56,"C30424","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,57,"C30425","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,58,"C30426","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,59,"C30427","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,60,"C30428","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,61,"C30429","NBB364169","Capen Hall",2500,16.666666666666668,"P",5,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,62,353364,"NBB358939","Center For The Arts",3500,23.333333333333332,"P",3,"Hydro","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,63,353342,"NBB358939","Center For The Arts",10000,66.66666666666667,"F",3,"Hydro","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,64,353343,"NBB358939","Center For The Arts",2500,16.666666666666668,"P",3,"Hydro","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,65,353344,"NBB358939","Center For The Arts",5000,33.333333333333336,"P",3,"Hydro","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,66,"C26076","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,67,"C26077","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,68,"C26078","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,69,"D30436","NBB364184","Clinton Hall",1500,10,"P ",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,70,400986,"NBB364195","Computer Center",2500,16.666666666666668,"P",3,"Hydro","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,71,335636,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,72,335635,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,73,"C30420","NBB364161","Crofts Hall",4000,26.666666666666668,"P",5,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,74,"C30421","NBB364161","Crofts Hall",4000,26.666666666666668,"P",4,"ELC","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,75,"C30483","NBB364187","Fargo 3",2000,13.333333333333334,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,76,"N/A","NBB364188","Fargo 4",2000,13.333333333333334,"P",10,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,77,"D30438","NBB364187","Fargo 5",2000,13.333333333333334,"P",5,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,78,335339,"NBB364187","Fargo 7",2000,13.333333333333334,"P",7,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,79,"C30477","NBB364159","Fronczak Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,80,"C30478","NBB364159","Fronczak Hall",7500,50,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,81,"C30479","NBB364159","Fronczak Hall",6000,40,"F",6,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,82,600664,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,83,600663,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,84,600662,"NBB364174","Furnas Hall",3000,20,"F",10,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,85,"D30481","NBB364166","Hochstetter Hall",4000,26.666666666666668,"F",7,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,86,335638,"NBB364166","Hochstetter Hall",4000,26.666666666666668,"P",7,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,87,335637,"NBB364166","Hochstetter Hall",2500,16.666666666666668,"P",2,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,88,"C44090","NBB364198","Jacobs School of Management",2500,16.666666666666668,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,89,"C38683","NBB367747","Jarvis Hall",5000,33.333333333333336,"P",3,"Hydro","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,90,"C38682","NBB364177","Ketter Hall",4000,26.666666666666668,"P",2,"Hydro","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,91,"C38620","NBB364181","Knox Lecture Hall",2100,14,"P",3,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,92,"D30433","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,93,"D30432","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,94,"C30431","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,95,"D30434","NBB364175","Lockwood Library",3000,20,"F",2,"Hydro","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,96,"C30435","NBB364175","Lockwood Library",3500,23.333333333333332,"F",2,"Hydro","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,97,"EK4022","A620","Mathematics Building",3500,23.333333333333332,"P",3,"Hydro","TH",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,98,"C30484","NBB364176","MFAC (Millard Fillmore Academic Center)    ",2500,16.666666666666668,"P",3,"Hydro","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,99,"C30485","NBB364176","MFAC (Millard Fillmore Academic Center) ",2500,16.666666666666668,"P",3,"Hydro","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,100,"C30430","NBB364171","Norton Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,101,353377,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,102,353378,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,103,353379,"NBB357197","NSM (Natural Science & Math)",10000,66.66666666666667,"F",8,"N/A","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,104,353380,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,105,353381,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,106,353382,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,107,"C24270","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,108,"C24271","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,109,"C24272","NBB364157","O'Brian Hall",3000,20,"F",8,"ELC","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,110,335337,"NBB364188","Porter 4",2000,13.333333333333334,"P",10,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,111,"D30440","NBB364188","Porter 5",2000,13.333333333333334,"P",5,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,112,"C30439","NBB364188","Porter 6",2000,13.333333333333334,"P",5,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,113,335338,"NBB364188","Porter 7",2000,13.333333333333334,"P",8,"ELC","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,114,"C44906","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,115,"C44907","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,116,"C7784","NBB364185","Red Jacket 2 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,117,"C30442","NBB364185","Red Jacket 4",2000,13.333333333333334,"P",10,"ELC","P",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,118,"C7785","NBB364185","Red Jacket 4 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,119,"C30482","NBB364185","Red Jacket 6",2000,13.333333333333334,"P",7,"ELC","P",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,120,"C7782","NBB364186","Richmond 1",2500,16.666666666666668,"P",5,"Hydro","ES",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,121,"C7783","NBB364186","Richmond 3",2000,13.333333333333334,"P",5,"Hydro","P",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,122,"C30441","NBB364186","Richmond 4",2000,13.333333333333334,"P",10,"ELC","P",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,123,"C30445","NBB364186","Richmond 6",2000,13.333333333333334,"P",7,"ELC","P",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,124,"D30437","NBB364184","Roosevelt Hall",1500,10,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,125,"C38617","NBB364193","Slee Music Chamber",4000,26.666666666666668,"P",4,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,126,"C8514","NBB364189","Spaulding 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,127,"C30443","NBB364189","Spaulding 4",2000,13.333333333333334,"P",10,"ELC","P",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,128,"C8515","NBB364189","Spaulding 4",2000,13.333333333333334,"P",5,"Hydro","ES",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,129,"C8516","NBB364189","Spaulding 6",2000,13.333333333333334,"P",5,"Hydro","ES",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,130,"C30487","NBB364189","Spaulding 7",2000,13.333333333333334,"P",8,"ELC","P",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,131,"C07107","NBB364362","Stadium ",2500,16.666666666666668,"P",3,"N/A","WE",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,132,"C07106","NBB364362","Stadium",2500,16.666666666666668,"P",3,"N/A","WE",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,133,"C43535","NBB364197","Student Union",2100,14,"P",3,"Hydro","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,134,353374,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,135,353375,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA ",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,136,413334,"NBB364197","Student Union",2100,14,"P",2,"Hydro","O",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,137,"C30422","NBB364167","Talbert Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,138,"C30444","NBB364192","Wilkeson 2",2000,13.333333333333334,"P",10,"ELC","P",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,139,"C8518","NBB364192","Wilkeson 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,140,"C8517","NBB364192","Wilkeson 5",2000,13.333333333333334,"P",5,"Hydro","ES",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,141,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,142,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[null,143,"N/A","N/A","RIA",3000,20,"F",7,"GT","MO",null,9201,null,null,9477.03,9761.340900000001,10054.181127000002,10355.806560810002,48849.358587810006]
[{"$nulls":10},"Subtotal",null,1315743,null,null,1355215.290000003,1395871.7486999962,1437747.9011609976,1480880.3381958266,6985458.278056815,6985458.278056824]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,1032,"Hourly Rate",null,231.19,null,null,null,238588.08,null,null,245745.7224,253118.094072,260711.63689416,268532.9860009848,1266696.519367145]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,24609,"% Markup over Mfg",null,0.3,null,null,null,31991.7,null,null,32951.451,33939.99453,34958.1943659,36006.940196877,169848.28009277701]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,346.77,null,null,null,17338.5,null,null,17858.655,18394.41465,18946.2470895,19514.634502185,92052.451241685]
[]
[{"$nulls":10},"Bid Total",null,1603661.28,null,null,1651771.118400003,1701324.2519519962,1752363.9795105576,1804934.8988958735,8514055.528758423,8514055.52875843]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1603661.28,null,null,1651771.118400003,1701324.2519519962,1752363.9795105576,1804934.8988958735,8514055.528758423,8514055.52875843]
[]
["†  FOOTNOTE:\nThe University at Buffalo requires two (2) elevator mechanics 40 hours per week each, Monday - Friday 8:00 AM - 4:30 PM. "]

{"sheet":"University at Buffalo-Thyssen","index":145,"n_rows":178,"n_cols":21,"rows_kept":178,"cut":false,"hidden":false,"merged":[[163,6,163,7],[7,15,7,20],[10,20,11,20],[14,1,14,10],[62,1,62,10],[162,1,162,4],[162,6,162,7],[165,1,165,3],[165,6,165,7],[177,0,177,10],[10,19,11,19],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,4,7,8],[163,1,163,4]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Thyssen Krupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",null,null,"SEE FOOTNOTE REQUIREMENTS  †",{"$nulls":10},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  University at Buffalo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"† Bid Amount\n(Annual)"]
[]
[null,"SECTION 1 - SOUTH"]
[null,1,"C44282","NBB364128","Abbott Library",2250,15,"P",4,"Hydro","MO",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,2,200905,"NBB364128","Abbott Library",2250,15,"P",4,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,3,"C44283","NBB364128","Abbott Library",500,3.3333333333333335,"DW",3,"ELC","MA",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,4,"C30452","NBB364131","Allen Hall ",4000,26.666666666666668,"F",3,"ELC","WE",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,5,"C30446","NBB364124","Cary Hall",4000,26.666666666666668,"P",4,"ELC","WE",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,6,"C44805","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,7,"C44806","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,8,"C44804","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",7500,50,"F",3,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,9,"C44807","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,10,"C44808","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P ",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,11,"C44803","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",4000,26.666666666666668,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,12,"C44809","NBB364155","CFS (Cary-Farber-Sherman Addition)      ",2500,16.666666666666668,"Dock L",2,"Hydro","AU",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,13,"C30455","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,14,"C30456","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,15,"C30457","NBB364143","Clement Hall",2500,16.666666666666668,"P",10,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,16,414489,"NBB359682","Crosby Hall",2000,13.333333333333334,"P",4,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,17,415934,"NBB374235","Diefendorf Hall",2500,16.666666666666668,"P",5,"N/A","N/A",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,18,"C30448","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,19,"C30449","NBB364126","Farber Hall",4000,26.666666666666668,"P",5,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,20,"C39565","NBB364154","Foster Hall",4000,26.666666666666668,"P",4,"ELC","MO",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,21,"C39566","NBB364154","Foster Hall",4000,26.666666666666668,"F",4,"ELC","MO",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,22,205281,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,23,205282,"NBB364152","Goodyear Hall",3500,23.333333333333332,"P",11,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,24,205283,"NBB364152","Goodyear Hall",1500,10,"F",2,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,25,"EM034","M017","Harriman",3000,20,"P",5,"Hydro","TH",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,26,"C38621","NBB364127","Harriman ",500,3.3333333333333335,"DW",2,"ELC","ID",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,27,"C30451","NBB364127","Harriman",500,3.3333333333333335,"DW",3,"ELC","MA",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,28,102399,"NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,29,"C76567","NBB364132","Hayes Hall",4000,26.666666666666668,"P",4,null,null,null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,30,204757,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,31,204758,"NBB364130","Kimball Hall",3500,23.333333333333332,"P",12,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,32,204759,"NBB364130","Kimball Hall",3500,23.333333333333332,"F",2,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,33,"C30454","NBB364136","Mc Kay Heating Plant",2500,16.666666666666668,"F",2,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,34,206054,"NBB364134","Parker Hall",3500,23.333333333333332,"F",5,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,35,"C72353","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,36,"C72398","NBB378451","SOM (School of Medicine)",3000,20,"P",6,"N/A","DCB",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,37,"C72500","NBB378451","SOM (School of Medicine)",3000,20,"F",7,"N/A","DCB",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,38,201010,"NBB364137","Service  Building",2500,16.666666666666668,"F",2,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,39,"C30447","NBB364125","Sherman Hall",4000,26.666666666666668,"P",4,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,40,"C44798","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,41,"C44799","NBB364139","Squire Hall",4000,26.666666666666668,"P",3,"ELC","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,42,205518,"NBB364139","Squire Hall",2500,16.666666666666668,"P",4,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,43,205519,"NBB364139","Squire Hall",2500,16.666666666666668,"F",3,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,44,"C44800","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,45,"C44801","NBB364139","Squire Hall",440,2.933333333333333,"DW",4,"ELC","MA",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,46,"C30453","NBB364133","Wende Hall",3500,23.333333333333332,"F",4,"ELC","WE",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[]
[null,"SECTION 2 - NORTH"]
[null,47,"C38619","NBB364194","Alumni Arena",3000,20,"P",3,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,48,"C38618","NBB364194","Alumni Arena",3000,20,"P",6,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,49,"C38615","NBB364182","Baird Music Hall",4000,26.666666666666668,"P",5,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,50,"C38616","NBB364182","Baird Music Hall",4000,26.666666666666668,"F",5,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,51,"C30418","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,52,"C30419","NBB364158","Baldy Hall",2000,13.333333333333334,"P",7,"ELC","WE",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,53,"C30480","NBB364172","Bell Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,54,"C39318","NBB364183 ","Bonner Hall",3000,20,"P",4,"Hydro","MO",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,55,"C30423","NBB364169","Capen Hall",4000,26.666666666666668,"F",6,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,56,"C30424","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,57,"C30425","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,58,"C30426","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,59,"C30427","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,60,"C30428","NBB364169","Capen Hall",2500,16.666666666666668,"P",4,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,61,"C30429","NBB364169","Capen Hall",2500,16.666666666666668,"P",5,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,62,353364,"NBB358939","Center For The Arts",3500,23.333333333333332,"P",3,"Hydro","O",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,63,353342,"NBB358939","Center For The Arts",10000,66.66666666666667,"F",3,"Hydro","O",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,64,353343,"NBB358939","Center For The Arts",2500,16.666666666666668,"P",3,"Hydro","O",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,65,353344,"NBB358939","Center For The Arts",5000,33.333333333333336,"P",3,"Hydro","O",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,66,"C26076","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,67,"C26077","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,68,"C26078","NBB364162","Clemens Hall",2500,16.666666666666668,"P",10,"ELC","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,69,"D30436","NBB364184","Clinton Hall",1500,10,"P ",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,70,400986,"NBB364195","Computer Center",2500,16.666666666666668,"P",3,"Hydro","O",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,71,335636,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,72,335635,"NBB364164","Cooke Hall",4000,26.666666666666668,"P",7,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,73,"C30420","NBB364161","Crofts Hall",4000,26.666666666666668,"P",5,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,74,"C30421","NBB364161","Crofts Hall",4000,26.666666666666668,"P",4,"ELC","H",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,75,"C30483","NBB364187","Fargo 3",2000,13.333333333333334,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,76,"N/A","NBB364188","Fargo 4",2000,13.333333333333334,"P",10,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,77,"D30438","NBB364187","Fargo 5",2000,13.333333333333334,"P",5,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,78,335339,"NBB364187","Fargo 7",2000,13.333333333333334,"P",7,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,79,"C30477","NBB364159","Fronczak Hall",3500,23.333333333333332,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,80,"C30478","NBB364159","Fronczak Hall",7500,50,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,81,"C30479","NBB364159","Fronczak Hall",6000,40,"F",6,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,82,600664,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,83,600663,"NBB364174","Furnas Hall",3000,20,"P",10,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,84,600662,"NBB364174","Furnas Hall",3000,20,"F",10,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,85,"D30481","NBB364166","Hochstetter Hall",4000,26.666666666666668,"F",7,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,86,335638,"NBB364166","Hochstetter Hall",4000,26.666666666666668,"P",7,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,87,335637,"NBB364166","Hochstetter Hall",2500,16.666666666666668,"P",2,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,88,"C44090","NBB364198","Jacobs School of Management",2500,16.666666666666668,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,89,"C38683","NBB367747","Jarvis Hall",5000,33.333333333333336,"P",3,"Hydro","MO",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,90,"C38682","NBB364177","Ketter Hall",4000,26.666666666666668,"P",2,"Hydro","MO",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,91,"C38620","NBB364181","Knox Lecture Hall",2100,14,"P",3,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,92,"D30433","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,93,"D30432","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,94,"C30431","NBB364175","Lockwood Library",3000,20,"P",6,"ELC","MO",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,95,"D30434","NBB364175","Lockwood Library",3000,20,"F",2,"Hydro","MO",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,96,"C30435","NBB364175","Lockwood Library",3500,23.333333333333332,"F",2,"Hydro","MO",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,97,"EK4022","A620","Mathematics Building",3500,23.333333333333332,"P",3,"Hydro","TH",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,98,"C30484","NBB364176","MFAC (Millard Fillmore Academic Center)    ",2500,16.666666666666668,"P",3,"Hydro","MO",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,99,"C30485","NBB364176","MFAC (Millard Fillmore Academic Center) ",2500,16.666666666666668,"P",3,"Hydro","MO",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,100,"C30430","NBB364171","Norton Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,101,353377,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,102,353378,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,103,353379,"NBB357197","NSM (Natural Science & Math)",10000,66.66666666666667,"F",8,"N/A","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,104,353380,"NBB357197","NSM (Natural Science & Math)",3500,23.333333333333332,"P",8,"N/A","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,105,353381,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,106,353382,"NBB357197","NSM (Natural Science & Math)",300,2,"DW",3,"N/A","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,107,"C24270","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,108,"C24271","NBB364157","O'Brian Hall",3000,20,"P",8,"ELC","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,109,"C24272","NBB364157","O'Brian Hall",3000,20,"F",8,"ELC","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,110,335337,"NBB364188","Porter 4",2000,13.333333333333334,"P",10,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,111,"D30440","NBB364188","Porter 5",2000,13.333333333333334,"P",5,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,112,"C30439","NBB364188","Porter 6",2000,13.333333333333334,"P",5,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,113,335338,"NBB364188","Porter 7",2000,13.333333333333334,"P",8,"ELC","O",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,114,"C44906","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,115,"C44907","NBB364199","Park Hall",2000,13.333333333333334,"P",6,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,116,"C7784","NBB364185","Red Jacket 2 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,117,"C30442","NBB364185","Red Jacket 4",2000,13.333333333333334,"P",10,"ELC","P",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,118,"C7785","NBB364185","Red Jacket 4 ",2000,13.333333333333334,"P",5,"Hydro","ES",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,119,"C30482","NBB364185","Red Jacket 6",2000,13.333333333333334,"P",7,"ELC","P",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,120,"C7782","NBB364186","Richmond 1",2500,16.666666666666668,"P",5,"Hydro","ES",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,121,"C7783","NBB364186","Richmond 3",2000,13.333333333333334,"P",5,"Hydro","P",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,122,"C30441","NBB364186","Richmond 4",2000,13.333333333333334,"P",10,"ELC","P",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,123,"C30445","NBB364186","Richmond 6",2000,13.333333333333334,"P",7,"ELC","P",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,124,"D30437","NBB364184","Roosevelt Hall",1500,10,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,125,"C38617","NBB364193","Slee Music Chamber",4000,26.666666666666668,"P",4,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,126,"C8514","NBB364189","Spaulding 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,127,"C30443","NBB364189","Spaulding 4",2000,13.333333333333334,"P",10,"ELC","P",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,128,"C8515","NBB364189","Spaulding 4",2000,13.333333333333334,"P",5,"Hydro","ES",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,129,"C8516","NBB364189","Spaulding 6",2000,13.333333333333334,"P",5,"Hydro","ES",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,130,"C30487","NBB364189","Spaulding 7",2000,13.333333333333334,"P",8,"ELC","P",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,131,"C07107","NBB364362","Stadium ",2500,16.666666666666668,"P",3,"N/A","WE",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,132,"C07106","NBB364362","Stadium",2500,16.666666666666668,"P",3,"N/A","WE",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,133,"C43535","NBB364197","Student Union",2100,14,"P",3,"Hydro","D",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,134,353374,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA",null,1524,null,null,1569.72,1616.8116,1665.315948,1715.27542644,8091.12297444]
[null,135,353375,"NBB364197","Student Union",500,3.3333333333333335,"DW",2,"ELC","MA ",null,1524,null,null,1569.72,1616.8116,1665.315948,1715.27542644,8091.12297444]
[null,136,413334,"NBB364197","Student Union",2100,14,"P",2,"Hydro","O",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,137,"C30422","NBB364167","Talbert Hall",2000,13.333333333333334,"P",3,"Hydro","H",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,138,"C30444","NBB364192","Wilkeson 2",2000,13.333333333333334,"P",10,"ELC","P",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,139,"C8518","NBB364192","Wilkeson 3",2000,13.333333333333334,"P",4,"Hydro","ES",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,140,"C8517","NBB364192","Wilkeson 5",2000,13.333333333333334,"P",5,"Hydro","ES",null,2724,null,null,2805.72,2889.8916,2976.5883479999998,3065.8859984399996,14462.085946439998]
[null,141,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,142,"N/A","N/A","RIA",3500,23.333333333333332,"P",5,"GT","D",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[null,143,"N/A","N/A","RIA",3000,20,"F",7,"GT","MO",null,4275.48,null,null,4403.7444,4535.856731999999,4671.932433959999,4812.0904069787985,22699.103972938796]
[{"$nulls":10},"Subtotal",null,515904.8399999995,null,null,531381.9851999995,547323.4447559993,563743.1480986809,580655.4425416393,2739008.8605963187,2739008.8605963187]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,1032,"Hourly Rate",null,115,null,null,null,118680,null,null,122240.4,125907.612,129684.84035999999,133575.3855708,630088.2379308]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,24609,"% Markup over Mfg",null,0.1,null,null,null,27069.9,null,null,27881.997000000003,28718.456910000004,29580.010617300006,30467.410935819007,143717.77546311903]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,150,null,null,null,7500,null,null,7725,7956.75,8195.4525,8441.316074999999,39818.518574999995]
[]
[{"$nulls":10},"Bid Total",null,669154.7399999995,null,null,689229.3821999995,709906.2636659992,731203.451575981,753139.5551232583,3552633.392565238,3552633.392565238]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,669154.7399999995,null,null,689229.3821999995,709906.2636659992,731203.451575981,753139.5551232583,3552633.392565238,3552633.392565238]
[]
["†  FOOTNOTE:\nThe University at Buffalo requires two (2) elevator mechanics 40 hours per week each, Monday - Friday 8:00 AM - 4:30 PM. "]

{"sheet":"Erie Comm Col","index":146,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[34,1,34,3],[34,6,34,7],[31,1,31,4],[31,6,31,7],[32,1,32,4],[32,6,32,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Erie Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"A","Main","City Campus",2000,12,"P",5,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,2,"B","Main","City Campus",2000,12,"P",5,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,3,"C","Main","City Campus",5000,30,"P",6.5,"ELC","MCE",{"$nulls":4},0,0,0,0,0]
[null,4,"D","Main","City Campus",3000,18,"P",3,"H","MO",{"$nulls":4},0,0,0,0,0]
[null,5,"A","AC","Burt Flickinger",4500,25,"P",4,"H","D",{"$nulls":4},0,0,0,0,0]
[null,6,"B","AC","Burt Flickinger",4500,25,"P",4,"H","D",{"$nulls":4},0,0,0,0,0]
[null,7,"E","G","Gleasner Hall",3500,20,"P",2,"H","H",{"$nulls":4},0,0,0,0,0]
[null,8,"E","K","Kittenger Hall",3500,20,"P",2,"H","H",{"$nulls":4},0,0,0,0,0]
[null,9,"Hndcp Lift","K","Kittenger Hall",750,1,"P","N/A","ELC","N/A",{"$nulls":4},0,0,0,0,0]
[null,10,"E","S","Spring Student Center",2000,12,"P",2,"H","D",{"$nulls":4},0,0,0,0,0]
[null,11,"D","D","Dry Memorial Library (dumbwaiter)",300,0,"F",2,"ELC","N/A",{"$nulls":4},0,0,0,0,0]
[null,12,12,3,"Building 3",2000,12,"P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,13,13,4,"Building 4",2000,12,"P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,14,14,5,"Building 5 - Main",3000,18,"P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,15,15,5,"Building 5 - Dock",3000,18,"P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,16,16,6,"Gym",3000,18,"P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2500,"% Markup over Mfg",{"$nulls":5},2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001,13272.839525000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001,13272.839525000001]

{"sheet":"Erie Comm Col-DCB","index":147,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[31,1,31,4],[31,6,31,7],[32,1,32,4],[32,6,32,7],[34,1,34,3],[34,6,34,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"DCB Elevator Company Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Erie Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"A","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,2,"B","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,3,"C","Main","City Campus",5000,30,"P",6.5,"ELC","MCE",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,4,"D","Main","City Campus",3000,18,"P",3,"H","MO",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,5,"A","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,6,"B","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,7,"E","G","Gleasner Hall",3500,20,"P",2,"H","H",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,8,"E","K","Kittenger Hall",3500,20,"P",2,"H","H",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,9,"Hndcp Lift","K","Kittenger Hall",750,1,"P","N/A","ELC","N/A",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,10,"E","S","Spring Student Center",2000,12,"P",2,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,11,"D","D","Dry Memorial Library (dumbwaiter)",300,0,"F",2,"ELC","N/A",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,12,12,3,"Building 3",2000,12,"P",2,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,13,13,4,"Building 4",2000,12,"P",2,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,14,14,5,"Building 5 - Main",3000,18,"P",4,"H","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,15,15,5,"Building 5 - Dock",3000,18,"P",4,"H","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,16,16,6,"Gym",3000,18,"P",4,"H","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[{"$nulls":10},"Subtotal",null,29760,null,null,30652.8,31572.384000000005,32519.555520000005,33495.1421856,157999.88170559998,157999.8817056]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,175,null,null,null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2500,"% Markup over Mfg",null,0.15,null,null,null,2875,null,null,2961.25,3050.0875,3141.590125,3235.83782875,15263.76545375]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,233,null,null,null,2330,null,null,2399.9,2471.897,2546.05391,2622.4355273,12370.2864373]
[]
[{"$nulls":10},"Bid Total",null,38465,null,null,39618.950000000004,40807.518500000006,42031.74405500001,43292.69637665,204215.90893165,204215.90893165005]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,38465,null,null,39618.950000000004,40807.518500000006,42031.74405500001,43292.69637665,204215.90893165,204215.90893165005]

{"sheet":"Erie Comm Col-DowneyGoodlein","index":148,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[31,1,31,4],[31,6,31,7],[32,1,32,4],[32,6,32,7],[34,1,34,3],[34,6,34,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Erie Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"A","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,2,"B","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,3360,null,null,3460.8,3564.6240000000003,3671.5627200000004,3781.7096016000005,17838.6963216]
[null,3,"C","Main","City Campus",5000,30,"P",6.5,"ELC","MCE",null,3600,null,null,3708,3819.24,3933.8172,4051.831716,19112.888916]
[null,4,"D","Main","City Campus",3000,18,"P",3,"H","MO",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,5,"A","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,6,"B","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,7,"E","G","Gleasner Hall",3500,20,"P",2,"H","H",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,8,"E","K","Kittenger Hall",3500,20,"P",2,"H","H",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,9,"Hndcp Lift","K","Kittenger Hall",750,1,"P","N/A","ELC","N/A",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,10,"E","S","Spring Student Center",2000,12,"P",2,"H","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,11,"D","D","Dry Memorial Library (dumbwaiter)",300,0,"F",2,"ELC","N/A",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,12,12,3,"Building 3",2000,12,"P",2,"H","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,13,13,4,"Building 4",2000,12,"P",2,"H","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,14,14,5,"Building 5 - Main",3000,18,"P",4,"H","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,15,15,5,"Building 5 - Dock",3000,18,"P",4,"H","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,16,16,6,"Gym",3000,18,"P",4,"H","O",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[{"$nulls":10},"Subtotal",null,33120,null,null,34113.6,35137.007999999994,36191.118239999996,37276.8517872,175838.57802720004,175838.57802719998]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,125.9,null,null,null,2518,null,null,2593.54,2671.3462,2751.486586,2834.03118358,13368.40396958]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2500,"% Markup over Mfg",null,0.09,null,null,null,2725,null,null,2806.75,2890.9525,2977.681075,3067.01150725,14467.39508225]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,125.9,null,null,null,1259,null,null,1296.77,1335.6731,1375.743293,1417.01559179,6684.20198479]
[]
[{"$nulls":10},"Bid Total",null,39622,null,null,40810.659999999996,42034.979799999994,43296.029193999995,44594.91006982,210358.57906382004,210358.57906382]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,39622,null,null,40810.659999999996,42034.979799999994,43296.029193999995,44594.91006982,210358.57906382004,210358.57906382]

{"sheet":"Erie Comm Col-Otis","index":149,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[31,1,31,4],[31,6,31,7],[32,1,32,4],[32,6,32,7],[34,1,34,3],[34,6,34,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Erie Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"A","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,2,"B","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,3,"C","Main","City Campus",5000,30,"P",6.5,"ELC","MCE",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,4,"D","Main","City Campus",3000,18,"P",3,"H","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,5,"A","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,6,"B","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,7,"E","G","Gleasner Hall",3500,20,"P",2,"H","H",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,8,"E","K","Kittenger Hall",3500,20,"P",2,"H","H",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,9,"Hndcp Lift","K","Kittenger Hall",750,1,"P","N/A","ELC","N/A",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,10,"E","S","Spring Student Center",2000,12,"P",2,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,11,"D","D","Dry Memorial Library (dumbwaiter)",300,0,"F",2,"ELC","N/A",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,12,12,3,"Building 3",2000,12,"P",2,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,13,13,4,"Building 4",2000,12,"P",2,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,14,14,5,"Building 5 - Main",3000,18,"P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,15,15,5,"Building 5 - Dock",3000,18,"P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,16,16,6,"Gym",3000,18,"P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[{"$nulls":10},"Subtotal",null,59616,null,null,61404.48,63246.61439999999,65144.01283200001,67098.33321696,316509.44044896,316509.44044896]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,155,null,null,null,3100,null,null,3193,3288.79,3387.4537,3489.077311,16458.321011]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2500,"% Markup over Mfg",null,0.1,null,null,null,2750,null,null,2832.5,2917.475,3004.99925,3095.1492275,14600.1234775]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[]
[{"$nulls":10},"Bid Total",null,67016,null,null,69026.48000000001,71097.2744,73230.192632,75427.09841096001,355797.04544296,355797.04544296]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,67016,null,null,69026.48000000001,71097.2744,73230.192632,75427.09841096001,355797.04544296,355797.04544296]

{"sheet":"Erie Comm Col-Schindler","index":150,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[31,1,31,4],[31,6,31,7],[32,1,32,4],[32,6,32,7],[34,1,34,3],[34,6,34,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Erie Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"A","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,2,"B","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,3,"C","Main","City Campus",5000,30,"P",6.5,"ELC","MCE",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,4,"D","Main","City Campus",3000,18,"P",3,"H","MO",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,5,"A","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,6,"B","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,7,"E","G","Gleasner Hall",3500,20,"P",2,"H","H",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,8,"E","K","Kittenger Hall",3500,20,"P",2,"H","H",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,9,"Hndcp Lift","K","Kittenger Hall",750,1,"P","N/A","ELC","N/A",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,10,"E","S","Spring Student Center",2000,12,"P",2,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,11,"D","D","Dry Memorial Library (dumbwaiter)",300,0,"F",2,"ELC","N/A",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,12,12,3,"Building 3",2000,12,"P",2,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,13,13,4,"Building 4",2000,12,"P",2,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,14,14,5,"Building 5 - Main",3000,18,"P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,15,15,5,"Building 5 - Dock",3000,18,"P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,16,16,6,"Gym",3000,18,"P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[{"$nulls":10},"Subtotal",null,25200,null,null,25956,26734.680000000008,27536.720400000006,28362.822012000004,133790.22241199997,133790.222412]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,115,null,null,null,2300,null,null,2369,2440.07,2513.2721,2588.670263,12211.012363]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2500,"% Markup over Mfg",null,0.2,null,null,null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,115,null,null,null,1150,null,null,1184.5,1220.035,1256.63605,1294.3351315,6105.5061815]
[]
[{"$nulls":10},"Bid Total",null,31650,null,null,32599.5,33577.48500000001,34584.809550000005,35622.3538365,168034.14838649996,168034.14838650002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,31650,null,null,32599.5,33577.48500000001,34584.809550000005,35622.3538365,168034.14838649996,168034.14838650002]

{"sheet":"Erie Comm Col-SGL","index":151,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[31,1,31,4],[31,6,31,7],[32,1,32,4],[32,6,32,7],[34,1,34,3],[34,6,34,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Erie Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"A","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,"B","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,"C","Main","City Campus",5000,30,"P",6.5,"ELC","MCE",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,"D","Main","City Campus",3000,18,"P",3,"H","MO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,"A","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,"B","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,"E","G","Gleasner Hall",3500,20,"P",2,"H","H",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,"E","K","Kittenger Hall",3500,20,"P",2,"H","H",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,"Hndcp Lift","K","Kittenger Hall",750,1,"P","N/A","ELC","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,10,"E","S","Spring Student Center",2000,12,"P",2,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,11,"D","D","Dry Memorial Library (dumbwaiter)",300,0,"F",2,"ELC","N/A",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,12,12,3,"Building 3",2000,12,"P",2,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,13,13,4,"Building 4",2000,12,"P",2,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,14,14,5,"Building 5 - Main",3000,18,"P",4,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,15,15,5,"Building 5 - Dock",3000,18,"P",4,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,16,16,6,"Gym",3000,18,"P",4,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,88192,null,null,90837.76,93562.89280000002,96369.77958399997,99260.87297152003,468223.30535552005,468223.3053555201]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,231.19,null,null,null,4623.8,null,null,4762.514,4905.38942,5052.5511026,5204.127635678,24548.382158278]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2500,"% Markup over Mfg",null,0.3,null,null,null,3250,null,null,3347.5,3447.925,3551.3627500000002,3657.9036325,17254.6913825]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[{"$nulls":10},"Bid Total",null,99533.5,null,null,102519.50499999999,105595.09015000003,108762.94285449998,112025.83114013504,528436.869144635,528436.869144635]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,99533.5,null,null,102519.50499999999,105595.09015000003,108762.94285449998,112025.83114013504,528436.869144635,528436.869144635]

{"sheet":"Erie Comm Col-Thyssen","index":152,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20],[31,1,31,4],[31,6,31,7],[32,1,32,4],[32,6,32,7],[34,1,34,3],[34,6,34,7]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Erie Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"A","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,2148,null,null,2212.44,2278.8132,2347.177596,2417.59292388,11404.02371988]
[null,2,"B","Main","City Campus",2000,12,"P",5,"ELC","MCE",null,2148,null,null,2212.44,2278.8132,2347.177596,2417.59292388,11404.02371988]
[null,3,"C","Main","City Campus",5000,30,"P",6.5,"ELC","MCE",null,2148,null,null,2212.44,2278.8132,2347.177596,2417.59292388,11404.02371988]
[null,4,"D","Main","City Campus",3000,18,"P",3,"H","MO",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,5,"A","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,6,"B","AC","Burt Flickinger",4500,25,"P",4,"H","D",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,7,"E","G","Gleasner Hall",3500,20,"P",2,"H","H",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,8,"E","K","Kittenger Hall",3500,20,"P",2,"H","H",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,9,"Hndcp Lift","K","Kittenger Hall",750,1,"P","N/A","ELC","N/A",null,2148,null,null,2212.44,2278.8132,2347.177596,2417.59292388,11404.02371988]
[null,10,"E","S","Spring Student Center",2000,12,"P",2,"H","D",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,11,"D","D","Dry Memorial Library (dumbwaiter)",300,0,"F",2,"ELC","N/A",null,2148,null,null,2212.44,2278.8132,2347.177596,2417.59292388,11404.02371988]
[null,12,12,3,"Building 3",2000,12,"P",2,"H","O",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,13,13,4,"Building 4",2000,12,"P",2,"H","O",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,14,14,5,"Building 5 - Main",3000,18,"P",4,"H","O",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,15,15,5,"Building 5 - Dock",3000,18,"P",4,"H","O",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[null,16,16,6,"Gym",3000,18,"P",4,"H","O",null,1560,null,null,1606.8,1655.004,1704.65412,1755.7937436,8282.2518636]
[{"$nulls":10},"Subtotal",null,27900,null,null,28736.99999999999,29599.110000000008,30487.083299999995,31401.695798999994,148124.889099,148124.88909899996]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,125,null,null,null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,2500,"% Markup over Mfg",null,0.1,null,null,null,2750,null,null,2832.5,2917.475,3004.99925,3095.1492275,14600.1234775]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,34650,null,null,35689.499999999985,36760.185000000005,37862.990549999995,38998.88026649999,183961.55581649998,183961.55581649998]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,34650,null,null,35689.499999999985,36760.185000000005,37862.990549999995,38998.88026649999,183961.55581649998,183961.55581649998]

{"sheet":"Fredonia","index":153,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":false,"merged":[[50,1,50,3],[50,6,50,7],[47,1,47,4],[47,6,47,7],[48,1,48,4],[48,6,48,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Fredonia",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,205708,14,"Jewett",4000,"N/A","P",3,"T","O",{"$nulls":4},0,0,0,0,0]
[null,2,205723,20,"Nixon",2000,"N/A","F",3,"T","O",{"$nulls":4},0,0,0,0,0]
[null,3,205724,19,"Chautauqua",2000,"N/A","F",3,"T","O",{"$nulls":4},0,0,0,0,0]
[null,4,3355575,61,"Thompson",2000,"N/A","P",3,"H","O",{"$nulls":4},0,0,0,0,0]
[null,5,335576,61,"Thompson",4000,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,6,85359,1,"Fenton",2000,"N/A","P",3,"H","WV",{"$nulls":4},0,0,0,0,0]
[null,7,"c-22560",34,"Hemingway",3200,"N/A","P",4,"H","MO",{"$nulls":4},0,0,0,0,0]
[null,8,7604,12,"Reed-Handicap",1500,"N/A","HL",2,"H","MV",{"$nulls":4},0,0,0,0,0]
[null,9,413060,12,"Reed-Add East",2000,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,10,413061,12,"Reed-Add West",2000,"N/A","P",4,"H","O",{"$nulls":4},0,0,0,0,0]
[null,11,"e-34455",2,"Mason",5000,"N/A","P",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,12,464159,"2C","Mason Recital",2500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[null,13,4515,13,"McEwen",5000,"N/A","P",4,"H","CN",{"$nulls":4},0,0,0,0,0]
[null,14,"e-26568",4,"Rockefeller",3000,"N/A","P",4,"HR","D",{"$nulls":4},0,0,0,0,0]
[null,15,"e-13542",4,"Rockefeller","N/A","N/A","S","N/A","H","D",{"$nulls":4},0,0,0,0,0]
[null,16,"g-13519",4,"Rockefeller","N/A","N/A","S","N/A","H","D",{"$nulls":4},0,0,0,0,0]
[null,17,"ed08020",4,"Rockefeller",2500,"N/A","HL",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,18,"e-26568",15,"Houghton",4000,"N/A","F",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,19,"e-12542",21,"Grissom",4000,"N/A","P",4,"H","D",{"$nulls":4},0,0,0,0,0]
[null,20,"e-25132",25,"Eisenhower",1500,"N/A","P",4,"H","D",{"$nulls":4},0,0,0,0,0]
[null,21,"e-25133",23,"Erie",1500,"N/A","P",2,"H","D",{"$nulls":4},0,0,0,0,0]
[null,22,"e-65641",62,"Steele",3500,"N/A","P",3,"T","D",{"$nulls":4},0,0,0,0,0]
[null,23,"c-22559",31,"Igoe",3500,"N/A","P",4,"H","CN",{"$nulls":4},0,0,0,0,0]
[null,24,"eh-1312",30,"William Center",1500,"N/A","P",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,25,"e-31236",30,"William Center",2100,"N/A","F",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,26,"c-21512",5,"Maytum",2000,"N/A","P",10,"T","D",{"$nulls":4},0,0,0,0,0]
[null,27,"c-21513",5,"Maytum",2000,"N/A","P",10,"T","D",{"$nulls":4},0,0,0,0,0]
[null,28,"ee7327",6,"Gregory",2500,"N/A","P",3,"H","D",{"$nulls":4},0,0,0,0,0]
[null,29,"b7162-01",74,"Univ Commons",2500,"N/A","P",3,"H","S",{"$nulls":4},0,0,0,0,0]
[null,30,"b7163-02",74,"Univ Commons",4500,"N/A","P",4,"H","S",{"$nulls":4},0,0,0,0,0]
[null,31,"b7164-03",74,"Univ Commons",2500,"N/A","F",3,"H","S",{"$nulls":4},0,0,0,0,0]
[null,32,245937,"Dunkirk","Incubator",3500,"N/A","P",2,"H","O",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,4000,"% Markup over Mfg",{"$nulls":5},4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",15,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003,21236.543240000003]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustment",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,4000,null,null,4120,4243.6,4370.908,4502.03524,21236.543240000003,21236.543240000003]

{"sheet":"Fredonia-DCB","index":154,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":false,"merged":[[47,1,47,4],[47,6,47,7],[48,1,48,4],[48,6,48,7],[50,1,50,3],[50,6,50,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"DCB Elevator Company Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Fredonia",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,205708,14,"Jewett",4000,"N/A","P",3,"T","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,2,205723,20,"Nixon",2000,"N/A","F",3,"T","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,3,205724,19,"Chautauqua",2000,"N/A","F",3,"T","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,4,3355575,61,"Thompson",2000,"N/A","P",3,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,5,335576,61,"Thompson",4000,"N/A","P",4,"H","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,6,85359,1,"Fenton",2000,"N/A","P",3,"H","WV",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,7,"c-22560",34,"Hemingway",3200,"N/A","P",4,"H","MO",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,8,7604,12,"Reed-Handicap",1500,"N/A","HL",2,"H","MV",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,9,413060,12,"Reed-Add East",2000,"N/A","P",4,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,10,413061,12,"Reed-Add West",2000,"N/A","P",4,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,11,"e-34455",2,"Mason",5000,"N/A","P",3,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,12,464159,"2C","Mason Recital",2500,"N/A","P",2,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,13,4515,13,"McEwen",5000,"N/A","P",4,"H","CN",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,14,"e-26568",4,"Rockefeller",3000,"N/A","P",4,"HR","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,15,"e-13542",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,2460,null,null,2533.8,2609.8140000000003,2688.1084200000005,2768.7516726000003,13060.474092600001]
[null,16,"g-13519",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,2460,null,null,2533.8,2609.8140000000003,2688.1084200000005,2768.7516726000003,13060.474092600001]
[null,17,"ed08020",4,"Rockefeller",2500,"N/A","HL",3,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,18,"e-26568",15,"Houghton",4000,"N/A","F",3,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,19,"e-12542",21,"Grissom",4000,"N/A","P",4,"H","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,20,"e-25132",25,"Eisenhower",1500,"N/A","P",4,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,21,"e-25133",23,"Erie",1500,"N/A","P",2,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,22,"e-65641",62,"Steele",3500,"N/A","P",3,"T","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,23,"c-22559",31,"Igoe",3500,"N/A","P",4,"H","CN",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,24,"eh-1312",30,"William Center",1500,"N/A","P",3,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,25,"e-31236",30,"William Center",2100,"N/A","F",3,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,26,"c-21512",5,"Maytum",2000,"N/A","P",10,"T","D",null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,27,"c-21513",5,"Maytum",2000,"N/A","P",10,"T","D",null,2340,null,null,2410.2,2482.506,2556.9811799999998,2633.6906154,12423.3777954]
[null,28,"ee7327",6,"Gregory",2500,"N/A","P",3,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,29,"b7162-01",74,"Univ Commons",2500,"N/A","P",3,"H","S",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,30,"b7163-02",74,"Univ Commons",4500,"N/A","P",4,"H","S",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,31,"b7164-03",74,"Univ Commons",2500,"N/A","F",3,"H","S",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,32,245937,"Dunkirk","Incubator",3500,"N/A","P",2,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[{"$nulls":10},"Subtotal",null,59280,null,null,61058.39999999997,62890.152,64776.85656000004,66720.16225680002,314725.5708167999,314725.5708168]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,175,null,null,null,3500,null,null,3605,3713.15,3824.5445,3939.280835,18581.975335]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,4000,"% Markup over Mfg",null,0.15,null,null,null,4600,null,null,4738,4880.14,5026.5442,5177.340526,24422.024726]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",15,"Hourly Rate",null,233,null,null,null,3495,null,null,3599.85,3707.8455,3819.080865,3933.6532909499997,18555.42965595]
[]
[{"$nulls":10},"Bid Total",null,70875,null,null,73001.24999999997,75191.28749999999,77447.02612500003,79770.43690875001,376285.0005337499,376285.00053375005]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustment",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,70875,null,null,73001.24999999997,75191.28749999999,77447.02612500003,79770.43690875001,376285.0005337499,376285.00053375005]

{"sheet":"Fredonia-DowneyGoodlein","index":155,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":false,"merged":[[47,1,47,4],[47,6,47,7],[48,1,48,4],[48,6,48,7],[50,1,50,3],[50,6,50,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Fredonia",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,205708,14,"Jewett",4000,"N/A","P",3,"T","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,2,205723,20,"Nixon",2000,"N/A","F",3,"T","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,3,205724,19,"Chautauqua",2000,"N/A","F",3,"T","O",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,4,3355575,61,"Thompson",2000,"N/A","P",3,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,5,335576,61,"Thompson",4000,"N/A","P",4,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,6,85359,1,"Fenton",2000,"N/A","P",3,"H","WV",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,7,"c-22560",34,"Hemingway",3200,"N/A","P",4,"H","MO",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,8,7604,12,"Reed-Handicap",1500,"N/A","HL",2,"H","MV",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,9,413060,12,"Reed-Add East",2000,"N/A","P",4,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,10,413061,12,"Reed-Add West",2000,"N/A","P",4,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,11,"e-34455",2,"Mason",5000,"N/A","P",3,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,12,464159,"2C","Mason Recital",2500,"N/A","P",2,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,13,4515,13,"McEwen",5000,"N/A","P",4,"H","CN",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,14,"e-26568",4,"Rockefeller",3000,"N/A","P",4,"HR","D",null,1800,null,null,1854,1909.62,1966.9086,2025.915858,9556.444458]
[null,15,"e-13542",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,16,"g-13519",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,17,"ed08020",4,"Rockefeller",2500,"N/A","HL",3,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,18,"e-26568",15,"Houghton",4000,"N/A","F",3,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,19,"e-12542",21,"Grissom",4000,"N/A","P",4,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,20,"e-25132",25,"Eisenhower",1500,"N/A","P",4,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,21,"e-25133",23,"Erie",1500,"N/A","P",2,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,22,"e-65641",62,"Steele",3500,"N/A","P",3,"T","D",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,23,"c-22559",31,"Igoe",3500,"N/A","P",4,"H","CN",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,24,"eh-1312",30,"William Center",1500,"N/A","P",3,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,25,"e-31236",30,"William Center",2100,"N/A","F",3,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,26,"c-21512",5,"Maytum",2000,"N/A","P",10,"T","D",null,3930,null,null,4047.9,4169.337,4294.41711,4423.2496233,20864.9037333]
[null,27,"c-21513",5,"Maytum",2000,"N/A","P",10,"T","D",null,3930,null,null,4047.9,4169.337,4294.41711,4423.2496233,20864.9037333]
[null,28,"ee7327",6,"Gregory",2500,"N/A","P",3,"H","D",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,29,"b7162-01",74,"Univ Commons",2500,"N/A","P",3,"H","S",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,30,"b7163-02",74,"Univ Commons",4500,"N/A","P",4,"H","S",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,31,"b7164-03",74,"Univ Commons",2500,"N/A","F",3,"H","S",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,32,245937,"Dunkirk","Incubator",3500,"N/A","P",2,"H","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[{"$nulls":10},"Subtotal",null,65160,null,null,67114.79999999997,69128.24399999999,71202.09132,73338.1540596,345943.28937959997,345943.28937959997]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,125.9,null,null,null,2518,null,null,2593.54,2671.3462,2751.486586,2834.03118358,13368.40396958]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,4000,"% Markup over Mfg",null,0.09,null,null,null,4360,null,null,4490.8,4625.524,4764.289720000001,4907.218411600001,23147.8321316]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",15,"Hourly Rate",null,125.9,null,null,null,1888.5,null,null,1945.155,2003.50965,2063.6149394999998,2125.5233876849998,10026.302977185]
[]
[{"$nulls":10},"Bid Total",null,73926.5,null,null,76144.29499999997,78428.62385,80781.4825655,83204.92704246499,392485.828457965,392485.82845796493]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustment",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,73926.5,null,null,76144.29499999997,78428.62385,80781.4825655,83204.92704246499,392485.828457965,392485.82845796493]

{"sheet":"Fredonia-Otis","index":156,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":false,"merged":[[47,1,47,4],[47,6,47,7],[48,1,48,4],[48,6,48,7],[50,1,50,3],[50,6,50,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Fredonia",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,205708,14,"Jewett",4000,"N/A","P",3,"T","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,2,205723,20,"Nixon",2000,"N/A","F",3,"T","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,3,205724,19,"Chautauqua",2000,"N/A","F",3,"T","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,4,3355575,61,"Thompson",2000,"N/A","P",3,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,5,335576,61,"Thompson",4000,"N/A","P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,6,85359,1,"Fenton",2000,"N/A","P",3,"H","WV",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,7,"c-22560",34,"Hemingway",3200,"N/A","P",4,"H","MO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,8,7604,12,"Reed-Handicap",1500,"N/A","HL",2,"H","MV",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,9,413060,12,"Reed-Add East",2000,"N/A","P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,10,413061,12,"Reed-Add West",2000,"N/A","P",4,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,11,"e-34455",2,"Mason",5000,"N/A","P",3,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,12,464159,"2C","Mason Recital",2500,"N/A","P",2,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,13,4515,13,"McEwen",5000,"N/A","P",4,"H","CN",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,14,"e-26568",4,"Rockefeller",3000,"N/A","P",4,"HR","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,15,"e-13542",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,16,"g-13519",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,17,"ed08020",4,"Rockefeller",2500,"N/A","HL",3,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,18,"e-26568",15,"Houghton",4000,"N/A","F",3,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,19,"e-12542",21,"Grissom",4000,"N/A","P",4,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,20,"e-25132",25,"Eisenhower",1500,"N/A","P",4,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,21,"e-25133",23,"Erie",1500,"N/A","P",2,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,22,"e-65641",62,"Steele",3500,"N/A","P",3,"T","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,23,"c-22559",31,"Igoe",3500,"N/A","P",4,"H","CN",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,24,"eh-1312",30,"William Center",1500,"N/A","P",3,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,25,"e-31236",30,"William Center",2100,"N/A","F",3,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,26,"c-21512",5,"Maytum",2000,"N/A","P",10,"T","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,27,"c-21513",5,"Maytum",2000,"N/A","P",10,"T","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,28,"ee7327",6,"Gregory",2500,"N/A","P",3,"H","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,29,"b7162-01",74,"Univ Commons",2500,"N/A","P",3,"H","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,30,"b7163-02",74,"Univ Commons",4500,"N/A","P",4,"H","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,31,"b7164-03",74,"Univ Commons",2500,"N/A","F",3,"H","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,32,245937,"Dunkirk","Incubator",3500,"N/A","P",2,"H","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[{"$nulls":10},"Subtotal",null,125856,null,null,129631.68000000001,133520.63040000005,137526.24931200006,141652.03679136003,668186.5965033601,668186.5965033602]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,155,null,null,null,3100,null,null,3193,3288.79,3387.4537,3489.077311,16458.321011]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,4000,"% Markup over Mfg",null,0.1,null,null,null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",15,"Hourly Rate",null,155,null,null,null,2325,null,null,2394.75,2466.5925,2540.590275,2616.8079832500002,12343.740758250002]
[]
[{"$nulls":10},"Bid Total",null,135681,null,null,139751.43,143943.97290000005,148262.29208700007,152710.16084961005,720348.8558366101,720348.8558366101]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustment",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,135681,null,null,139751.43,143943.97290000005,148262.29208700007,152710.16084961005,720348.8558366101,720348.8558366101]

{"sheet":"Fredonia-Schindler","index":157,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":false,"merged":[[47,1,47,4],[47,6,47,7],[48,1,48,4],[48,6,48,7],[50,1,50,3],[50,6,50,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Fredonia",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,205708,14,"Jewett",4000,"N/A","P",3,"T","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,2,205723,20,"Nixon",2000,"N/A","F",3,"T","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,3,205724,19,"Chautauqua",2000,"N/A","F",3,"T","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,4,3355575,61,"Thompson",2000,"N/A","P",3,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,5,335576,61,"Thompson",4000,"N/A","P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,6,85359,1,"Fenton",2000,"N/A","P",3,"H","WV",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,7,"c-22560",34,"Hemingway",3200,"N/A","P",4,"H","MO",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,8,7604,12,"Reed-Handicap",1500,"N/A","HL",2,"H","MV",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,9,413060,12,"Reed-Add East",2000,"N/A","P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,10,413061,12,"Reed-Add West",2000,"N/A","P",4,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,11,"e-34455",2,"Mason",5000,"N/A","P",3,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,12,464159,"2C","Mason Recital",2500,"N/A","P",2,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,13,4515,13,"McEwen",5000,"N/A","P",4,"H","CN",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,14,"e-26568",4,"Rockefeller",3000,"N/A","P",4,"HR","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,15,"e-13542",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,16,"g-13519",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,17,"ed08020",4,"Rockefeller",2500,"N/A","HL",3,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,18,"e-26568",15,"Houghton",4000,"N/A","F",3,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,19,"e-12542",21,"Grissom",4000,"N/A","P",4,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,20,"e-25132",25,"Eisenhower",1500,"N/A","P",4,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,21,"e-25133",23,"Erie",1500,"N/A","P",2,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,22,"e-65641",62,"Steele",3500,"N/A","P",3,"T","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,23,"c-22559",31,"Igoe",3500,"N/A","P",4,"H","CN",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,24,"eh-1312",30,"William Center",1500,"N/A","P",3,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,25,"e-31236",30,"William Center",2100,"N/A","F",3,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,26,"c-21512",5,"Maytum",2000,"N/A","P",10,"T","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,27,"c-21513",5,"Maytum",2000,"N/A","P",10,"T","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,28,"ee7327",6,"Gregory",2500,"N/A","P",3,"H","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,29,"b7162-01",74,"Univ Commons",2500,"N/A","P",3,"H","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,30,"b7163-02",74,"Univ Commons",4500,"N/A","P",4,"H","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,31,"b7164-03",74,"Univ Commons",2500,"N/A","F",3,"H","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,32,245937,"Dunkirk","Incubator",3500,"N/A","P",2,"H","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[{"$nulls":10},"Subtotal",null,45600,null,null,46968,48377.04000000004,49828.351200000034,51323.201736,242096.592936,242096.5929360001]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,115,null,null,null,2300,null,null,2369,2440.07,2513.2721,2588.670263,12211.012363]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,4000,"% Markup over Mfg",null,0.2,null,null,null,4800,null,null,4944,5092.32,5245.089599999999,5402.442287999999,25483.851887999997]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",15,"Hourly Rate",null,115,null,null,null,1725,null,null,1776.75,1830.0525,1884.954075,1941.5026972500002,9158.25927225]
[]
[{"$nulls":10},"Bid Total",null,54425,null,null,56057.75,57739.482500000035,59471.66697500004,61255.81698425,288949.71645924996,288949.7164592501]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustment",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,54425,null,null,56057.75,57739.482500000035,59471.66697500004,61255.81698425,288949.71645924996,288949.7164592501]

{"sheet":"Fredonia-SGL","index":158,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":false,"merged":[[47,1,47,4],[47,6,47,7],[48,1,48,4],[48,6,48,7],[50,1,50,3],[50,6,50,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Fredonia",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,205708,14,"Jewett",4000,"N/A","P",3,"T","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,205723,20,"Nixon",2000,"N/A","F",3,"T","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,205724,19,"Chautauqua",2000,"N/A","F",3,"T","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,3355575,61,"Thompson",2000,"N/A","P",3,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,335576,61,"Thompson",4000,"N/A","P",4,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,85359,1,"Fenton",2000,"N/A","P",3,"H","WV",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,"c-22560",34,"Hemingway",3200,"N/A","P",4,"H","MO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,7604,12,"Reed-Handicap",1500,"N/A","HL",2,"H","MV",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,413060,12,"Reed-Add East",2000,"N/A","P",4,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,10,413061,12,"Reed-Add West",2000,"N/A","P",4,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,11,"e-34455",2,"Mason",5000,"N/A","P",3,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,12,464159,"2C","Mason Recital",2500,"N/A","P",2,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,13,4515,13,"McEwen",5000,"N/A","P",4,"H","CN",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,14,"e-26568",4,"Rockefeller",3000,"N/A","P",4,"HR","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,15,"e-13542",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,16,"g-13519",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,17,"ed08020",4,"Rockefeller",2500,"N/A","HL",3,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,18,"e-26568",15,"Houghton",4000,"N/A","F",3,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,19,"e-12542",21,"Grissom",4000,"N/A","P",4,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,20,"e-25132",25,"Eisenhower",1500,"N/A","P",4,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,21,"e-25133",23,"Erie",1500,"N/A","P",2,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,22,"e-65641",62,"Steele",3500,"N/A","P",3,"T","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,23,"c-22559",31,"Igoe",3500,"N/A","P",4,"H","CN",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,24,"eh-1312",30,"William Center",1500,"N/A","P",3,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,25,"e-31236",30,"William Center",2100,"N/A","F",3,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,26,"c-21512",5,"Maytum",2000,"N/A","P",10,"T","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,27,"c-21513",5,"Maytum",2000,"N/A","P",10,"T","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,28,"ee7327",6,"Gregory",2500,"N/A","P",3,"H","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,29,"b7162-01",74,"Univ Commons",2500,"N/A","P",3,"H","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,30,"b7163-02",74,"Univ Commons",4500,"N/A","P",4,"H","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,31,"b7164-03",74,"Univ Commons",2500,"N/A","F",3,"H","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,32,245937,"Dunkirk","Incubator",3500,"N/A","P",2,"H","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,176384,null,null,181675.51999999987,187125.78560000003,192739.55916799986,198521.74594303995,936446.6107110409,936446.6107110397]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,231.19,null,null,null,4623.8,null,null,4762.514,4905.38942,5052.5511026,5204.127635678,24548.382158278]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,4000,"% Markup over Mfg",null,0.3,null,null,null,5200,null,null,5356,5516.68,5682.1804,5852.645812,27607.506212]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",15,"Hourly Rate",null,246.77,null,null,null,3701.55,null,null,3812.5965,3926.974395,4044.78362685,4166.1271356555,19652.0316575055]
[]
[{"$nulls":10},"Bid Total",null,189909.34999999998,null,null,195606.63049999988,201474.82941500001,207519.07429744987,213744.64652637343,1008254.5307388245,1008254.5307388232]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustment",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,189909.34999999998,null,null,195606.63049999988,201474.82941500001,207519.07429744987,213744.64652637343,1008254.5307388245,1008254.5307388232]

{"sheet":"Fredonia-Thyssen","index":159,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":false,"merged":[[47,1,47,4],[47,6,47,7],[48,1,48,4],[48,6,48,7],[50,1,50,3],[50,6,50,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Fredonia",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,205708,14,"Jewett",4000,"N/A","P",3,"T","O",null,2508,null,null,2583.24,2660.7371999999996,2740.5593159999994,2822.776095479999,13315.312611479998]
[null,2,205723,20,"Nixon",2000,"N/A","F",3,"T","O",null,2508,null,null,2583.24,2660.7371999999996,2740.5593159999994,2822.776095479999,13315.312611479998]
[null,3,205724,19,"Chautauqua",2000,"N/A","F",3,"T","O",null,2508,null,null,2583.24,2660.7371999999996,2740.5593159999994,2822.776095479999,13315.312611479998]
[null,4,3355575,61,"Thompson",2000,"N/A","P",3,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,5,335576,61,"Thompson",4000,"N/A","P",4,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,6,85359,1,"Fenton",2000,"N/A","P",3,"H","WV",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,7,"c-22560",34,"Hemingway",3200,"N/A","P",4,"H","MO",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,8,7604,12,"Reed-Handicap",1500,"N/A","HL",2,"H","MV",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,9,413060,12,"Reed-Add East",2000,"N/A","P",4,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,10,413061,12,"Reed-Add West",2000,"N/A","P",4,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,11,"e-34455",2,"Mason",5000,"N/A","P",3,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,12,464159,"2C","Mason Recital",2500,"N/A","P",2,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,13,4515,13,"McEwen",5000,"N/A","P",4,"H","CN",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,14,"e-26568",4,"Rockefeller",3000,"N/A","P",4,"HR","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,15,"e-13542",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,16,"g-13519",4,"Rockefeller","N/A","N/A","S","N/A","H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,17,"ed08020",4,"Rockefeller",2500,"N/A","HL",3,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,18,"e-26568",15,"Houghton",4000,"N/A","F",3,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,19,"e-12542",21,"Grissom",4000,"N/A","P",4,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,20,"e-25132",25,"Eisenhower",1500,"N/A","P",4,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,21,"e-25133",23,"Erie",1500,"N/A","P",2,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,22,"e-65641",62,"Steele",3500,"N/A","P",3,"T","D",null,2508,null,null,2583.24,2660.7371999999996,2740.5593159999994,2822.776095479999,13315.312611479998]
[null,23,"c-22559",31,"Igoe",3500,"N/A","P",4,"H","CN",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,24,"eh-1312",30,"William Center",1500,"N/A","P",3,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,25,"e-31236",30,"William Center",2100,"N/A","F",3,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,26,"c-21512",5,"Maytum",2000,"N/A","P",10,"T","D",null,2508,null,null,2583.24,2660.7371999999996,2740.5593159999994,2822.776095479999,13315.312611479998]
[null,27,"c-21513",5,"Maytum",2000,"N/A","P",10,"T","D",null,2508,null,null,2583.24,2660.7371999999996,2740.5593159999994,2822.776095479999,13315.312611479998]
[null,28,"ee7327",6,"Gregory",2500,"N/A","P",3,"H","D",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,29,"b7162-01",74,"Univ Commons",2500,"N/A","P",3,"H","S",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,30,"b7163-02",74,"Univ Commons",4500,"N/A","P",4,"H","S",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,31,"b7164-03",74,"Univ Commons",2500,"N/A","F",3,"H","S",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[null,32,245937,"Dunkirk","Incubator",3500,"N/A","P",2,"H","O",null,1320,null,null,1359.6,1400.388,1442.3996399999999,1485.6716291999999,7008.0592692]
[{"$nulls":10},"Subtotal",null,49368,null,null,50849.03999999997,52374.51119999997,53945.74653600002,55564.11893207995,262101.41666808,262101.41666807994]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,20,"Hourly Rate",null,125,null,null,null,2500,null,null,2575,2652.25,2731.8175,2813.772025,13272.839525000001]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,4000,"% Markup over Mfg",null,0.1,null,null,null,4400,null,null,4532,4667.96,4807.9988,4952.238764000001,23360.197564000002]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",15,"Hourly Rate",null,150,null,null,null,2250,null,null,2317.5,2387.025,2458.63575,2532.3948225,11945.5555725]
[]
[{"$nulls":10},"Bid Total",null,58518,null,null,60273.53999999997,62081.74619999997,63944.19858600002,65862.52454357996,310680.00932958,310680.0093295799]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustment",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,58518,null,null,60273.53999999997,62081.74619999997,63944.19858600002,65862.52454357996,310680.00932958,310680.0093295799]

{"sheet":"Geneseo","index":160,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[63,1,63,3],[63,6,63,7],[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Geneseo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",42,"Merritt",2500,"N/A","F",2,"HO","GI",{"$nulls":4},0,0,0,0,0]
[null,2,"N/A",42,"Merritt",2000,"N/A","P",2,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,3,"N/A",16,"Bailey",2500,"N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,4,"N/A",32,"Brodie",2000,"N/A","S",2,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,5,"N/A",32,"Brodie(Art)",2500,"N/A","P",2,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,6,"N/A",32,"Brodie(Music)",2000,"N/A","P",2,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,7,"N/A",38,"College Union",2500,"N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,8,"N/A",38,"College Union",2000,"N/A","P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,9,"N/A",31,"Erwin",100,"N/A","D",2,"GT","EN",{"$nulls":4},0,0,0,0,0]
[null,10,"N/A",31,"Erwin",2500,"N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,11,"N/A",9,"Fraser",2000,"N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,12,"N/A",50,"Integrated Science Center",2000,"N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,13,"N/A",50,"Integrated Science Center",4500,"N/A","P",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,14,"N/A",5,"Lauderdale",5000,"N/A","P",2,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,15,"N/A",29,"Milne","N/A","N/A","DW",3,"GD","H",{"$nulls":4},0,0,0,0,0]
[null,16,"N/A",29,"Milne",2100,"N/A","P",3,"GT","H",{"$nulls":4},0,0,0,0,0]
[null,17,"N/A",30,"Newton",2500,"N/A","P",2,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,18,"N/A",6,"Sturges",2000,"N/A","P",4,"GT","O",{"$nulls":4},0,0,0,0,0]
[null,19,"N/A",8,"Wadsworth",2500,"N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,20,"N/A",2,"Welles",2500,"N/A","P",3,"HO","E",{"$nulls":4},0,0,0,0,0]
[null,21,"N/A",46,"South Hall",2100,"N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,22,"N/A",46,"South Hall",4000,"N/A","F",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,23,"N/A",7,"Schrader",2100,"N/A","F",2,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,24,"N/A",4,"Holcomb",2500,"N/A","P",2,"GT","D",{"$nulls":4},0,0,0,0,0]
[null,25,"N/A",28,"Erie",2100,"N/A","P",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,26,"N/A",22,"Steuben",2000,"N/A","P",3,"GT","O",{"$nulls":4},0,0,0,0,0]
[null,27,"N/A",23,"Wyoming",2000,"N/A","P",4,"GT","O",{"$nulls":4},0,0,0,0,0]
[null,28,"N/A",24,"Genesee",2000,"N/A","P",4,"GD","O",{"$nulls":4},0,0,0,0,0]
[null,29,"N/A",26,"Allegany",2100,"N/A","P",4,"GD","O",{"$nulls":4},0,0,0,0,0]
[null,30,"N/A",27,"Ontario",2000,"N/A","P",4,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,31,"N/A",33,"Nassau",2500,"N/A","P",4,"HO","H",{"$nulls":4},0,0,0,0,0]
[null,32,"N/A",34,"Suffolk",2000,"N/A","P",4,"HO","H",{"$nulls":4},0,0,0,0,0]
[null,33,"N/A",39,"Wayne",2500,"N/A","P",4,"HO","ES",{"$nulls":4},0,0,0,0,0]
[null,34,"N/A",40,"Onondaga N.",2500,"N/A","P",4,"HO","ES",{"$nulls":4},0,0,0,0,0]
[null,35,"N/A",40,"Onondaga S.",2500,"N/A","P",4,"HO","ES",{"$nulls":4},0,0,0,0,0]
[null,36,"N/A",41,"Niagara ",2500,"N/A","P",3,"HO","ES",{"$nulls":4},0,0,0,0,0]
[null,37,"N/A",49,"Putnam",4500,"N/A","P",4,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,38,"N/A",52,"Seneca",4500,"N/A","P",4,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,39,"N/A",25,"Letchworth",2000,"N/A","F",4,"GD","O",{"$nulls":4},0,0,0,0,0]
[null,40,"N/A",35,"Red Jacket",400,"N/A","DW",2,"GD","MA",{"$nulls":4},0,0,0,0,0]
[null,41,"N/A",11,"Blake",400,"N/A","DW",2,"GD","O",{"$nulls":4},0,0,0,0,0]
[null,42,"N/A",15,"Mary Jemison",2000,"N/A","P",2,"HO","TH",{"$nulls":4},0,0,0,0,0]
[null,43,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,44,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,45,"N/A",14,"Monroe","N/A","N/A","P",3,"GT","O",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,150,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,6000,"% Markup over Mfg",{"$nulls":5},6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002,31854.814860000002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,6000,null,null,6180,6365.4,6556.361999999999,6753.052859999999,31854.814860000002,31854.814860000002]

{"sheet":"Geneseo-DCB","index":161,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"DCB Elevator Company Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Geneseo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",42,"Merritt",2500,"N/A","F",2,"HO","GI",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,2,"N/A",42,"Merritt",2000,"N/A","P",2,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,3,"N/A",16,"Bailey",2500,"N/A","P",3,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,4,"N/A",32,"Brodie",2000,"N/A","S",2,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,5,"N/A",32,"Brodie(Art)",2500,"N/A","P",2,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,6,"N/A",32,"Brodie(Music)",2000,"N/A","P",2,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,7,"N/A",38,"College Union",2500,"N/A","P",3,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,8,"N/A",38,"College Union",2000,"N/A","P",3,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,9,"N/A",31,"Erwin",100,"N/A","D",2,"GT","EN",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,10,"N/A",31,"Erwin",2500,"N/A","P",3,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,11,"N/A",9,"Fraser",2000,"N/A","P",3,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,12,"N/A",50,"Integrated Science Center",2000,"N/A","P",3,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,13,"N/A",50,"Integrated Science Center",4500,"N/A","P",4,"HO","TH",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,14,"N/A",5,"Lauderdale",5000,"N/A","P",2,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,15,"N/A",29,"Milne","N/A","N/A","DW",3,"GD","H",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,16,"N/A",29,"Milne",2100,"N/A","P",3,"GT","H",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,17,"N/A",30,"Newton",2500,"N/A","P",2,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,18,"N/A",6,"Sturges",2000,"N/A","P",4,"GT","O",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,19,"N/A",8,"Wadsworth",2500,"N/A","P",3,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,20,"N/A",2,"Welles",2500,"N/A","P",3,"HO","E",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,21,"N/A",46,"South Hall",2100,"N/A","P",3,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,22,"N/A",46,"South Hall",4000,"N/A","F",3,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,23,"N/A",7,"Schrader",2100,"N/A","F",2,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,24,"N/A",4,"Holcomb",2500,"N/A","P",2,"GT","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,25,"N/A",28,"Erie",2100,"N/A","P",4,"HO","TH",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,26,"N/A",22,"Steuben",2000,"N/A","P",3,"GT","O",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,27,"N/A",23,"Wyoming",2000,"N/A","P",4,"GT","O",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,28,"N/A",24,"Genesee",2000,"N/A","P",4,"GD","O",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,29,"N/A",26,"Allegany",2100,"N/A","P",4,"GD","O",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,30,"N/A",27,"Ontario",2000,"N/A","P",4,"HO","O",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,31,"N/A",33,"Nassau",2500,"N/A","P",4,"HO","H",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,32,"N/A",34,"Suffolk",2000,"N/A","P",4,"HO","H",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,33,"N/A",39,"Wayne",2500,"N/A","P",4,"HO","ES",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,34,"N/A",40,"Onondaga N.",2500,"N/A","P",4,"HO","ES",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,35,"N/A",40,"Onondaga S.",2500,"N/A","P",4,"HO","ES",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,36,"N/A",41,"Niagara ",2500,"N/A","P",3,"HO","ES",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,37,"N/A",49,"Putnam",4500,"N/A","P",4,"HO","TH",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,38,"N/A",52,"Seneca",4500,"N/A","P",4,"HO","O",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,39,"N/A",25,"Letchworth",2000,"N/A","F",4,"GD","O",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,40,"N/A",35,"Red Jacket",400,"N/A","DW",2,"GD","MA",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,41,"N/A",11,"Blake",400,"N/A","DW",2,"GD","O",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,42,"N/A",15,"Mary Jemison",2000,"N/A","P",2,"HO","TH",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,43,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,44,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,45,"N/A",14,"Monroe","N/A","N/A","P",3,"GT","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[{"$nulls":10},"Subtotal",null,85860,null,null,88435.8,91088.874,93821.54021999997,96636.18642660002,455842.40064659994,455842.4006466]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,150,"Hourly Rate",null,175,null,null,null,26250,null,null,27037.5,27848.625,28684.08375,29544.6062625,139364.8150125]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,6000,"% Markup over Mfg",null,0.15,null,null,null,6900,null,null,7107,7320.21,7539.8163,7766.010789000001,36633.037089]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,233,null,null,null,11650,null,null,11999.5,12359.485,12730.26955,13112.1776365,61851.432186499995]
[]
[{"$nulls":10},"Bid Total",null,130660,null,null,134579.8,138617.19400000002,142775.70982,147058.98111460003,693691.6849346,693691.6849346]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,130660,null,null,134579.8,138617.19400000002,142775.70982,147058.98111460003,693691.6849346,693691.6849346]

{"sheet":"Geneseo-DowneyGoodlein","index":162,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Geneseo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",42,"Merritt",2500,"N/A","F",2,"HO","GI",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,2,"N/A",42,"Merritt",2000,"N/A","P",2,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,3,"N/A",16,"Bailey",2500,"N/A","P",3,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,4,"N/A",32,"Brodie",2000,"N/A","S",2,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,5,"N/A",32,"Brodie(Art)",2500,"N/A","P",2,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,6,"N/A",32,"Brodie(Music)",2000,"N/A","P",2,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,7,"N/A",38,"College Union",2500,"N/A","P",3,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,8,"N/A",38,"College Union",2000,"N/A","P",3,"HO","O",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,9,"N/A",31,"Erwin",100,"N/A","D",2,"GT","EN",null,510,null,null,525.3,541.059,557.29077,574.0094931,2707.6592631]
[null,10,"N/A",31,"Erwin",2500,"N/A","P",3,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,11,"N/A",9,"Fraser",2000,"N/A","P",3,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,12,"N/A",50,"Integrated Science Center",2000,"N/A","P",3,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,13,"N/A",50,"Integrated Science Center",4500,"N/A","P",4,"HO","TH",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,14,"N/A",5,"Lauderdale",5000,"N/A","P",2,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,15,"N/A",29,"Milne","N/A","N/A","DW",3,"GD","H",null,510,null,null,525.3,541.059,557.29077,574.0094931,2707.6592631]
[null,16,"N/A",29,"Milne",2100,"N/A","P",3,"GT","H",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,17,"N/A",30,"Newton",2500,"N/A","P",2,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,18,"N/A",6,"Sturges",2000,"N/A","P",4,"GT","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,19,"N/A",8,"Wadsworth",2500,"N/A","P",3,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,20,"N/A",2,"Welles",2500,"N/A","P",3,"HO","E",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,21,"N/A",46,"South Hall",2100,"N/A","P",3,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,22,"N/A",46,"South Hall",4000,"N/A","F",3,"HO","D",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,23,"N/A",7,"Schrader",2100,"N/A","F",2,"HO","O",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,24,"N/A",4,"Holcomb",2500,"N/A","P",2,"GT","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,25,"N/A",28,"Erie",2100,"N/A","P",4,"HO","TH",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,26,"N/A",22,"Steuben",2000,"N/A","P",3,"GT","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,27,"N/A",23,"Wyoming",2000,"N/A","P",4,"GT","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,28,"N/A",24,"Genesee",2000,"N/A","P",4,"GD","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,29,"N/A",26,"Allegany",2100,"N/A","P",4,"GD","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,30,"N/A",27,"Ontario",2000,"N/A","P",4,"HO","O",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,31,"N/A",33,"Nassau",2500,"N/A","P",4,"HO","H",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,32,"N/A",34,"Suffolk",2000,"N/A","P",4,"HO","H",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,33,"N/A",39,"Wayne",2500,"N/A","P",4,"HO","ES",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,34,"N/A",40,"Onondaga N.",2500,"N/A","P",4,"HO","ES",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,35,"N/A",40,"Onondaga S.",2500,"N/A","P",4,"HO","ES",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,36,"N/A",41,"Niagara ",2500,"N/A","P",3,"HO","ES",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,37,"N/A",49,"Putnam",4500,"N/A","P",4,"HO","TH",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,38,"N/A",52,"Seneca",4500,"N/A","P",4,"HO","O",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,39,"N/A",25,"Letchworth",2000,"N/A","F",4,"GD","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,40,"N/A",35,"Red Jacket",400,"N/A","DW",2,"GD","MA",null,510,null,null,525.3,541.059,557.29077,574.0094931,2707.6592631]
[null,41,"N/A",11,"Blake",400,"N/A","DW",2,"GD","O",null,510,null,null,525.3,541.059,557.29077,574.0094931,2707.6592631]
[null,42,"N/A",15,"Mary Jemison",2000,"N/A","P",2,"HO","TH",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,43,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,44,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,1380,null,null,1421.4,1464.0420000000001,1507.9632600000002,1553.2021578000001,7326.607417800001]
[null,45,"N/A",14,"Monroe","N/A","N/A","P",3,"GT","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,67800,null,null,69834.00000000001,71929.02000000005,74086.8906,76309.497318,359959.40791799995,359959.40791800007]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,150,"Hourly Rate",null,124.7,null,null,null,18705,null,null,19266.15,19844.1345,20439.458535,21052.64229105,99307.38532605]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,6000,"% Markup over Mfg",null,0.09,null,null,null,6540,null,null,6736.2,6938.286,7146.43458,7360.8276174,34721.748197400004]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,124.7,null,null,null,6235,null,null,6422.05,6614.7115,6813.1528450000005,7017.5474303500005,33102.46177535]
[]
[{"$nulls":10},"Bid Total",null,99280,null,null,102258.40000000002,105326.15200000006,108485.93656,111740.51465679999,527091.0032167999,527091.0032168]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,99280,null,null,102258.40000000002,105326.15200000006,108485.93656,111740.51465679999,527091.0032167999,527091.0032168]

{"sheet":"Geneseo-Otis","index":163,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Geneseo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",42,"Merritt",2500,"N/A","F",2,"HO","GI",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,2,"N/A",42,"Merritt",2000,"N/A","P",2,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,3,"N/A",16,"Bailey",2500,"N/A","P",3,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,4,"N/A",32,"Brodie",2000,"N/A","S",2,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,5,"N/A",32,"Brodie(Art)",2500,"N/A","P",2,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,6,"N/A",32,"Brodie(Music)",2000,"N/A","P",2,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,7,"N/A",38,"College Union",2500,"N/A","P",3,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,8,"N/A",38,"College Union",2000,"N/A","P",3,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,9,"N/A",31,"Erwin",100,"N/A","D",2,"GT","EN",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,10,"N/A",31,"Erwin",2500,"N/A","P",3,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,11,"N/A",9,"Fraser",2000,"N/A","P",3,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,12,"N/A",50,"Integrated Science Center",2000,"N/A","P",3,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,13,"N/A",50,"Integrated Science Center",4500,"N/A","P",4,"HO","TH",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,14,"N/A",5,"Lauderdale",5000,"N/A","P",2,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,15,"N/A",29,"Milne","N/A","N/A","DW",3,"GD","H",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,16,"N/A",29,"Milne",2100,"N/A","P",3,"GT","H",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,17,"N/A",30,"Newton",2500,"N/A","P",2,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,18,"N/A",6,"Sturges",2000,"N/A","P",4,"GT","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,19,"N/A",8,"Wadsworth",2500,"N/A","P",3,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,20,"N/A",2,"Welles",2500,"N/A","P",3,"HO","E",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,21,"N/A",46,"South Hall",2100,"N/A","P",3,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,22,"N/A",46,"South Hall",4000,"N/A","F",3,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,23,"N/A",7,"Schrader",2100,"N/A","F",2,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,24,"N/A",4,"Holcomb",2500,"N/A","P",2,"GT","D",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,25,"N/A",28,"Erie",2100,"N/A","P",4,"HO","TH",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,26,"N/A",22,"Steuben",2000,"N/A","P",3,"GT","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,27,"N/A",23,"Wyoming",2000,"N/A","P",4,"GT","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,28,"N/A",24,"Genesee",2000,"N/A","P",4,"GD","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,29,"N/A",26,"Allegany",2100,"N/A","P",4,"GD","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,30,"N/A",27,"Ontario",2000,"N/A","P",4,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,31,"N/A",33,"Nassau",2500,"N/A","P",4,"HO","H",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,32,"N/A",34,"Suffolk",2000,"N/A","P",4,"HO","H",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,33,"N/A",39,"Wayne",2500,"N/A","P",4,"HO","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,34,"N/A",40,"Onondaga N.",2500,"N/A","P",4,"HO","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,35,"N/A",40,"Onondaga S.",2500,"N/A","P",4,"HO","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,36,"N/A",41,"Niagara ",2500,"N/A","P",3,"HO","ES",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,37,"N/A",49,"Putnam",4500,"N/A","P",4,"HO","TH",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,38,"N/A",52,"Seneca",4500,"N/A","P",4,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,39,"N/A",25,"Letchworth",2000,"N/A","F",4,"GD","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[null,40,"N/A",35,"Red Jacket",400,"N/A","DW",2,"GD","MA",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,41,"N/A",11,"Blake",400,"N/A","DW",2,"GD","O",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,42,"N/A",15,"Mary Jemison",2000,"N/A","P",2,"HO","TH",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,43,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,44,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,45,"N/A",14,"Monroe","N/A","N/A","P",3,"GT","O",null,6624,null,null,6822.72,7027.4016,7238.223648,7455.370357440001,35167.715605440004]
[{"$nulls":10},"Subtotal",null,178848,null,null,184213.43999999986,189739.84319999992,195432.038496,201294.99965088014,949528.3213468804,949528.3213468798]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,150,"Hourly Rate",null,155,null,null,null,23250,null,null,23947.5,24665.925,25405.902749999997,26168.079832499996,123437.40758249999]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,6000,"% Markup over Mfg",null,0.1,null,null,null,6600,null,null,6798,7001.94,7211.9982,7428.358146,35040.296345999996]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,155,null,null,null,7750,null,null,7982.5,8221.975,8468.634250000001,8722.6932775,41145.8025275]
[]
[{"$nulls":10},"Bid Total",null,216448,null,null,222941.43999999986,229629.6831999999,236518.573696,243614.13090688013,1149151.8278028804,1149151.82780288]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,216448,null,null,222941.43999999986,229629.6831999999,236518.573696,243614.13090688013,1149151.8278028804,1149151.82780288]

{"sheet":"Geneseo-Schindler","index":164,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Geneseo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",42,"Merritt",2500,"N/A","F",2,"HO","GI",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,2,"N/A",42,"Merritt",2000,"N/A","P",2,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,3,"N/A",16,"Bailey",2500,"N/A","P",3,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,4,"N/A",32,"Brodie",2000,"N/A","S",2,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,5,"N/A",32,"Brodie(Art)",2500,"N/A","P",2,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,6,"N/A",32,"Brodie(Music)",2000,"N/A","P",2,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,7,"N/A",38,"College Union",2500,"N/A","P",3,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,8,"N/A",38,"College Union",2000,"N/A","P",3,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,9,"N/A",31,"Erwin",100,"N/A","D",2,"GT","EN",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,10,"N/A",31,"Erwin",2500,"N/A","P",3,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,11,"N/A",9,"Fraser",2000,"N/A","P",3,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,12,"N/A",50,"Integrated Science Center",2000,"N/A","P",3,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,13,"N/A",50,"Integrated Science Center",4500,"N/A","P",4,"HO","TH",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,14,"N/A",5,"Lauderdale",5000,"N/A","P",2,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,15,"N/A",29,"Milne","N/A","N/A","DW",3,"GD","H",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,16,"N/A",29,"Milne",2100,"N/A","P",3,"GT","H",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,17,"N/A",30,"Newton",2500,"N/A","P",2,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,18,"N/A",6,"Sturges",2000,"N/A","P",4,"GT","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,19,"N/A",8,"Wadsworth",2500,"N/A","P",3,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,20,"N/A",2,"Welles",2500,"N/A","P",3,"HO","E",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,21,"N/A",46,"South Hall",2100,"N/A","P",3,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,22,"N/A",46,"South Hall",4000,"N/A","F",3,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,23,"N/A",7,"Schrader",2100,"N/A","F",2,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,24,"N/A",4,"Holcomb",2500,"N/A","P",2,"GT","D",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,25,"N/A",28,"Erie",2100,"N/A","P",4,"HO","TH",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,26,"N/A",22,"Steuben",2000,"N/A","P",3,"GT","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,27,"N/A",23,"Wyoming",2000,"N/A","P",4,"GT","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,28,"N/A",24,"Genesee",2000,"N/A","P",4,"GD","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,29,"N/A",26,"Allegany",2100,"N/A","P",4,"GD","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,30,"N/A",27,"Ontario",2000,"N/A","P",4,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,31,"N/A",33,"Nassau",2500,"N/A","P",4,"HO","H",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,32,"N/A",34,"Suffolk",2000,"N/A","P",4,"HO","H",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,33,"N/A",39,"Wayne",2500,"N/A","P",4,"HO","ES",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,34,"N/A",40,"Onondaga N.",2500,"N/A","P",4,"HO","ES",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,35,"N/A",40,"Onondaga S.",2500,"N/A","P",4,"HO","ES",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,36,"N/A",41,"Niagara ",2500,"N/A","P",3,"HO","ES",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,37,"N/A",49,"Putnam",4500,"N/A","P",4,"HO","TH",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,38,"N/A",52,"Seneca",4500,"N/A","P",4,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,39,"N/A",25,"Letchworth",2000,"N/A","F",4,"GD","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,40,"N/A",35,"Red Jacket",400,"N/A","DW",2,"GD","MA",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,41,"N/A",11,"Blake",400,"N/A","DW",2,"GD","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,42,"N/A",15,"Mary Jemison",2000,"N/A","P",2,"HO","TH",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,43,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,44,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,45,"N/A",14,"Monroe","N/A","N/A","P",3,"GT","O",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[{"$nulls":10},"Subtotal",null,69600,null,null,71688,73838.64000000006,76053.79920000005,78335.41317599999,369515.8523760001,369515.85237600014]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,150,"Hourly Rate",null,115,null,null,null,17250,null,null,17767.5,18300.525,18849.54075,19415.0269725,91582.5927225]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,6000,"% Markup over Mfg",null,0.2,null,null,null,7200,null,null,7416,7638.48,7867.6344,8103.663432,38225.777832]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,115,null,null,null,5750,null,null,5922.5,6100.175,6283.18025,6471.6756575,30527.5309075]
[]
[{"$nulls":10},"Bid Total",null,99800,null,null,102794,105877.82000000007,109054.15460000005,112325.77923799999,529851.7538380001,529851.7538380001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,99800,null,null,102794,105877.82000000007,109054.15460000005,112325.77923799999,529851.7538380001,529851.7538380001]

{"sheet":"Geneseo-SGL","index":165,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Geneseo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",42,"Merritt",2500,"N/A","F",2,"HO","GI",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,"N/A",42,"Merritt",2000,"N/A","P",2,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,"N/A",16,"Bailey",2500,"N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,"N/A",32,"Brodie",2000,"N/A","S",2,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,"N/A",32,"Brodie(Art)",2500,"N/A","P",2,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,"N/A",32,"Brodie(Music)",2000,"N/A","P",2,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,"N/A",38,"College Union",2500,"N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,"N/A",38,"College Union",2000,"N/A","P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,"N/A",31,"Erwin",100,"N/A","D",2,"GT","EN",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,10,"N/A",31,"Erwin",2500,"N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,11,"N/A",9,"Fraser",2000,"N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,12,"N/A",50,"Integrated Science Center",2000,"N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,13,"N/A",50,"Integrated Science Center",4500,"N/A","P",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,14,"N/A",5,"Lauderdale",5000,"N/A","P",2,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,15,"N/A",29,"Milne","N/A","N/A","DW",3,"GD","H",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,16,"N/A",29,"Milne",2100,"N/A","P",3,"GT","H",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,17,"N/A",30,"Newton",2500,"N/A","P",2,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,18,"N/A",6,"Sturges",2000,"N/A","P",4,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,19,"N/A",8,"Wadsworth",2500,"N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,20,"N/A",2,"Welles",2500,"N/A","P",3,"HO","E",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,21,"N/A",46,"South Hall",2100,"N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,22,"N/A",46,"South Hall",4000,"N/A","F",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,23,"N/A",7,"Schrader",2100,"N/A","F",2,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,24,"N/A",4,"Holcomb",2500,"N/A","P",2,"GT","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,25,"N/A",28,"Erie",2100,"N/A","P",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,26,"N/A",22,"Steuben",2000,"N/A","P",3,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,27,"N/A",23,"Wyoming",2000,"N/A","P",4,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,28,"N/A",24,"Genesee",2000,"N/A","P",4,"GD","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,29,"N/A",26,"Allegany",2100,"N/A","P",4,"GD","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,30,"N/A",27,"Ontario",2000,"N/A","P",4,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,31,"N/A",33,"Nassau",2500,"N/A","P",4,"HO","H",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,32,"N/A",34,"Suffolk",2000,"N/A","P",4,"HO","H",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,33,"N/A",39,"Wayne",2500,"N/A","P",4,"HO","ES",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,34,"N/A",40,"Onondaga N.",2500,"N/A","P",4,"HO","ES",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,35,"N/A",40,"Onondaga S.",2500,"N/A","P",4,"HO","ES",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,36,"N/A",41,"Niagara ",2500,"N/A","P",3,"HO","ES",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,37,"N/A",49,"Putnam",4500,"N/A","P",4,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,38,"N/A",52,"Seneca",4500,"N/A","P",4,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,39,"N/A",25,"Letchworth",2000,"N/A","F",4,"GD","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,40,"N/A",35,"Red Jacket",400,"N/A","DW",2,"GD","MA",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,41,"N/A",11,"Blake",400,"N/A","DW",2,"GD","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,42,"N/A",15,"Mary Jemison",2000,"N/A","P",2,"HO","TH",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,43,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,44,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,45,"N/A",14,"Monroe","N/A","N/A","P",3,"GT","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,248040,null,null,255481.1999999997,263145.63600000006,271040.0050799998,279171.2052323998,1316878.0463124006,1316878.0463123994]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,150,"Hourly Rate",null,231.19,null,null,null,34678.5,null,null,35718.855,36790.42065,37894.1332695,39030.957267585,184112.86618708502]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,6000,"% Markup over Mfg",null,0.3,null,null,null,7800,null,null,8034,8275.02,8523.2706,8778.968718,41411.259318]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,346.77,null,null,null,17338.5,null,null,17858.655,18394.41465,18946.2470895,19514.634502185,92052.451241685]
[]
[{"$nulls":10},"Bid Total",null,307857,null,null,317092.70999999973,326605.49130000005,336403.6560389998,346495.76572016976,1634454.6230591706,1634454.6230591694]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,307857,null,null,317092.70999999973,326605.49130000005,336403.6560389998,346495.76572016976,1634454.6230591706,1634454.6230591694]

{"sheet":"Geneseo-Thyssen","index":166,"n_rows":74,"n_cols":21,"rows_kept":74,"cut":false,"hidden":false,"merged":[[60,1,60,4],[60,6,60,7],[61,1,61,4],[61,6,61,7],[63,1,63,3],[63,6,63,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  SUNY Geneseo",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,"N/A",42,"Merritt",2500,"N/A","F",2,"HO","GI",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,2,"N/A",42,"Merritt",2000,"N/A","P",2,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,3,"N/A",16,"Bailey",2500,"N/A","P",3,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,4,"N/A",32,"Brodie",2000,"N/A","S",2,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,5,"N/A",32,"Brodie(Art)",2500,"N/A","P",2,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,6,"N/A",32,"Brodie(Music)",2000,"N/A","P",2,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,7,"N/A",38,"College Union",2500,"N/A","P",3,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,8,"N/A",38,"College Union",2000,"N/A","P",3,"HO","O",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,9,"N/A",31,"Erwin",100,"N/A","D",2,"GT","EN",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,10,"N/A",31,"Erwin",2500,"N/A","P",3,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,11,"N/A",9,"Fraser",2000,"N/A","P",3,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,12,"N/A",50,"Integrated Science Center",2000,"N/A","P",3,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,13,"N/A",50,"Integrated Science Center",4500,"N/A","P",4,"HO","TH",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,14,"N/A",5,"Lauderdale",5000,"N/A","P",2,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,15,"N/A",29,"Milne","N/A","N/A","DW",3,"GD","H",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,16,"N/A",29,"Milne",2100,"N/A","P",3,"GT","H",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,17,"N/A",30,"Newton",2500,"N/A","P",2,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,18,"N/A",6,"Sturges",2000,"N/A","P",4,"GT","O",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,19,"N/A",8,"Wadsworth",2500,"N/A","P",3,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,20,"N/A",2,"Welles",2500,"N/A","P",3,"HO","E",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,21,"N/A",46,"South Hall",2100,"N/A","P",3,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,22,"N/A",46,"South Hall",4000,"N/A","F",3,"HO","D",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,23,"N/A",7,"Schrader",2100,"N/A","F",2,"HO","O",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,24,"N/A",4,"Holcomb",2500,"N/A","P",2,"GT","D",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,25,"N/A",28,"Erie",2100,"N/A","P",4,"HO","TH",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,26,"N/A",22,"Steuben",2000,"N/A","P",3,"GT","O",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,27,"N/A",23,"Wyoming",2000,"N/A","P",4,"GT","O",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,28,"N/A",24,"Genesee",2000,"N/A","P",4,"GD","O",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,29,"N/A",26,"Allegany",2100,"N/A","P",4,"GD","O",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,30,"N/A",27,"Ontario",2000,"N/A","P",4,"HO","O",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,31,"N/A",33,"Nassau",2500,"N/A","P",4,"HO","H",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,32,"N/A",34,"Suffolk",2000,"N/A","P",4,"HO","H",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,33,"N/A",39,"Wayne",2500,"N/A","P",4,"HO","ES",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,34,"N/A",40,"Onondaga N.",2500,"N/A","P",4,"HO","ES",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,35,"N/A",40,"Onondaga S.",2500,"N/A","P",4,"HO","ES",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,36,"N/A",41,"Niagara ",2500,"N/A","P",3,"HO","ES",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,37,"N/A",49,"Putnam",4500,"N/A","P",4,"HO","TH",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,38,"N/A",52,"Seneca",4500,"N/A","P",4,"HO","O",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,39,"N/A",25,"Letchworth",2000,"N/A","F",4,"GD","O",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,40,"N/A",35,"Red Jacket",400,"N/A","DW",2,"GD","MA",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,41,"N/A",11,"Blake",400,"N/A","DW",2,"GD","O",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[null,42,"N/A",15,"Mary Jemison",2000,"N/A","P",2,"HO","TH",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,43,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,44,"N/A",3,"Doty",3500,"N/A","P",3,"HO","O",null,1272,null,null,1310.16,1349.4648000000002,1389.9487440000003,1431.6472063200004,6753.220750320001]
[null,45,"N/A",14,"Monroe","N/A","N/A","P",3,"GT","O",null,2676,null,null,2756.28,2838.9684,2924.1374520000004,3011.8615755600003,14207.247427560002]
[{"$nulls":10},"Subtotal",null,75492,null,null,77756.76000000004,80089.46280000002,82492.14668399999,84966.91108452005,400797.2805685201,400797.2805685201]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,150,"Hourly Rate",null,125,null,null,null,18750,null,null,19312.5,19891.875,20488.63125,21103.2901875,99546.2964375]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,6000,"% Markup over Mfg",null,0.1,null,null,null,6600,null,null,6798,7001.94,7211.9982,7428.358146,35040.296345999996]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",50,"Hourly Rate",null,150,null,null,null,7500,null,null,7725,7956.75,8195.4525,8441.316074999999,39818.518574999995]
[]
[{"$nulls":10},"Bid Total",null,108342,null,null,111592.26000000004,114940.02780000003,118388.22863399998,121939.87549302004,575202.39192702,575202.39192702]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,108342,null,null,111592.26000000004,114940.02780000003,118388.22863399998,121939.87549302004,575202.39192702,575202.39192702]

{"sheet":"Monroe Comm Col","index":167,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[33,1,33,3],[33,6,33,7],[30,1,30,4],[30,6,30,7],[31,1,31,4],[31,6,31,7],[0,6,0,7],[5,4,5,8],[10,19,11,19],[10,20,11,20],[1,6,1,7],[1,8,1,12],[7,15,7,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Monroe Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,427558,1,"Peter Spina Adminstration",3500,"N/A","P",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,2,"D46786",1,"Peter Spina Adminstration",250,"N/A","W",0.5,"ELC","VPL",{"$nulls":4},0,0,0,0,0]
[null,3,"D36063",2,"Leroy V. Good Library",5500,"N/A","P",4,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,4,"D36064",3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,5,465637,3,"Flynn Campus Center",5000,"N/A","F",3,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,6,465638,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,7,465639,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,8,465640,3,"Flynn Campus Center",2500,"N/A","P",2,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,9,"D47150",4,"Communcations/Theatre",500,"N/A","S",2,"HO","JC",{"$nulls":4},0,0,0,0,0]
[null,10,"D27584",5,"North Faculty Tower",2500,"N/A","P",5,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,11,"***Concord",6,"Registration/Financial Services",1000,"N/A","P",2,"HO","CO",{"$nulls":4},0,0,0,0,0]
[null,12,"D27587",8,"South Faculty Tower",2500,"N/A","P",6,"HO","S",{"$nulls":4},0,0,0,0,0]
[null,13,211156,9,"Wolk Center for Nursing",4500,"N/A","P",2,"HO","O",{"$nulls":4},0,0,0,0,0]
[null,14,"D36065",11,"Learning Center",3000,"N/A","P",3,"HO","D",{"$nulls":4},0,0,0,0,0]
[null,15,"D36066",12,"Fine Arts",3000,"N/A","P",2,"HO","D",{"$nulls":4},0,0,0,0,0]
[{"$nulls":10},"Subtotal",null,0,null,null,0,0,0,0,0,0]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,35,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",{"$nulls":5},1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",{"$nulls":5},0,null,null,0,0,0,0,0]
[]
[{"$nulls":10},"Bid Total",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,1000,null,null,1030,1060.9,1092.727,1125.50881,5309.135810000001,5309.135810000001]
[]
[]
[null,"*** half size elevator"]

{"sheet":"Monroe Comm Col-DCB","index":168,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[30,1,30,4],[30,6,30,7],[31,1,31,4],[31,6,31,7],[33,1,33,3],[33,6,33,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"DCB Elevator Company Inc"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Monroe Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,427558,1,"Peter Spina Adminstration",3500,"N/A","P",3,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,2,"D46786",1,"Peter Spina Adminstration",250,"N/A","W",0.5,"ELC","VPL",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,3,"D36063",2,"Leroy V. Good Library",5500,"N/A","P",4,"HO","S",null,1980,null,null,2039.4,2100.582,2163.59946,2228.5074437999997,10512.088903799999]
[null,4,"D36064",3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,5,465637,3,"Flynn Campus Center",5000,"N/A","F",3,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,6,465638,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,7,465639,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,8,465640,3,"Flynn Campus Center",2500,"N/A","P",2,"HO","S",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,9,"D47150",4,"Communcations/Theatre",500,"N/A","S",2,"HO","JC",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,10,"D27584",5,"North Faculty Tower",2500,"N/A","P",5,"HO","S",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,11,"***Concord",6,"Registration/Financial Services",1000,"N/A","P",2,"HO","CO",null,1740,null,null,1792.2,1845.9660000000001,1901.34498,1958.3853294,9237.8963094]
[null,12,"D27587",8,"South Faculty Tower",2500,"N/A","P",6,"HO","S",null,2100,null,null,2163,2227.89,2294.7266999999997,2363.5685009999997,11149.185200999998]
[null,13,211156,9,"Wolk Center for Nursing",4500,"N/A","P",2,"HO","O",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,14,"D36065",11,"Learning Center",3000,"N/A","P",3,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[null,15,"D36066",12,"Fine Arts",3000,"N/A","P",2,"HO","D",null,1860,null,null,1915.8,1973.274,2032.4722199999999,2093.4463866,9874.9926066]
[{"$nulls":10},"Subtotal",null,28380,null,null,29231.399999999998,30108.342,31011.592259999998,31941.940027800003,150673.2742878,150673.2742878]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,35,"Hourly Rate",null,175,null,null,null,6125,null,null,6308.75,6498.0125,6692.952875,6893.74146125,32518.45683625]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.15,null,null,null,1150,null,null,1184.5,1220.035,1256.63605,1294.3351315,6105.5061815]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,233,null,null,null,2330,null,null,2399.9,2471.897,2546.05391,2622.4355273,12370.2864373]
[]
[{"$nulls":10},"Bid Total",null,37985,null,null,39124.549999999996,40298.2865,41507.235095000004,42752.452147849996,201667.52374285003,201667.52374285]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,37985,null,null,39124.549999999996,40298.2865,41507.235095000004,42752.452147849996,201667.52374285003,201667.52374285]
[]
[]
[null,"*** half size elevator"]

{"sheet":"Monroe Comm Col-DowneyGoodlein","index":169,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[30,1,30,4],[30,6,30,7],[31,1,31,4],[31,6,31,7],[33,1,33,3],[33,6,33,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Downey-Goodlein Elevator Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Monroe Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,427558,1,"Peter Spina Adminstration",3500,"N/A","P",3,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,2,"D46786",1,"Peter Spina Adminstration",250,"N/A","W",0.5,"ELC","VPL",null,990,null,null,1019.7,1050.291,1081.79973,1114.2537218999998,5256.044451899999]
[null,3,"D36063",2,"Leroy V. Good Library",5500,"N/A","P",4,"HO","S",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,4,"D36064",3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,5,465637,3,"Flynn Campus Center",5000,"N/A","F",3,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,6,465638,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,7,465639,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,8,465640,3,"Flynn Campus Center",2500,"N/A","P",2,"HO","S",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,9,"D47150",4,"Communcations/Theatre",500,"N/A","S",2,"HO","JC",null,990,null,null,1019.7,1050.291,1081.79973,1114.2537218999998,5256.044451899999]
[null,10,"D27584",5,"North Faculty Tower",2500,"N/A","P",5,"HO","S",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,11,"***Concord",6,"Registration/Financial Services",1000,"N/A","P",2,"HO","CO",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,12,"D27587",8,"South Faculty Tower",2500,"N/A","P",6,"HO","S",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,13,211156,9,"Wolk Center for Nursing",4500,"N/A","P",2,"HO","O",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,14,"D36065",11,"Learning Center",3000,"N/A","P",3,"HO","D",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[null,15,"D36066",12,"Fine Arts",3000,"N/A","P",2,"HO","D",null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[{"$nulls":10},"Subtotal",null,21480,null,null,22124.4,22788.131999999994,23471.775959999995,24175.929238799992,114040.23719879998,114040.23719879998]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,35,"Hourly Rate",null,124.7,null,null,null,4364.5,null,null,4495.435,4630.29805,4769.2069915,4912.283201245,23171.723242745]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.09,null,null,null,1090,null,null,1122.7,1156.381,1191.0724300000002,1226.8046029000002,5786.9580329]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,124.7,null,null,null,1247,null,null,1284.41,1322.9423000000002,1362.6305690000002,1403.50948607,6620.4923550700005]
[]
[{"$nulls":10},"Bid Total",null,28181.5,null,null,29026.945000000003,29897.753349999995,30794.685950499996,31718.52652901499,149619.41082951496,149619.410829515]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,28181.5,null,null,29026.945000000003,29897.753349999995,30794.685950499996,31718.52652901499,149619.41082951496,149619.410829515]
[]
[]
[null,"*** half size elevator"]

{"sheet":"Monroe Comm Col-Otis","index":170,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[30,1,30,4],[30,6,30,7],[31,1,31,4],[31,6,31,7],[33,1,33,3],[33,6,33,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Otis Elevator Company"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Monroe Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,427558,1,"Peter Spina Adminstration",3500,"N/A","P",3,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,2,"D46786",1,"Peter Spina Adminstration",250,"N/A","W",0.5,"ELC","VPL",null,1656,null,null,1705.68,1756.8504,1809.555912,1863.8425893600001,8791.928901360001]
[null,3,"D36063",2,"Leroy V. Good Library",5500,"N/A","P",4,"HO","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,4,"D36064",3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,5,465637,3,"Flynn Campus Center",5000,"N/A","F",3,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,6,465638,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,7,465639,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,8,465640,3,"Flynn Campus Center",2500,"N/A","P",2,"HO","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,9,"D47150",4,"Communcations/Theatre",500,"N/A","S",2,"HO","JC",null,1764,null,null,1816.92,1871.4276,1927.570428,1985.39754084,9365.31556884]
[null,10,"D27584",5,"North Faculty Tower",2500,"N/A","P",5,"HO","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,11,"***Concord",6,"Registration/Financial Services",1000,"N/A","P",2,"HO","CO",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,12,"D27587",8,"South Faculty Tower",2500,"N/A","P",6,"HO","S",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,13,211156,9,"Wolk Center for Nursing",4500,"N/A","P",2,"HO","O",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,14,"D36065",11,"Learning Center",3000,"N/A","P",3,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[null,15,"D36066",12,"Fine Arts",3000,"N/A","P",2,"HO","D",null,3312,null,null,3411.36,3513.7008,3619.111824,3727.6851787200003,17583.857802720002]
[{"$nulls":10},"Subtotal",null,46476,null,null,47870.280000000006,49306.38839999999,50785.580052,52309.14745356,246747.39590556006,246747.39590556]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,35,"Hourly Rate",null,155,null,null,null,5425,null,null,5587.75,5755.3825,5928.043975,6105.88529425,28802.06176925]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,155,null,null,null,1550,null,null,1596.5,1644.395,1693.72685,1744.5386555,8229.1605055]
[]
[{"$nulls":10},"Bid Total",null,54551,null,null,56187.530000000006,57873.15589999998,59609.350577,61397.63109431,289618.66757131007,289618.66757131]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,54551,null,null,56187.530000000006,57873.15589999998,59609.350577,61397.63109431,289618.66757131007,289618.66757131]
[]
[]
[null,"*** half size elevator"]

{"sheet":"Monroe Comm Col-Schindler","index":171,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[30,1,30,4],[30,6,30,7],[31,1,31,4],[31,6,31,7],[33,1,33,3],[33,6,33,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"Schindler Elevator Corporation"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Monroe Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,427558,1,"Peter Spina Adminstration",3500,"N/A","P",3,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,2,"D46786",1,"Peter Spina Adminstration",250,"N/A","W",0.5,"ELC","VPL",null,2400,null,null,2472,2546.16,2622.5447999999997,2701.2211439999996,12741.925943999999]
[null,3,"D36063",2,"Leroy V. Good Library",5500,"N/A","P",4,"HO","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,4,"D36064",3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,5,465637,3,"Flynn Campus Center",5000,"N/A","F",3,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,6,465638,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,7,465639,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,8,465640,3,"Flynn Campus Center",2500,"N/A","P",2,"HO","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,9,"D47150",4,"Communcations/Theatre",500,"N/A","S",2,"HO","JC",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,10,"D27584",5,"North Faculty Tower",2500,"N/A","P",5,"HO","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,11,"***Concord",6,"Registration/Financial Services",1000,"N/A","P",2,"HO","CO",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,12,"D27587",8,"South Faculty Tower",2500,"N/A","P",6,"HO","S",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,13,211156,9,"Wolk Center for Nursing",4500,"N/A","P",2,"HO","O",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,14,"D36065",11,"Learning Center",3000,"N/A","P",3,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[null,15,"D36066",12,"Fine Arts",3000,"N/A","P",2,"HO","D",null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[{"$nulls":10},"Subtotal",null,19200,null,null,19776,20369.280000000006,20980.358400000005,21609.769152,101935.40755199998,101935.40755200002]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,35,"Hourly Rate",null,115,null,null,null,4025,null,null,4145.75,4270.1225,4398.226175000001,4530.172960250001,21369.271635250003]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.2,null,null,null,1200,null,null,1236,1273.08,1311.2723999999998,1350.6105719999998,6370.962971999999]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,115,null,null,null,1150,null,null,1184.5,1220.035,1256.63605,1294.3351315,6105.5061815]
[]
[{"$nulls":10},"Bid Total",null,25575,null,null,26342.25,27132.517500000005,27946.493025000003,28784.887815750004,135781.14834074996,135781.14834075002]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,25575,null,null,26342.25,27132.517500000005,27946.493025000003,28784.887815750004,135781.14834074996,135781.14834075002]
[]
[]
[null,"*** half size elevator"]

{"sheet":"Monroe Comm Col-SGL","index":172,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[30,1,30,4],[30,6,30,7],[31,1,31,4],[31,6,31,7],[33,1,33,3],[33,6,33,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"SGL Services Corp"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Monroe Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,427558,1,"Peter Spina Adminstration",3500,"N/A","P",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,2,"D46786",1,"Peter Spina Adminstration",250,"N/A","W",0.5,"ELC","VPL",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,3,"D36063",2,"Leroy V. Good Library",5500,"N/A","P",4,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,4,"D36064",3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,5,465637,3,"Flynn Campus Center",5000,"N/A","F",3,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,6,465638,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,7,465639,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,8,465640,3,"Flynn Campus Center",2500,"N/A","P",2,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,9,"D47150",4,"Communcations/Theatre",500,"N/A","S",2,"HO","JC",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,10,"D27584",5,"North Faculty Tower",2500,"N/A","P",5,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,11,"***Concord",6,"Registration/Financial Services",1000,"N/A","P",2,"HO","CO",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,12,"D27587",8,"South Faculty Tower",2500,"N/A","P",6,"HO","S",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,13,211156,9,"Wolk Center for Nursing",4500,"N/A","P",2,"HO","O",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,14,"D36065",11,"Learning Center",3000,"N/A","P",3,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[null,15,"D36066",12,"Fine Arts",3000,"N/A","P",2,"HO","D",null,5512,null,null,5677.36,5847.6808,6023.111224,6203.80456072,29263.956584720003]
[{"$nulls":10},"Subtotal",null,82680,null,null,85160.4,87715.21200000001,90346.66835999998,93057.06841080003,438959.34877080005,438959.3487708]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,35,"Hourly Rate",null,231.19,null,null,null,8091.65,null,null,8334.3995,8584.431485,8841.964429549998,9107.223362436498,42959.668776986495]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.3,null,null,null,1300,null,null,1339,1379.17,1420.5451,1463.161453,6901.876553]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,346.77,null,null,null,3467.7,null,null,3571.7309999999998,3678.8829299999998,3789.2494178999996,3902.9269004369994,18410.490248337]
[]
[{"$nulls":10},"Bid Total",null,95539.34999999999,null,null,98405.5305,101357.69641500001,104398.42730745,107530.38012667352,507231.3843491235,507231.38434912346]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,95539.34999999999,null,null,98405.5305,101357.69641500001,104398.42730745,107530.38012667352,507231.3843491235,507231.38434912346]
[]
[]
[null,"*** half size elevator"]

{"sheet":"Monroe Comm Col-Thyssen","index":173,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[30,1,30,4],[30,6,30,7],[31,1,31,4],[31,6,31,7],[33,1,33,3],[33,6,33,7],[0,6,0,7],[1,6,1,7],[1,8,1,12],[5,4,5,8],[7,15,7,20],[10,19,11,19],[10,20,11,20]],"flags":["formulas_cached_only"]}
[null,"Pricing Page"]
[{"$nulls":6},"Company:",null,"ThyssenKrupp Elevator"]
[null,"Notes to Vendors:"]
[null,"Vendors must bid on all elevators for Yr 1.  If a campus will be delayed in joining the contract, vendors will be paid the rate calculated after price adjustment when that campus joins the contract."]
[null,"Reminder:  The Yr 2 through Yr 5 rate adjustments on this spreadsheet are estimates using the maximum allowable rate increase.  The Actual rate adjustments will be based on the CPI indicated."]
[{"$nulls":4},"Vendors:  Insert your Bid Prices in the green shaded fields."]
[]
[null,"Lot 4:",{"$nulls":13},"Maximum Rate Adjustment Allowable -\nto be adjusted to actual CPI\nNote:  Actual CPI will be used:\nCPI for All Urban Consumers for All Items\nhttp://data.bls.gov/pdq/SurveyOutputServlet?data_tool=dropmap&series_id=CUUR0000SA0 "]
[null,"Campus:  Monroe Community College",{"$nulls":13},0.03,0.03,0.03,0.03]
[null,"Elevator Maintenance Bid"]
[{"$nulls":12},"Yr 1",null,null,"Yr 2","Yr 3","Yr 4","Yr 5","totals","math verified"]
[{"$nulls":12},"01/01/13-12/31/13",null,null,"01/01/14-12/31/14","01/01/15-12/31/15","01/01/16-12/31/16","01/01/17-12/31/17"]
[null,"Elevator\nCount","Elevator\nNo/ID","Bldg No","Bldg Name","Capacity:\nWeight (lbs)","Capacity:\n# Passengers","Elevator\nUse","Floors\nServed","Machine\nType","Mfgr",null,"Bid Amount\n(Annual)"]
[null,1,427558,1,"Peter Spina Adminstration",3500,"N/A","P",3,"HO","O",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,2,"D46786",1,"Peter Spina Adminstration",250,"N/A","W",0.5,"ELC","VPL",null,3000,null,null,3090,3182.7,3278.1809999999996,3376.5264299999994,15927.407430000001]
[null,3,"D36063",2,"Leroy V. Good Library",5500,"N/A","P",4,"HO","S",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,4,"D36064",3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,5,465637,3,"Flynn Campus Center",5000,"N/A","F",3,"HO","O",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,6,465638,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,7,465639,3,"Flynn Campus Center",3500,"N/A","P",2,"HO","O",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,8,465640,3,"Flynn Campus Center",2500,"N/A","P",2,"HO","S",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,9,"D47150",4,"Communcations/Theatre",500,"N/A","S",2,"HO","JC",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,10,"D27584",5,"North Faculty Tower",2500,"N/A","P",5,"HO","S",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,11,"***Concord",6,"Registration/Financial Services",1000,"N/A","P",2,"HO","CO",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,12,"D27587",8,"South Faculty Tower",2500,"N/A","P",6,"HO","S",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,13,211156,9,"Wolk Center for Nursing",4500,"N/A","P",2,"HO","O",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,14,"D36065",11,"Learning Center",3000,"N/A","P",3,"HO","D",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[null,15,"D36066",12,"Fine Arts",3000,"N/A","P",2,"HO","D",null,1518.12,null,null,1563.6635999999999,1610.573508,1658.89071324,1708.6574346372,8059.9052558772]
[{"$nulls":10},"Subtotal",null,24253.67999999999,null,null,24981.290399999998,25730.729112000005,26502.650985359985,27297.730514920797,128766.08101228077,128766.08101228077]
[null,"Annual Repairs and Repair Parts/Materials not covered under Preventative Maintenance:"]
[null,"Estimated Hours/yr:",null,null,null,35,"Hourly Rate",null,125,null,null,null,4375,null,null,4506.25,4641.4375,4780.680625,4924.10104375,23227.46916875]
[null,"Estimated Parts/Materials Cost/yr:",null,null,null,1000,"% Markup over Mfg",null,0.1,null,null,null,1100,null,null,1133,1166.99,1201.9997,1238.0596910000002,5840.0493910000005]
[]
[null,"Standby Mechanic: ",null,null,"Estimated Hours/yr:",10,"Hourly Rate",null,150,null,null,null,1500,null,null,1545,1591.35,1639.0904999999998,1688.2632149999997,7963.703715000001]
[]
[{"$nulls":10},"Bid Total",null,31228.67999999999,null,null,32165.540399999998,33130.506612000005,34124.421810359985,35148.1544646708,165797.30328703078,165797.30328703078]
[]
[null,"Adjustments Due to Contract Start Date and Elevator Rehabilitation"]
[null,"Elevator\nCount No.","Adjustment Description"]
[null,null,"No adjustments",{"$nulls":16},0]
[{"$nulls":19},0]
[{"$nulls":19},0]
[]
[{"$nulls":10},"ADJUSTED BID TOTAL",null,31228.67999999999,null,null,32165.540399999998,33130.506612000005,34124.421810359985,35148.1544646708,165797.30328703078,165797.30328703078]
[]
[]
[null,"*** half size elevator"]