{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Certification","Price-FixedParatransit","Price-Commuter","X-Pricing-All Modes","X-Pricing-Fixed and Paratransit","X-Pricing-Commuter"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Certification","index":0,"n_rows":31,"n_cols":1,"rows_kept":31,"merged":[[0,0,0,3],[2,0,2,3],[4,0,4,3],[6,0,6,3],[10,0,10,3],[11,0,11,3],[12,0,12,3],[13,0,13,3],[14,0,14,3],[15,0,15,3],[19,0,19,3],[23,0,23,3],[28,0,28,3],[30,0,30,3]]}
["EXHIBIT O – PRICE PROPOSAL FORM"]
[]
["Conroe Connection Transit Service"]
[]
["SOLICITATION #1027-2016"]
[]
["PRICE PROPOSAL CERTIFICATION"]
[]
["The Undersigned Agrees That:"]
[]
["A.    No Federal, State, County or Municipal taxes have been included in the quoted prices and none will be added."]
["B.    Prices in this proposal have not knowingly been disclosed with any other Respondent and will not be prior to award."]
["C.    Prices in this proposal have been arrived at independently, without consultation, communication or agreement for the purpose of restricting competition."]
["D.    No attempt has been made nor will be to induce any other person or firm to submit a proposal for the purpose of restricting competition."]
["E.    The individual signing this proposal certifies that the Respondent has not violated the antitrust laws of the State, Section 15.01 et seq., Texas Business and Commerce Code, or the Federal antitrust laws."]
["F.    The individual signing this proposal certifies that he/she is a legal Agent of the Respondent, authorized to represent the Respondent, and is legally responsible for the offer with regard to supporting documentation and prices provided."]
[]
[]
["______________________________________________________________________"]
["(Company Name)                                                                           (Name of Authorized Agent – Printed)"]
[]
[]
["______________________________________________________________________"]
["(Street Address / P.O. Box)                                                                         (Authorized Agent Signature)"]
[]
[]
[]
["_______________________________________________________________________"]
["(City / State / Zip Code)                                                                                                                 (Date)"]
[]
["This form is available in MS Excel upon request."]

{"sheet":"Price-FixedParatransit","index":1,"n_rows":65,"n_cols":13,"rows_kept":65,"merged":[[0,0,0,12],[3,5,3,6],[9,0,9,4],[11,0,11,5],[16,4,16,6],[16,7,16,9],[16,10,16,12],[24,4,24,6],[24,7,24,9],[24,10,24,12],[29,0,29,12],[38,0,38,4],[41,0,41,5],[43,4,43,6],[43,7,43,9],[43,10,43,12],[56,0,56,4],[59,0,59,5],[61,4,61,6],[61,7,61,9],[61,10,61,12]]}
["FIXED ROUTE BUS WITH COMPLEMENTARY ADA PARATRANSIT SERVICE PRICING - EXISTING SERVICE"]
[]
["EXISTING SERVICE"]
[]
["Item #","Item Description","Annual Unit of Measure","Annual Quantity ","Fixed Unit Price","Extended Price Year 1"]
["A1","Fixed Cost Excluding Revenue Vehicles - Fixed Route","Month",12,null,{"$f":"D6*E6","v":0}]
["A2","Fixed Cost Excluding Revenue Vehicles - Paratransit","Month",12,null,{"$f":"D7*E7","v":0}]
["A3","Variable Cost – Fixed Route Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,{"$f":"D8*E8","v":0}]
["A4","Variable Cost – Paratransit Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,{"$f":"D9*E9","v":0}]
["Total",{"$nulls":4},{"$f":"SUM(F6:F9)","v":0}]
["Note:"]
["Each subsequent contract year, including the Two (2) one-Year options, after Year 1 is increased by 2% over the previous year."]
[]
[]
["EXISTING SERVICE VEHICLE REPLACEMENT - CONTRACT YEAR 3"]
[]
[{"$nulls":4},"Contract Year 3 through Year 5",null,null,"Option Year 1",null,null,"Option Year 2"]
["Item #","Item Description","Quantity of Vehicles","Unit of Measure","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price"]
["A5","Fixed Cost – Fixed Route Buses",1,"Month",36,null,{"$f":"C19*E19*F19","v":0},12,null,{"$f":"C19*H19*I19","v":0},12,null,{"$f":"F19*K19*L19","v":0}]
["A6","Fixed Cost – Paratransit Minivans",2,"Month",36,null,{"$f":"C20*E20*F20","v":0},12,null,{"$f":"C20*H20*I20","v":0},12,null,{"$f":"F20*K20*L20","v":0}]
[]
[]
["EXISTING SERVICE VEHICLE REPLACEMENT - CONTRACT YEAR 4"]
[]
[{"$nulls":4},"Contract Year 4 through Year 5",null,null,"Option Year 1",null,null,"Option Year 2"]
["Item #","Item Description","Quantity of Vehicles","Unit of Measure","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price"]
["A7","Fixed Cost – Fixed Route Buses",1,"Month",24,null,{"$f":"C27*E27*F27","v":0},12,null,{"$f":"C27*H27*I27","v":0},12,null,{"$f":"F27*K27*L27","v":0}]
[]
[]
["FIXED ROUTE BUS WITH COMPLEMENTARY ADA PARATRANSIT SERVICE PRICING - SERVICE EXPANSION"]
[]
["SERVICE EXPANSION YEAR 1"]
[]
["Item #","Item Description","Annual Unit of Measure","Annual Quantity ","Fixed Unit Price","Extended Price Year 1"]
["A8","Additional Fixed Cost Excluding Revenue Vehicles - Fixed Route","Month",12,null,{"$f":"D35*E35","v":0}]
["A9","Additional Fixed Cost Excluding Revenue Vehicles - Paratransit","Month",12,null,{"$f":"D36*E36","v":0}]
["A10","Variable Cost – Fixed Route Operations","Revenue Hour",{"v":3100,"d":"3,100"},null,{"$f":"D37*E37","v":0}]
["A11","Variable Cost – Paratransit Operations","Revenue Hour",{"v":3100,"d":"3,100"},null,{"$f":"D38*E38","v":0}]
["Total",{"$nulls":4},{"$f":"SUM(F35:F38)","v":0}]
[]
["Note:"]
["Each subsequent contract year, including the Two (2) one-Year options, after Year 1 is increased by 2% over the previous year."]
[]
[{"$nulls":4},"Contract Year 1 through Year 5",null,null,"Option Year 1",null,null,"Option Year 2"]
["Item #","Item Description","Quantity of Vehicles","Unit of Measure","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price"]
["A12","Fixed Cost – Fixed Route Buses",null,"Month",60,null,{"$f":"C46*E46*F46","v":0},12,null,{"$f":"C46*H46*I46","v":0},12,null,{"$f":"F46*K46*L46","v":0}]
["A13","Fixed Cost – Paratransit Minivans",null,"Month",60,null,{"$f":"C47*E47*F47","v":0},12,null,{"$f":"C47*H47*I47","v":0},12,null,{"$f":"F47*K47*L47","v":0}]
[]
[]
["SERVICE EXPANSION YEAR 2"]
[]
["Item #","Item Description","Annual Unit of Measure","Annual Quantity ","Fixed Unit Price","Extended Price Year 2"]
["A14","Additional Fixed Cost Excluding Revenue Vehicles - Fixed Route","Month",12,null,{"$f":"D53*E53","v":0}]
["A15","Additional Fixed Cost Excluding Revenue Vehicles - Paratransit","Month",12,null,{"$f":"D54*E54","v":0}]
["A16","Variable Cost – Fixed Route Operations","Revenue Hour",{"v":3100,"d":"3,100"},null,{"$f":"D55*E55","v":0}]
["A17","Variable Cost – Paratransit Operations","Revenue Hour",{"v":3100,"d":"3,100"},null,{"$f":"D56*E56","v":0}]
["Total",{"$nulls":4},{"$f":"SUM(F53:F56)","v":0}]
[]
["Note:"]
["Each subsequent contract year, including the Two (2) one-Year options, after Year 2 is increased by 2% over the previous year."]
[]
[{"$nulls":4},"Contract Year 2 through 5",null,null,"Option Year 1",null,null,"Option Year 2"]
["Item #","Item Description","Quantity of Vehicles","Unit of Measure","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price"]
["A18","Fixed Cost – Fixed Route Buses",null,"Month",48,null,{"$f":"C64*E64*F64","v":0},12,null,{"$f":"C64*H64*I64","v":0},12,null,{"$f":"F64*K64*L64","v":0}]
["A19","Fixed Cost – Paratransit Minivans",null,"Month",48,null,{"$f":"C65*E65*F65","v":0},12,null,{"$f":"C65*H65*I65","v":0},12,null,{"$f":"F65*K65*L65","v":0}]

{"sheet":"Price-Commuter","index":2,"n_rows":41,"n_cols":13,"rows_kept":41,"merged":[[0,0,0,12],[7,0,7,4],[9,0,9,5],[11,4,11,6],[11,7,11,9],[11,10,11,12],[16,0,16,12],[18,0,18,5],[23,0,23,4],[25,0,25,5],[26,0,26,5],[34,0,34,4],[36,0,36,5],[38,4,38,6],[38,7,38,9],[38,10,38,12]]}
["COMMUTER BUS SERVICE PRICING - START UP"]
[]
["START UP"]
[]
["Item #","Item Description","Unit of Measure","Quantity ","Fixed Unit Price","Extended Price Year 1"]
["B1","Fixed Cost Excluding Revenue Vehicles - Commuter","Month",12,null,{"$f":"D6*E6","v":0}]
["B2","Variable Cost – Commuter Operations","Revenue Hour",{"v":6552,"d":"6,552"},null,{"$f":"D7*E7","v":0}]
["Subtotal",{"$nulls":4},{"$f":"SUM(F6:F7)","v":0}]
["Notes:"]
["Each subsequent contract year, including the Two (2) one-Year options, after Year 1 is increased by 2% over the previous year."]
[]
[{"$nulls":4},"Contract Year 1 through Year 5",null,null,"Option Year 1",null,null,"Option Year 2"]
["Item #","Item Description","Quantity of Coaches","Unit of Measure","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price"]
["B3","Fixed Cost – Motor Coaches",null,"Month",60,null,{"$f":"C14*E14*F14","v":0},12,null,{"$f":"C14*H14*I14","v":0},12,null,{"$f":"F14*K14*L14","v":0}]
[]
[]
["COMMUTER BUS SERVICE PRICING - SERVICE EXPANSION"]
[]
["MIDDAY SERVICE EXPANSION YEAR 2"]
[]
["Item #","Item Description","Unit of Measure","Quantity ","Fixed Unit Price","Extended Price Year 2"]
["B4","Additional Fixed Cost Excluding Revenue Vehicles - Commuter","Month",12,null,{"$f":"D22*E22","v":0}]
["B5","Variable Cost – Commuter Operations","Revenue Hour",504,null,{"$f":"D23*E23","v":0}]
["Subtotal",{"$nulls":4},{"$f":"SUM(F22:F23)","v":0}]
["Notes:"]
["1. Each subsequent contract year, including the Two (2) one-Year options, after Year 3 is increased by 2% over the previous year."]
["2. This expansion of service assumes the Motor Coaches used for AM and PM Peak Service are available to make runs during midday at no additional monthly fixed cost."]
[]
[]
["SERVICE EXPANSION YEAR 3"]
[]
["Item #","Item Description","Unit of Measure","Quantity ","Fixed Unit Price","Extended Price Year 3"]
["B6","Additional Fixed Cost Excluding Revenue Vehicles - Commuter","Month",12,null,{"$f":"D33*E33","v":0}]
["B7","Variable Cost – Commuter Operations","Revenue Hour",{"v":2016,"d":"2,016"},null,{"$f":"D34*E34","v":0}]
["Subtotal",{"$nulls":4},{"$f":"SUM(F33:F34)","v":0}]
["Notes:"]
["Each subsequent contract year, including the Two (2) one-Year options, after Year 3 is increased by 2% over the previous year."]
[]
[{"$nulls":4},"Contract Year 3 through Year 5",null,null,"Option Year 1",null,null,"Option Year 2"]
["Item #","Item Description","Quantity of Coaches","Unit of Measure","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price","Quantity ","Fixed Unit Price","Extended Price"]
["B8","Fixed Cost – Motor Coaches",null,"Month",36,null,{"$f":"C41*E41*F41","v":0},12,null,{"$f":"C41*H41*I41","v":0},12,null,{"$f":"F41*K41*L41","v":0}]

{"sheet":"X-Pricing-All Modes","index":3,"n_rows":35,"n_cols":12,"rows_kept":35,"merged":[[0,0,0,11],[2,0,2,11],[3,5,3,7],[3,8,3,10],[10,0,10,4],[12,0,12,11],[13,0,13,11],[13,12,13,13],[14,0,14,11],[14,12,14,13],[15,0,15,11],[15,12,15,13],[16,0,16,11],[16,12,16,13],[17,0,17,11],[17,12,17,13],[18,0,19,11],[33,0,33,11],[34,0,34,11]]}
["TRANSIT SERVICE PRICING – ALL MODES"]
[]
["Initial Service"]
[{"$nulls":5},"Base Contract",null,null,"2-Year Contract Option"]
["Item #","Item Description","Annual Unit of Measure","Annual Quantity ","Fixed Unit Price","Extended Price Year 1","Price Year 2","Price Year 3","Unit Price","Price Year 4","Price Year 5"]
["A1","Fixed Cost Excluding Revenue Vehicles","Month",12,null,{"$f":"D6*E6","v":0},{"$f":"1.02*F6","v":0},{"$f":"1.02*G6","v":0},null,{"$f":"1.02*H6","v":0},{"$f":"1.02*J6","v":0}]
["A2","Fixed Cost – Motor Coaches","Month",12,null,{"$f":"D7*E7","v":0},{"$f":"F7","v":0},{"$f":"F7","v":0},null,{"$f":"D7*I7","v":0},{"$f":"J7","v":0}]
["A3","Variable Cost – Fixed Route Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,{"$f":"D8*E8","v":0},{"$f":"1.02*F8","v":0},0,null,{"$f":"1.02*H8","v":0},{"$f":"1.02*J8","v":0}]
["A4","Variable Cost – Paratransit Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,{"$f":"D9*E9","v":0},0,0,null,{"$f":"1.02*H9","v":0},{"$f":"1.02*J9","v":0}]
["A5","Variable Cost – Commuter Operations","Revenue Hour",{"v":7100,"d":"7,100"},null,{"$f":"D10*E10","v":0},0,0,null,{"$f":"1.02*H10","v":0},{"$f":"1.02*J10","v":0}]
["Total Price",{"$nulls":4},{"$f":"SUM(F6:F10)","v":0},{"$f":"SUM(G6:G10)","v":0},{"$f":"SUM(H6:H10)","v":0},null,{"$f":"SUM(J6:J10)","v":0},{"$f":"SUM(K6:K10)","v":0}]
["Notes:"]
["1. Price Year 2 is fixed at an escalulation of 2% above Price Year 1 for Items A1, A3, A4 nd A5."]
["2. Price Year 3 is fixed at an escalulation of 2% above Price Year 2 for Items A1, A3, A4 nd A5."]
["3. Price Year 4 is fixed at an escalulation of 2% above Price Year 3 for Items A1, A3, A4 nd A5."]
["4. Price Year 5 is fixed at an escalulation of 2% above Price Year 4 for Items A1, A3, A4 nd A5."]
["5. Unit Price for Item A2 is fixed for the Base Contract (3 years)."]
["6. Unit Price for Item A2 is fixed for the 2-Year Contract Option."]
["Vehicle Pricing for Reduced Headway and Service Expansion"]
[]
[]
["Item #","Item Description","Annual Unit of Measure","Annual Quantity ","Unit Price","Extended Price Year 2","Unit Price","Extended Price Year 3","Unit Price","Extended Price Year 4","Unit Price","Extended Price Year 5"]
["A6","Fixed Cost Excluding Revenue Vehicles - Fixed Route ","Month",12,null,{"$f":"D23*E23","v":0},null,{"$f":"D23*G23","v":0},null,{"$f":"D23*I23","v":0},null,{"$f":"D23*K23","v":0}]
["A7","Fixed Cost – Fixed Route Bus","Month",12,null,0,null,0,null,0,null,0]
["A8","Fixed Cost Excluding Revenue Vehicles - Paratransit","Month",12,null,0,null,0,null,0,null,0]
["A9","Fixed Cost – Paratransit Minivan","Month",12,null,0,null,0,null,0,null,0]
["A10","Fixed Cost Excluding Revenue Vehicles - Commuter","Month",12,null,0,null,0,null,0,null,0]
["A11","Fixed Cost – Motor Coach","Month",12,null,0,null,0,null,0,null,0]
["A12","Variable Cost – Fixed Route Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,{"$f":"D29*E29","v":0},null,{"$f":"D29*G29","v":0},null,{"$f":"D29*I29","v":0},null,{"$f":"D29*K29","v":0}]
["A13","Variable Cost – Paratransit Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,0,null,0,null,0,null,0]
["A14","Variable Cost – Commuter Operations","Revenue Hour",{"v":3920,"d":"3,920"},null,0,null,0,null,0,null,0]
[]
["Notes:"]
["1. The Fixed Cost Excluding Revenue Vehicles for Items A6, A8 and A10 are additive to the Fixed Cost Excluding Revenue Vehicles for Item A1."]
["2. The Variable Cost for Items A12, A13 and A14 apply to additional revenue hours in excess of the reveune hours for the Initial Service."]

{"sheet":"X-Pricing-Fixed and Paratransit","index":4,"n_rows":23,"n_cols":12,"rows_kept":23,"merged":[[0,0,0,11],[2,0,2,11],[3,5,3,7],[3,8,3,9],[8,0,8,4],[10,0,10,11],[11,0,11,11],[21,0,21,11],[22,0,22,11]]}
["FIXED ROUTE BUS WITH COMPLEMENTARY ADA PARATRANSIT SERVICE PRICING"]
[]
["Initial Service"]
[{"$nulls":5},"Base Contract",null,null,"2-Year Contract Option"]
["Item #","Item Description","Annual Unit of Measure","Annual Quantity ","Fixed Unit Price","Extended Price Year 1","Price Year 2","Price Year 3","Price Year 4","Price Year 5"]
["A1","Fixed Cost Excluding Revenue Vehicles","Month",12,null,{"$f":"D6*E6","v":0},{"$f":"1.02*F6","v":0},{"$f":"1.02*G6","v":0},{"$f":"1.02*H6","v":0},{"$f":"1.02*I6","v":0}]
["A2","Variable Cost – Fixed Route Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,{"$f":"D7*E7","v":0},{"$f":"1.02*F7","v":0},0,{"$f":"1.02*H7","v":0},{"$f":"1.02*I7","v":0}]
["A3","Variable Cost – Paratransit Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,{"$f":"D8*E8","v":0},0,0,{"$f":"1.02*H8","v":0},{"$f":"1.02*I8","v":0}]
["Total Price",{"$nulls":4},{"$f":"SUM(F6:F8)","v":0},{"$f":"SUM(G6:G8)","v":0},{"$f":"SUM(H6:H8)","v":0},{"$f":"SUM(I6:I8)","v":0},{"$f":"SUM(J6:J8)","v":0}]
["Notes:"]
["Each contract year after Year 1 is increased by 2% over the previous year."]
[" Pricing for Reduced Headway and/or Service Expansion"]
[]
["Item #","Item Description","Annual Unit of Measure","Annual Quantity ","Fixed Unit Price","Extended Price Year 2","Fixed Unit Price","Extended Price Year 3","Fixed Unit Price","Extended Price Year 4","Fixed Unit Price","Extended Price Year 5"]
["A4","Fixed Cost Excluding Revenue Vehicles ","Month",12,null,{"$f":"D15*E15","v":0},null,{"$f":"D15*G15","v":0},null,{"$f":"D15*I15","v":0},null,{"$f":"D15*K15","v":0}]
["A5","Fixed Cost – Fixed Route Bus","Month",12,null,0,null,0,null,0,null,0]
["A6","Fixed Cost – Paratransit Minivan","Month",12,null,0,null,0,null,0,null,0]
["A7","Variable Cost – Fixed Route Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,0,null,0,null,0,null,0]
["A8","Variable Cost – Paratransit Operations","Revenue Hour",{"v":6200,"d":"6,200"},null,0,null,0,null,0,null,0]
[]
["Notes:"]
["1. The Fixed Cost Excluding Revenue Vehicles is in addition to the Fixed Cost Excluding Revenue Vehicles for Item A1."]
["2. The Variable Cost for Items A7and A8 apply to additional revenue hours in excess of the revenue hours for the Initial Service."]

{"sheet":"X-Pricing-Commuter","index":5,"n_rows":28,"n_cols":12,"rows_kept":28,"merged":[[0,0,0,11],[2,0,2,11],[3,5,3,7],[3,8,3,10],[8,0,8,4],[11,0,11,11],[12,0,12,11],[12,12,12,13],[13,0,13,11],[13,12,13,13],[14,0,14,11],[14,12,14,13],[15,0,15,11],[15,12,15,13],[16,0,16,11],[16,12,16,13],[17,0,18,11],[26,0,26,11],[27,0,27,11]]}
["COMMUTER BUS SERVICE PRICING"]
[]
["Initial Service"]
[{"$nulls":5},"Base Contract",null,null,"2-Year Contract Option"]
["Item #","Item Description","Annual Unit of Measure","Annual Quantity ","Fixed Unit Price","Extended Price Year 1","Price Year 2","Price Year 3","Price Year 4","Price Year 5","Fixed Unit Price"]
["B1","Fixed Cost Excluding Revenue Vehicles","Month",12,null,{"$f":"D6*E6","v":0},{"$f":"1.02*F6","v":0},{"$f":"1.02*G6","v":0},{"$f":"1.02*H6","v":0},{"$f":"1.02*I6","v":0}]
["B2","Fixed Cost – Motor Coaches","Month",12,null,{"$f":"D7*E7","v":0},{"$f":"F7","v":0},{"$f":"F7","v":0},{"$f":"D7*K7","v":0},{"$f":"I7","v":0}]
["B3","Variable Cost – Operations","Revenue Hour",{"v":8620,"d":"8,620"},null,{"$f":"D8*E8","v":0},{"$f":"1.02*F8","v":0},0,{"$f":"1.02*H8","v":0},{"$f":"1.02*I8","v":0}]
["Total Price",{"$nulls":4},{"$f":"SUM(F6:F8)","v":0},{"$f":"SUM(G6:G8)","v":0},{"$f":"SUM(H6:H8)","v":0},{"$f":"SUM(I6:I8)","v":0},{"$f":"SUM(J6:J8)","v":0}]
[]
["Notes:"]
["1. Price Year 2 is fixed at an escalulation of 2% above Price Year 1 for Items B1 and B3."]
["2. Price Year 3 is fixed at an escalulation of 2% above Price Year 2 for Items B1 and B3."]
["3. Price Year 4 is fixed at an escalulation of 2% above Price Year 3 for Items B1 and B3."]
["4. Price Year 5 is fixed at an escalulation of 2% above Price Year 4 for Items B1 and B3."]
["5. The Extended Unit Price for Item B2 is constant for the 3 year duration of the Base Contract."]
["6. Unit Price for Item A2 is fixed for the 2-Year Contract Option."]
["Vehicle Pricing for Reduced Headway and Service Expansion"]
[]
[]
["Item #","Item Description","Annual Unit of Measure","Annual Quantity ","Fixed Unit Price","Extended Price Year 2","Fixed Unit Price","Extended Price Year 3","Fixed Unit Price","Extended Price Year 4","Fixed Unit Price","Extended Price Year 5"]
["B4","Fixed Cost Excluding Revenue Vehicles","Month",12,null,{"$f":"D22*E22","v":0},null,{"$f":"D22*G22","v":0},null,{"$f":"D22*I22","v":0},null,{"$f":"D22*K22","v":0}]
["B5","Fixed Cost – Motor Coach","Month",12,null,0,null,0,null,0,null,0]
["B6","Variable Cost – Commuter Operations","Revenue Hour",{"v":3920,"d":"3,920"},null,0,null,0,null,0,null,0]
[]
["Notes:"]
["1. The Fixed Cost Excluding Revenue Vehicles for Item B4 is additive to the Fixed Cost Excluding Revenue Vehicles for Item B1."]
["2. The Variable Cost for Item B6 applies to additional revenue hours in excess of the reveune hours for the Initial Service."]