{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Sheet 1-Project Information","Sheet 2-Project Budget Summary","Sheet 3-Zone Count","Sheet 4-Zone Budget Summary","Sheet 5-Zone Budget Detail"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Sheet 1-Project Information","index":0,"n_rows":76,"n_cols":14,"rows_kept":76,"cut":false,"hidden":false,"merged":[[74,3,75,4],[0,3,0,4],[1,3,1,4],[2,2,2,4],[3,2,3,4],[6,0,6,4],[2,0,2,1],[3,0,3,1],[48,0,49,2],[48,3,49,4],[9,0,10,2],[43,0,44,2],[15,0,16,2],[12,0,13,2],[18,0,19,2],[40,0,41,2],[37,0,38,2],[34,0,35,2],[21,0,22,2],[9,3,10,4],[43,3,44,4],[15,3,16,4],[12,3,13,4],[40,3,41,4],[37,3,38,4],[34,3,35,4],[18,3,19,4],[21,3,22,4],[71,3,72,4],[71,0,72,2],[66,0,66,2],[66,3,66,4],[68,3,69,4],[68,0,69,2],[0,1,1,2],[4,3,4,4],[5,3,5,4],[74,0,75,2],[29,0,30,2],[29,3,30,4],[26,0,27,2],[26,3,27,4],[62,0,64,2],[62,3,64,4],[57,0,58,2],[57,3,58,4],[51,0,52,2],[51,3,52,4],[54,0,55,2],[54,3,55,4]]}
["1.Component","Military Construction Program                          Electronic Security Systems (ESS) Budget Estimator Ver 1.0",null,"2. Date"]
["Army",null,null,{"$f":"TODAY()","v":"2022-12-23"}]
["3. Installation and Location/UIC",null,"4. Project Title",null,null,null,null,null,null,null,null,null,null,"Army"]
[null,null,"ESS Project",null,null,null,null,null,null,null,null,null,null,"Navy"]
["5. Category Code","6. Project Number","7. User Defined","8.User Defined"]
[]
["9. User Input"]
["Facility"]
[]
["A. Enter the size of the facility in square feet.",null,null,10000]
[null,null,null,null,null,1,100000000]
[]
["B. Enter the number of floors.",null,null,1]
[null,null,null,null,null,1,125]
[]
["C. Does this project include exterior (building facade) access control (i.e. card readers at exterior doors into the facility)? Enter Yes or No.",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["D. Does this project include interior volumetric sensors (i.e. interior mounted motion detectors) in areas other than the interior Secure Areas, SCIFs, or SAPFs? Enter Yes or No.",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["E. Does this project include interior video system in areas other than the Secure Areas, SCIFs, or SAPFs? Enter Yes or No.",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["Building Perimeter"]
[]
["F. Does this project include exterior (building facade) volumetric sensors (i.e. exterior mounted motion detectors protecting critical exterior assets)? Enter Yes or No.",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["G. Does this project include exterior (building facade) video system (i.e. building mounted cameras viewing exterior doors and around the building)? Enter Yes or No.",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["Site Perimeter"]
[]
["H. Does this project include exterior (site perimeter) access control (i.e. card readers at perimeter vehicle or pedestrian gates)? Enter Yes or No.",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["I. Does this project include exterior (site perimeter) intrusion detection (i.e. buried or fence mounted intrusion sensors)? Enter Yes or No.",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["J. Does this project include exterior (site perimeter) video system (i.e. cameras viewing perimeter boundary of site)? Enter Yes or No.",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["K. Enter length of perimeter fence to be protected in linear feet.",null,null,0]
[null,null,null,null,null,0,100000000]
[]
["Interior Enclaves"]
[]
["L. Does this project include interior SCIFs or SAPFs? How many?",null,null,0]
[null,null,null,null,null,0,{"$f":"100","v":100}]
[]
["M. Enter the average size of the interior SCIFs and SAPFs in square feet. ",null,null,0]
[null,null,null,null,null,0,{"$f":"IF(D49=0,0,$D$10)","v":0}]
[]
["N. Does this project include interior Secure Areas in addition to SCIFs and SAPFs? How many?",null,null,0]
[null,null,null,null,null,0,100]
[]
["O. Enter the average size of the interior Secure Areas in square feet. ",null,null,0]
[null,null,null,null,null,0,{"$f":"IF(D55=0,0,$D$10)","v":0}]
[]
["Site Specifics"]
[]
["P. Does this project include local monitoring (at the facility) or remote monitoring (at a central monitoring station) of the electronic security system? Enter Locally, Remotely, or Both.",null,null,"Locally"]
[]
[null,null,null,null,null,"Please Select","Locally","Remotely","Both"]
[]
["Q. Does this project warrant biometric devices for access control? Enter Yes or No.",null,null,"No",null,"Please Select","Yes","No"]
[]
["R. Does this project warrant thermal imaging for the video system cameras? Enter Yes or No.",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["S. Does this project warrant video analytics/video content analysis for perimeter intrusion detection? Enter Yes or No\"",null,null,"No"]
[null,null,null,null,null,"Please Select","Yes","No"]
[]
["T. What is the overall Level of Protection requirement of the facility? Enter Low, Medium, or High.",null,null,"Low"]
[null,null,null,null,null,"Please Select","Low","Medium","High"]

{"sheet":"Sheet 2-Project Budget Summary","index":1,"n_rows":57,"n_cols":7,"rows_kept":57,"cut":false,"hidden":false,"merged":[[2,3,2,4],[26,0,26,1],[0,1,1,3],[2,0,2,2],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[17,0,17,1],[18,0,18,1],[7,0,7,4],[3,0,4,2],[3,3,4,4],[25,0,25,1],[20,0,20,1],[13,0,13,1],[53,0,53,4],[54,0,54,4],[55,0,55,4],[56,0,56,4],[9,0,9,1],[50,0,50,4],[10,0,10,1],[11,0,11,1],[12,0,12,1],[19,0,19,1],[14,0,14,1],[15,0,15,1],[16,0,16,1]]}
["1.Component","Military Construction Program                                 Physical Security Equipment Budget Estimator Tool",null,null,"2. Date"]
[{"$f":"'Sheet 1-Project Information'!A2","v":"Army"},null,null,null,{"$f":"'Sheet 1-Project Information'!D2","v":"2022-12-23"}]
["3. Installation and Location/UIC",null,null,"4. Project Title"]
[{"$f":"IF('Sheet 1-Project Information'!A4<>\"\",'Sheet 1-Project Information'!A4,\"\")","v":""},null,null,{"$f":"IF('Sheet 1-Project Information'!C4<>\"\",'Sheet 1-Project Information'!C4,\"\")","v":"ESS Project"}]
[]
["5. Category Code","6. Project Number","7. User Defined","8. User Defined","9. Project Cost "]
[{"$f":"IF('Sheet 1-Project Information'!A6<>\"\",'Sheet 1-Project Information'!A6,\"\")","v":""},{"$f":"IF('Sheet 1-Project Information'!B6<>\"\",'Sheet 1-Project Information'!B6,\"\")","v":""},{"$f":"IF('Sheet 1-Project Information'!C6<>\"\",'Sheet 1-Project Information'!C6,\"\")","v":""},{"$f":"IF('Sheet 1-Project Information'!D6<>\"\",'Sheet 1-Project Information'!D6,\"\")","v":""},{"$f":"E47","v":100000}]
["COST ESTIMATE"]
["System",null,"Supporting Infrastructure","PSE Equipment","Total"]
["Controlled Access Areas",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D8*'Sheet 4-Zone Budget Summary'!C4,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D8*'Sheet 4-Zone Budget Summary'!E4,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D8*'Sheet 4-Zone Budget Summary'!G4,0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D8*'Sheet 4-Zone Budget Summary'!D4,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D8*'Sheet 4-Zone Budget Summary'!F4,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D8*'Sheet 4-Zone Budget Summary'!H4,0)))","v":0},{"$f":"SUM(C10:D10)","v":0}]
["Sensitive Compartmented Information Facilities",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D9*'Sheet 4-Zone Budget Summary'!C6,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D9*'Sheet 4-Zone Budget Summary'!E6,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D9*1.75*'Sheet 4-Zone Budget Summary'!G6,0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D9*'Sheet 4-Zone Budget Summary'!D6,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D9*'Sheet 4-Zone Budget Summary'!F6,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D9*'Sheet 4-Zone Budget Summary'!H6,0)))","v":0},{"$f":"SUM(C11:D11)","v":0}]
["Interior Intrusion Detection Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D10*'Sheet 4-Zone Budget Summary'!C9)+('Sheet 3-Zone Count'!E10*'Sheet 4-Zone Budget Summary'!C10),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D10*'Sheet 4-Zone Budget Summary'!E9)+('Sheet 3-Zone Count'!E10*'Sheet 4-Zone Budget Summary'!E10),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D10*'Sheet 4-Zone Budget Summary'!G9)+('Sheet 3-Zone Count'!E10*'Sheet 4-Zone Budget Summary'!G10),0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D10*'Sheet 4-Zone Budget Summary'!D9)+('Sheet 3-Zone Count'!E10*'Sheet 4-Zone Budget Summary'!D10),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D10*'Sheet 4-Zone Budget Summary'!F9)+('Sheet 3-Zone Count'!E10*'Sheet 4-Zone Budget Summary'!F10),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D10*'Sheet 4-Zone Budget Summary'!H9)+('Sheet 3-Zone Count'!E10*'Sheet 4-Zone Budget Summary'!H10),0)))","v":0},0]
["Interior Video System Zones ",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D11*'Sheet 4-Zone Budget Summary'!C13)+('Sheet 3-Zone Count'!E11*'Sheet 4-Zone Budget Summary'!C14),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D11*'Sheet 4-Zone Budget Summary'!E13)+('Sheet 3-Zone Count'!E11*'Sheet 4-Zone Budget Summary'!E14),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D11*'Sheet 4-Zone Budget Summary'!G13)+('Sheet 3-Zone Count'!E11*'Sheet 4-Zone Budget Summary'!G14),0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D11*'Sheet 4-Zone Budget Summary'!D13)+('Sheet 3-Zone Count'!E11*'Sheet 4-Zone Budget Summary'!D14),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D11*'Sheet 4-Zone Budget Summary'!F13)+('Sheet 3-Zone Count'!E11*'Sheet 4-Zone Budget Summary'!F14),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D11*'Sheet 4-Zone Budget Summary'!H13)+('Sheet 3-Zone Count'!E11*'Sheet 4-Zone Budget Summary'!H14),0)))","v":0},0]
["Exterior (Bldg Facade) Access Control Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D12*'Sheet 4-Zone Budget Summary'!C17)+('Sheet 3-Zone Count'!E12*'Sheet 4-Zone Budget Summary'!C18),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D12*'Sheet 4-Zone Budget Summary'!E17)+('Sheet 3-Zone Count'!E12*'Sheet 4-Zone Budget Summary'!E18),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D12*'Sheet 4-Zone Budget Summary'!G17)+('Sheet 3-Zone Count'!E12*'Sheet 4-Zone Budget Summary'!G18),0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D12*'Sheet 4-Zone Budget Summary'!D17)+('Sheet 3-Zone Count'!E12*'Sheet 4-Zone Budget Summary'!D18),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D12*'Sheet 4-Zone Budget Summary'!F17)+('Sheet 3-Zone Count'!E12*'Sheet 4-Zone Budget Summary'!F18),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D12*'Sheet 4-Zone Budget Summary'!H17)+('Sheet 3-Zone Count'!E12*'Sheet 4-Zone Budget Summary'!H18),0)))","v":0},0]
["Exterior (Bldg Facade) Intrusion Detection Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D13*'Sheet 4-Zone Budget Summary'!C21)+('Sheet 3-Zone Count'!E13*'Sheet 4-Zone Budget Summary'!C22),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D13*'Sheet 4-Zone Budget Summary'!E21)+('Sheet 3-Zone Count'!E13*'Sheet 4-Zone Budget Summary'!E22),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D13*'Sheet 4-Zone Budget Summary'!G21)+('Sheet 3-Zone Count'!E13*'Sheet 4-Zone Budget Summary'!G22),0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D13*'Sheet 4-Zone Budget Summary'!D21)+('Sheet 3-Zone Count'!E13*'Sheet 4-Zone Budget Summary'!D22),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D13*'Sheet 4-Zone Budget Summary'!F21)+('Sheet 3-Zone Count'!E13*'Sheet 4-Zone Budget Summary'!F22),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D13*'Sheet 4-Zone Budget Summary'!H21)+('Sheet 3-Zone Count'!E13*'Sheet 4-Zone Budget Summary'!H22),0)))","v":0},0]
["Exterior (Bldg Facade) VS Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D14*'Sheet 4-Zone Budget Summary'!C25)+('Sheet 3-Zone Count'!E14*'Sheet 4-Zone Budget Summary'!C26),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D14*'Sheet 4-Zone Budget Summary'!E25)+('Sheet 3-Zone Count'!E14*'Sheet 4-Zone Budget Summary'!E26),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D14*'Sheet 4-Zone Budget Summary'!G25)+('Sheet 3-Zone Count'!E14*'Sheet 4-Zone Budget Summary'!G26),0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D14*'Sheet 4-Zone Budget Summary'!D25)+('Sheet 3-Zone Count'!E14*'Sheet 4-Zone Budget Summary'!D26),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D14*'Sheet 4-Zone Budget Summary'!F25)+('Sheet 3-Zone Count'!E14*'Sheet 4-Zone Budget Summary'!F26),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D14*'Sheet 4-Zone Budget Summary'!H25)+('Sheet 3-Zone Count'!E14*'Sheet 4-Zone Budget Summary'!H26),0)))","v":0},0]
["Perimeter Access Control Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D15*'Sheet 4-Zone Budget Summary'!C29)+('Sheet 3-Zone Count'!E15*'Sheet 4-Zone Budget Summary'!C30),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D15*'Sheet 4-Zone Budget Summary'!E29)+('Sheet 3-Zone Count'!E15*'Sheet 4-Zone Budget Summary'!E30),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D15*'Sheet 4-Zone Budget Summary'!G29)+('Sheet 3-Zone Count'!E15*'Sheet 4-Zone Budget Summary'!G30),0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D15*'Sheet 4-Zone Budget Summary'!D29)+('Sheet 3-Zone Count'!E15*'Sheet 4-Zone Budget Summary'!D30),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D15*'Sheet 4-Zone Budget Summary'!F29)+('Sheet 3-Zone Count'!E15*'Sheet 4-Zone Budget Summary'!F30),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D15*'Sheet 4-Zone Budget Summary'!H29)+('Sheet 3-Zone Count'!E15*'Sheet 4-Zone Budget Summary'!H30),0)))","v":0},0]
["Perimeter Intrustion Detection Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D16*'Sheet 4-Zone Budget Summary'!C33)+('Sheet 3-Zone Count'!E16*'Sheet 4-Zone Budget Summary'!C34),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D16*'Sheet 4-Zone Budget Summary'!E33)+('Sheet 3-Zone Count'!E16*'Sheet 4-Zone Budget Summary'!E34),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D16*'Sheet 4-Zone Budget Summary'!G33)+('Sheet 3-Zone Count'!E16*'Sheet 4-Zone Budget Summary'!G34),0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D16*'Sheet 4-Zone Budget Summary'!D33)+('Sheet 3-Zone Count'!E16*'Sheet 4-Zone Budget Summary'!D34),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D16*'Sheet 4-Zone Budget Summary'!F33)+('Sheet 3-Zone Count'!E16*'Sheet 4-Zone Budget Summary'!F34),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D16*'Sheet 4-Zone Budget Summary'!H33)+('Sheet 3-Zone Count'!E16*'Sheet 4-Zone Budget Summary'!H34),0)))","v":0},0]
["Perimeter Video System Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D17*'Sheet 4-Zone Budget Summary'!C37)+('Sheet 3-Zone Count'!E17*'Sheet 4-Zone Budget Summary'!C38),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D17*'Sheet 4-Zone Budget Summary'!E37)+('Sheet 3-Zone Count'!E17*'Sheet 4-Zone Budget Summary'!E38),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D17*'Sheet 4-Zone Budget Summary'!G37)+('Sheet 3-Zone Count'!E17*'Sheet 4-Zone Budget Summary'!G38),0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D17*'Sheet 4-Zone Budget Summary'!D37)+('Sheet 3-Zone Count'!E17*'Sheet 4-Zone Budget Summary'!D38),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D17*'Sheet 4-Zone Budget Summary'!F37)+('Sheet 3-Zone Count'!E17*'Sheet 4-Zone Budget Summary'!F38),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D17*'Sheet 4-Zone Budget Summary'!H37)+('Sheet 3-Zone Count'!E17*'Sheet 4-Zone Budget Summary'!H38),0)))","v":0},0]
["Biometric Access Control Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D18*'Sheet 4-Zone Budget Summary'!C40,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D18*'Sheet 4-Zone Budget Summary'!E40,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D18*'Sheet 4-Zone Budget Summary'!G40,0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D18*'Sheet 4-Zone Budget Summary'!D40,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D18*'Sheet 4-Zone Budget Summary'!F40,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D18*'Sheet 4-Zone Budget Summary'!H40,0)))","v":0},0]
["Thermal Imaging Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D19*'Sheet 4-Zone Budget Summary'!C42,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D19*'Sheet 4-Zone Budget Summary'!E42,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D19*'Sheet 4-Zone Budget Summary'!G42,0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D19*'Sheet 4-Zone Budget Summary'!D42,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D19*'Sheet 4-Zone Budget Summary'!F42,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D19*'Sheet 4-Zone Budget Summary'!H42,0)))","v":0},0]
["Video Analytic Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D20*'Sheet 4-Zone Budget Summary'!C44,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D20*'Sheet 4-Zone Budget Summary'!E44,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D20*'Sheet 4-Zone Budget Summary'!G44,0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 3-Zone Count'!D20*'Sheet 4-Zone Budget Summary'!D44,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 3-Zone Count'!D20*'Sheet 4-Zone Budget Summary'!F44,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D20*'Sheet 4-Zone Budget Summary'!H44,0)))","v":0},0]
["Exterior (Bldg Facade) Monitored Door Zones",null,{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D21*'Sheet 4-Zone Budget Summary'!C47)+('Sheet 3-Zone Count'!E21*'Sheet 4-Zone Budget Summary'!C48),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D21*'Sheet 4-Zone Budget Summary'!E47)+('Sheet 3-Zone Count'!E21*'Sheet 4-Zone Budget Summary'!E48),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D21*'Sheet 4-Zone Budget Summary'!G47)+('Sheet 3-Zone Count'!E21*'Sheet 4-Zone Budget Summary'!G48),0)))","v":0},{"$f":"IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D21*'Sheet 4-Zone Budget Summary'!D47)+('Sheet 3-Zone Count'!E21*'Sheet 4-Zone Budget Summary'!D48),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D21*'Sheet 4-Zone Budget Summary'!F47)+('Sheet 3-Zone Count'!E21*'Sheet 4-Zone Budget Summary'!F48),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D21*'Sheet 4-Zone Budget Summary'!H47)+('Sheet 3-Zone Count'!E21*'Sheet 4-Zone Budget Summary'!H48),0)))","v":0},0]
["ACS Local Monitoring Zones",null,{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Locally\",'Sheet 1-Project Information'!D63=\"Both\"),IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D22*'Sheet 4-Zone Budget Summary'!C51)+('Sheet 3-Zone Count'!E22*'Sheet 4-Zone Budget Summary'!C52),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D22*'Sheet 4-Zone Budget Summary'!E51)+('Sheet 3-Zone Count'!E22*'Sheet 4-Zone Budget Summary'!E52),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D22*'Sheet 4-Zone Budget Summary'!G51)+('Sheet 3-Zone Count'!E22*'Sheet 4-Zone Budget Summary'!G52)))),0)","v":0},{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Locally\",'Sheet 1-Project Information'!D63=\"Both\"),IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D22*'Sheet 4-Zone Budget Summary'!D51)+('Sheet 3-Zone Count'!E22*'Sheet 4-Zone Budget Summary'!D52),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D22*'Sheet 4-Zone Budget Summary'!F51)+('Sheet 3-Zone Count'!E22*'Sheet 4-Zone Budget Summary'!F52),IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 3-Zone Count'!D22*'Sheet 4-Zone Budget Summary'!H51+'Sheet 3-Zone Count'!E22*'Sheet 4-Zone Budget Summary'!H52))),0)","v":0},0]
["VS Local Monitoring Zones",null,{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Locally\",'Sheet 1-Project Information'!D63=\"Both\"),IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D23*'Sheet 4-Zone Budget Summary'!C55)+('Sheet 3-Zone Count'!E23*'Sheet 4-Zone Budget Summary'!C56),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D23*'Sheet 4-Zone Budget Summary'!E55)+('Sheet 3-Zone Count'!E23*'Sheet 4-Zone Budget Summary'!E56),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D23*'Sheet 4-Zone Budget Summary'!G55)+('Sheet 3-Zone Count'!E23*'Sheet 4-Zone Budget Summary'!G56)))),0)","v":0},{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Locally\",'Sheet 1-Project Information'!D63=\"Both\"), IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D23*'Sheet 4-Zone Budget Summary'!D55)+('Sheet 3-Zone Count'!E23*'Sheet 4-Zone Budget Summary'!D56),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D23*'Sheet 4-Zone Budget Summary'!F55)+('Sheet 3-Zone Count'!E23*'Sheet 4-Zone Budget Summary'!F56),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D23*'Sheet 4-Zone Budget Summary'!H55)+('Sheet 3-Zone Count'!E23*'Sheet 4-Zone Budget Summary'!H56)))),0)","v":0},0]
["ACS Remote Monitoring Zones",null,{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Remotely\",'Sheet 1-Project Information'!D63=\"Both\"),IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D24*'Sheet 4-Zone Budget Summary'!C59)+('Sheet 3-Zone Count'!E24*'Sheet 4-Zone Budget Summary'!C60),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D24*'Sheet 4-Zone Budget Summary'!E59)+('Sheet 3-Zone Count'!E24*'Sheet 4-Zone Budget Summary'!E60),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D24*'Sheet 4-Zone Budget Summary'!G59)+('Sheet 3-Zone Count'!E24*'Sheet 4-Zone Budget Summary'!G60)))),0)","v":0},{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Remotely\",'Sheet 1-Project Information'!D63=\"Both\"),IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D24*'Sheet 4-Zone Budget Summary'!D59)+('Sheet 3-Zone Count'!E24*'Sheet 4-Zone Budget Summary'!D60),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D24*'Sheet 4-Zone Budget Summary'!F59)+('Sheet 3-Zone Count'!E24*'Sheet 4-Zone Budget Summary'!F60),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D24*'Sheet 4-Zone Budget Summary'!H59)+('Sheet 3-Zone Count'!E24*'Sheet 4-Zone Budget Summary'!H60)))),0)","v":0},0]
["VS Remote Monitoring Zones",null,{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Remotely\",'Sheet 1-Project Information'!D63=\"Both\"),IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D25*'Sheet 4-Zone Budget Summary'!C63)+('Sheet 3-Zone Count'!E25*'Sheet 4-Zone Budget Summary'!C64),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D25*'Sheet 4-Zone Budget Summary'!E63)+('Sheet 3-Zone Count'!E25*'Sheet 4-Zone Budget Summary'!E64),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D25*'Sheet 4-Zone Budget Summary'!G63)+('Sheet 3-Zone Count'!E25*'Sheet 4-Zone Budget Summary'!G64)))),0)","v":0},{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Remotely\",'Sheet 1-Project Information'!D63=\"Both\"),IF('Sheet 1-Project Information'!D75=\"Low\",('Sheet 3-Zone Count'!D25*'Sheet 4-Zone Budget Summary'!D63)+('Sheet 3-Zone Count'!E25*'Sheet 4-Zone Budget Summary'!D64),IF('Sheet 1-Project Information'!D75=\"Medium\",('Sheet 3-Zone Count'!D25*'Sheet 4-Zone Budget Summary'!F63)+('Sheet 3-Zone Count'!E25*'Sheet 4-Zone Budget Summary'!F64),IF('Sheet 1-Project Information'!D75=\"High\",('Sheet 3-Zone Count'!D25*'Sheet 4-Zone Budget Summary'!H63)+('Sheet 3-Zone Count'!E25*'Sheet 4-Zone Budget Summary'!H64)))),0)","v":0},0]
[]
["SUBTOTAL",null,{"$f":"SUM(C10:C28)","v":0},{"$f":"SUM(D10:D28)","v":0},{"$f":"SUM(E10:E27)","v":0}]
[]
["User Input (only applied to PSE Equipment)"]
["1. ACF",1,null,{"$f":"(B32*D29)-D29","v":0},null,0.01,5]
["2. Contingency",5,"%",{"$f":"B33/100*SUM(D29:D32)","v":0},null,0.01,100]
["3. SIOH",8,"%",{"$f":"B34/100*SUM(D29:D33)","v":0},null,0.01,20]
["4. Escalation from 2021",1,null,{"$f":"(B35*SUM(D29:D34))-SUM(D29:D34)","v":0},null,1,1.5]
["5. Contract Acquisition Cost",0,null,{"$f":"B36","v":0}]
["6. Cybersecurity Risk Management",100000,null,{"$f":"B37","v":100000}]
["7. Enter Subcontractor's Material Markup1",10,"%",null,null,1,50]
["8. Enter Subcontractor's Equipment Markup2",10,"%",null,null,1,50]
["9. Enter Electrical Subcontractor's O&P3",49,"%",null,null,1,100]
["10. Enter General Contractor's Markup4",10,"%",null,null,1,50]
["11. Labor Factor",1,null,null,null,1,50]
[]
["User Input (for Mobilization/Per Diem Outside of United States)"]
["11. Outside United States",0,null,{"$f":"B45","v":0}]
[]
["TOTAL",null,{"$f":"SUM(C29:C35)","v":0},{"$f":"SUM(D29:D46)","v":100000},{"$f":"SUM(C47:D47)","v":100000}]
[]
["Total Real Property (MILCON) Request",{"$f":"C47","v":0}]
["Total Personal Property (OPA) Request",{"$f":"D47","v":100000}]
[]
[]
["Notes"]
["1. Material markup as recommended in 2021 RSMeans Building Construction Cost Data, Pg 3. Password authorization required for changes."]
["2. Equipment profit as recommended in 2021 RSMeans Building Construction Cost Data, Pg 3. Password authorization required for changes."]
["3. Electrician loaded rate with O&P of $63.70 per hour. 2021 RSMeans Building Construction Cost Data, inside back cover. Password authorization required for changes."]
["4. General contractor markup as recommended in 2021 RSMeans Building Construction Cost Data, pg 2. Password authorization required for changes."]

{"sheet":"Sheet 3-Zone Count","index":2,"n_rows":74,"n_cols":12,"rows_kept":74,"cut":false,"hidden":false,"merged":[[2,2,2,9],[3,2,3,9],[52,0,54,11],[0,2,0,10],[39,0,43,11],[1,2,1,9],[4,2,4,11],[5,7,5,9],[36,0,38,11],[30,0,34,11],[28,0,28,11],[35,0,35,11],[73,0,74,11],[75,0,75,11],[71,0,72,11],[29,0,29,11],[48,0,48,11],[57,0,60,11],[61,0,62,11],[70,0,70,11],[69,0,69,11],[63,0,63,11],[64,0,66,11],[67,0,68,11],[55,0,56,11],[44,0,47,11],[49,0,51,11]]}
[null,null,null,null,null,null,null,null,null,null,null,"Note"]
["Interior square footage less SCIFs, SAPFs, and \nSecure Areas",null,{"$f":"ROUNDUP('Sheet 1-Project Information'!D10-(('Sheet 1-Project Information'!D49*'Sheet 1-Project Information'!D52)+('Sheet 1-Project Information'!D55*'Sheet 1-Project Information'!D58)),0)","v":10000}]
["Estimated length (ft) of building perimeter",null,{"$f":"IF('Sheet 1-Project Information'!D13>0,ROUNDUP(1.4*(4*(('Sheet 1-Project Information'!D10/'Sheet 1-Project Information'!D13)^0.5)),0),0)","v":560},null,null,null,null,null,null,null,null,19]
["Estimated number of exterior pedestrian doors",null,{"$f":"ROUNDUP(C3/50,0)","v":12},null,null,null,null,null,null,null,null,20]
[]
[null,null,null,null,null,null,null,"Zone Size/Count Factors"]
["System",null,"Total Zones ","Base Zones ","Incr. Zones ","Unit",null,"Low Risk","Medium Risk","High Risk",null,"Note"]
["Secure Area",null,{"$f":"'Sheet 1-Project Information'!D55","v":0},{"$f":"C8","v":0},{"$f":"C8-D8","v":0},"Ea",null,1,1,1,null,1]
["Sensitive Compartmented Information Facility (SCIF) or\nSpecial Access Program Facility (SAPF)",null,{"$f":"'Sheet 1-Project Information'!D49","v":0},{"$f":"C9","v":0},0,"Ea",null,1,1,1,null,2]
["Interior Intrusion Detection Zone ",null,{"$f":"IF('Sheet 1-Project Information'!D19=\"Yes\",ROUNDUP(IF('Sheet 1-Project Information'!D75=\"Low\",C2/H10,IF('Sheet 1-Project Information'!D75=\"Medium\",C2/I10,IF('Sheet 1-Project Information'!D75=\"High\",C2/J10))),0),0)","v":0},{"$f":"ROUNDUP(C10/16,0)","v":0},0,"Sf",null,15400,7700,3850,null,3]
["Interior Video System Zone ",null,{"$f":"IF('Sheet 1-Project Information'!D22=\"Yes\",ROUNDUP(IF('Sheet 1-Project Information'!D75=\"Low\",C2/H11,IF('Sheet 1-Project Information'!D75=\"Medium\",C2/I11,IF('Sheet 1-Project Information'!D75=\"High\",C2/J11))),0),0)","v":0},0,0,"Sf",null,15400,7700,3850,null,4]
["Exterior (Bldg Facade) Access Control Zone",null,{"$f":"IF('Sheet 1-Project Information'!D16=\"Yes\",ROUNDUP(IF('Sheet 1-Project Information'!D75=\"Low\",C4*H12, IF('Sheet 1-Project Information'!D75=\"Medium\",C4*I12,IF('Sheet 1-Project Information'!D75=\"High\",C4*J12))),0),0)","v":0},0,0,"Ea",null,0.25,0.25,0.1,null,5]
["Exterior (Bldg Facade) Intrusion Detection Zone",null,{"$f":"IF('Sheet 1-Project Information'!D27=\"Yes\",ROUNDUP(IF('Sheet 1-Project Information'!D75=\"Low\",C3/H13,IF('Sheet 1-Project Information'!D75=\"Medium\",C3/I13,IF('Sheet 1-Project Information'!D75=\"High\",C3/J13))),0),0)","v":0},0,0,"Lf",null,400,200,100,null,6]
["Exterior (Bldg Facade) Video System Zone",null,{"$f":"IF('Sheet 1-Project Information'!D30=\"Yes\",ROUNDUP(IF('Sheet 1-Project Information'!D75=\"Low\",C3/H14,IF('Sheet 1-Project Information'!D75=\"Medium\",C3/I14,IF('Sheet 1-Project Information'!D75=\"High\",C12+(C3/J14)))),0),0)","v":0},0,0,"Lf",null,600,300,300,null,7]
["Perimeter Access Control Zone",null,{"$f":"IF('Sheet 1-Project Information'!D35=\"Yes\",4,0)","v":0},0,0,"Lf",null,1,1,1,null,8]
["Perimeter Intrusion Detection Zone",null,{"$f":"IF('Sheet 1-Project Information'!D38=\"Yes\",ROUNDUP(IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 1-Project Information'!D44/H16, IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 1-Project Information'!D44/I16,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 1-Project Information'!D44/J16))),0),0)","v":0},0,0,"Ea",null,300,300,300,null,9]
["Perimeter Video System Zone",null,{"$f":"IF('Sheet 1-Project Information'!D41=\"Yes\",ROUNDUP(IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 1-Project Information'!D44/H17,IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 1-Project Information'!D44/I17,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 1-Project Information'!D44/J17))),0),0)","v":0},0,0,"Lf",null,300,300,300,null,10]
["Biometric Access Control Zone",null,{"$f":"IF('Sheet 1-Project Information'!D67=\"Yes\",C8+C9+C12+C15,0)","v":0},{"$f":"C18","v":0},0,"Ea",null,1,1,1,null,11]
["Thermal Imaging Zone",null,{"$f":"IF('Sheet 1-Project Information'!D69=\"Yes\",ROUNDUP(IF('Sheet 1-Project Information'!D75=\"Low\",'Sheet 1-Project Information'!D44/H19, IF('Sheet 1-Project Information'!D75=\"Medium\",'Sheet 1-Project Information'!D44/'Sheet 3-Zone Count'!I19,IF('Sheet 1-Project Information'!D75=\"High\",'Sheet 1-Project Information'!D44/J19))),0),0)","v":0},{"$f":"C19","v":0},0,"Lf",null,3280,3280,1640,null,12]
["Video Analytic Zone",null,{"$f":"IF('Sheet 1-Project Information'!D72=\"Yes\",C14+C17-C19,0)","v":0},{"$f":"C20","v":0},0,"Ea",null,1,1,1,null,13]
["Exterior (Bldg Facade) Monitored Door Zone",null,{"$f":"IF('Sheet 1-Project Information'!D27=\"Yes\",C4-C12,0)","v":0},{"$f":"ROUNDUP(C21/16,)","v":0},0,"Ea",null,1,1,1,null,14]
["ACS Local Monitoring Zone",null,{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Locally\",'Sheet 1-Project Information'!D63=\"Both\"),ROUNDUP((C12+C15)/H22,0),0)","v":0},{"$f":"IF(C22>0,1,0)","v":0},0,"Ea",null,32,32,32,null,15]
["VS Local Monitoring Zone",null,{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Locally\",'Sheet 1-Project Information'!D63=\"Both\"),ROUNDUP((C11+C14+C17)/H23,0),0)","v":0},{"$f":"IF(C23>0,1,0)","v":0},0,"Ea",null,16,16,16,null,16]
["ACS Remote Monitoring Zone",null,{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Remotely\",'Sheet 1-Project Information'!D63=\"Both\"),ROUNDUP((C12+C15)/H24,0),0)","v":0},{"$f":"IF(C24>0,1,0)","v":0},0,"Ea",null,32,32,32,null,17]
["VS Remote Monitoring Zone",null,{"$f":"IF(OR('Sheet 1-Project Information'!D63=\"Remotely\",'Sheet 1-Project Information'!D63=\"Both\"), ROUNDUP((C11+C14+C17)/H23,0),0)","v":0},{"$f":"IF(C25>0,1,0)","v":0},0,"Ea",null,16,16,16,null,18]
[]
[]
["Notes"]
["1. Number of zones provided by User on Project Information sheet. No size adjustment; implies cost of ESS for 1,000 SF Secure Area is the same as a 10,000 SF \nSecure Area."]
["2. Number of zones provided by User on Project Information sheet. No size adjustment; implies cost of ESS for 1,000 SF SCIF or SAPF is the same as a 10,000 SF\nor SAPF."]
["3. Number of zones determined by dividing the building square footage net of SCIFs, SAPFs and Secure Areas by the appropriate factor based on risk level. Risk level and building square footage provided by User on Project Information sheet. Number of zones rounded up the next whole number. Detection zone size for Bosch DS939 is 70' x 360-degrees (3,848 SF). Low risk detection provides 1 SF of detection per 4 SF of interior space (I.e. 1 detector per 15,400 SF). Medium risk provides 1 SF of detection per 2 SF of interior space (1 detector per 7,700 SF). High risk provides 1 SF of detection per 1 SF of interior space (1 detector per 3,850 SF). Otherwise stated: Low risk provides 25% interior coverage, medium risk 50%, and high risk 100%."]
[]
[]
[]
[]
["4. Number of zones determined as in number 3 above. Associate interior VS zones with interior IDS zones. Provides 1 camera per interior IDS zone."]
["5. Number of zones determined by multiplying estimated number of exterior pedestrian doors by appropriate factor based on risk level. Risk level provided by User. Number of zones rounded up to the next whole number. High risk facility provided with fewer entry points than Low and Medium risk facilities. High risk provides 1 entry point for every 10 exterior pedestrian doors. Low and Medium risk provides one entry point per 4 exterior pedestrian doors.  "]
[]
[]
["6. Number of zones determined by dividing the estimated building perimeter length by the appropriate factor based on risk level. Risk level provided by User on Project Information sheet. Number of zones rounded up the next whole number. Detection zone size for ProTech SDI-77XL-MIL is 100' x 10'. Low risk detection provides 1 LF of detection per 4 LF of building perimeter (I.e. 1 detector per 400 LF of building perimeter). Medium risk provides 1 LF of detection per 2 LF of building perimeter (1 detector per 200 LF of building perimeter). High risk provides 1 LF of detection per 1 LF of building perimeter (1 detector per 100 LF of building perimeter). Otherwise stated: Low risk provides 25% building perimeter coverage, medium risk 50%, and high risk 100%."]
[]
[]
[]
[]
["7. Number of zones determined by dividing the estimated building perimeter length by the appropriate factor based on risk level. Risk level and building square footage provided by User on Project Information sheet. Number of zones rounded up the next whole number. Detection zone size based on military standard VS zone size of 300' and 600'.  Low risk provides 1 camera per 600 LF of building perimeter. Medium and High risk provides 1 camera per 300 LF of building perimeter. For High Risk facilities, a VS zone is also provided for each exterior (building facade) ACS Zone. "]
[]
[]
[]
["8. Number of zones set at 4 for all projects requiring perimeter ACS zones (I.e. card readers at perimeter vehicle gates)."]
["9. Number of zones determined by dividing the site perimeter length by the appropriate factor based on risk level. Site perimeter length and risk level provided by User on Project Information sheet. Number of zones rounded up the next whole number. Detection zone size based on military standard IDS zone size of 300'. All risk categories provide detection around the entire perimeter. Low and Medium risk provide 1 layer of protection. High risk provides 2 levels of protection. "]
[]
[]
["10. Number of zones determined by dividing the site perimeter length by the appropriate factor based on risk level. Site perimeter length and risk level provided by User on Project Information sheet. Number of zones rounded up the next whole number. Detection zone based on military standard VS zone size of 300' and 600'. Low and Medium risk provides 1 camera per 600 LF of site perimeter. High risk provides 1 camera per 300 LF of site perimeter"]
[]
[]
["11. Number of zones is the total number of access control zones in project. Includes SCIFs, SAPFs, Secure Areas, exterior (building facade) ACS, and exterior (site perimeter) ACS zones. "]
[]
["12. Number of zones determined by dividing the site perimeter length by the appropriate factor based on risk level. Site perimeter length and risk level provided by User on Project Information sheet. Number of zones rounded up to the next whole number. Viewing range of EMX-8000 is 1 km (3280') for human sized object. Assume thermal cameras will only be utilized along the site perimeter and complete perimeter coverage is required. Low and Medium risk provide 1 camera per 3280 LF (1 km) of site perimeter. High risk provides 1 camera per 1640 LF (.5 km) of site perimeter."]
[]
[]
[]
["13. Number of zones is the total number of video system zones in project less thermal imaging zones. Includes exterior (building facade and site perimeter) VS zones. "]
[]
["14. Number of zones determined by subtracting number of Exterior (Building Facade) ACS zones from estimated number of exterior pedestrian doors. "]
["15. Number of zones determined by dividing the number of ACS zones (less Secure Area, SCIF and SAPF ACS zones because they have their own workstation) by appropriate factor based on risk level. Factor is constant because each workstation can only support 32 card reader controlled doors (zones). Workstation can support unlimited IDS zones"]
[]
[]
["16. Number of zones determined by dividing the number of VS zones (less Secure Area, SCIF and SAPF ACS zones because they have their own workstation) by appropriate factor based on risk level. Factor is constant because each workstation can only support 16 VS cameras (zones). "]
[]
["17. Same as #15 above"]
["18. Same as #16 above"]
["19. Estimated length of building perimeter based on square footage of building and number of floors. Calculation assumes building is square or rectangular in shape. Correction factor of 40% added to estimated length based on in-house data compiled for this project. "]
[]
["20. Estimated number of exterior pedestrian doors based on estimated length of building perimeter (see note 19). Assumes one door per 50 linear feet of building perimeter based on in-house data compiled for this project."]

{"sheet":"Sheet 4-Zone Budget Summary","index":3,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[0,2,0,3],[0,4,0,5],[0,6,0,7]]}
[null,null,"Low Risk",null,"Medium Risk",null,"High Risk"]
["System",null,"Supporting Infrastructure","ESS Equipment","Supporting Infrastructure","ESS Equipment","Supporting Infrastructure","ESS Equipment"]
[]
["Controlled Access Area",null,{"$f":"'Sheet 5-Zone Budget Detail'!I77","v":6343.250320000001},{"$f":"'Sheet 5-Zone Budget Detail'!O77","v":21669.546650400003},{"$f":"'Sheet 5-Zone Budget Detail'!I116","v":12299.52691},{"$f":"'Sheet 5-Zone Budget Detail'!O116","v":24234.295764799997},{"$f":"'Sheet 5-Zone Budget Detail'!I177","v":24792.540685000004},{"$f":"'Sheet 5-Zone Budget Detail'!O177","v":56947.182193000008}]
[]
["SCIF or SAPF",null,{"$f":"'Sheet 5-Zone Budget Detail'!I291","v":36705.093865000003},{"$f":"'Sheet 5-Zone Budget Detail'!O291","v":59478.618498200012},{"$f":"'Sheet 5-Zone Budget Detail'!I291","v":36705.093865000003},{"$f":"'Sheet 5-Zone Budget Detail'!O291","v":59478.618498200012},{"$f":"'Sheet 5-Zone Budget Detail'!I291","v":36705.093865000003},{"$f":"'Sheet 5-Zone Budget Detail'!O291","v":59478.618498200012}]
[]
["Interior Intrustion Detection Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I340","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O340","v":5737.4085010000008},{"$f":"'Sheet 5-Zone Budget Detail'!I340","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O340","v":5737.4085010000008},{"$f":"'Sheet 5-Zone Budget Detail'!I340","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O340","v":5737.4085010000008}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I342","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O342","v":755.76352500000019},{"$f":"'Sheet 5-Zone Budget Detail'!I342","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O342","v":755.76352500000019},{"$f":"'Sheet 5-Zone Budget Detail'!I342","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O342","v":755.76352500000019}]
[]
["Interior Video System Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I379","v":6343.250320000001},{"$f":"'Sheet 5-Zone Budget Detail'!O379","v":23536.428663000006},{"$f":"'Sheet 5-Zone Budget Detail'!I379","v":6343.250320000001},{"$f":"'Sheet 5-Zone Budget Detail'!O379","v":23536.428663000006},{"$f":"'Sheet 5-Zone Budget Detail'!I379","v":6343.250320000001},{"$f":"'Sheet 5-Zone Budget Detail'!O379","v":23536.428663000006}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I381","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O381","v":1462.0068430000001},{"$f":"'Sheet 5-Zone Budget Detail'!I381","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O381","v":1462.0068430000001},{"$f":"'Sheet 5-Zone Budget Detail'!I381","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O381","v":1462.0068430000001}]
[]
["Exterior (Building Facade) Access Control Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I450","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O450","v":8954.8004853999992},{"$f":"'Sheet 5-Zone Budget Detail'!I450","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O450","v":8954.8004853999992},{"$f":"'Sheet 5-Zone Budget Detail'!I450","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O450","v":8954.8004853999992}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I452","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O452","v":5101.2998454000008},{"$f":"'Sheet 5-Zone Budget Detail'!I452","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O452","v":5101.2998454000008},{"$f":"'Sheet 5-Zone Budget Detail'!I452","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O452","v":5101.2998454000008}]
[]
["Exterior (Building Facade) Intrustion Detection Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I503","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O503","v":6537.4133110000002},{"$f":"'Sheet 5-Zone Budget Detail'!I503","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O503","v":6537.4133110000002},{"$f":"'Sheet 5-Zone Budget Detail'!I503","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O503","v":6537.4133110000002}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I505","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O505","v":1502.6820049999999},{"$f":"'Sheet 5-Zone Budget Detail'!I505","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O505","v":1502.6820049999999},{"$f":"'Sheet 5-Zone Budget Detail'!I505","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O505","v":1502.6820049999999}]
[]
["Exterior (Building Facade) VS Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I537","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O537","v":5608.6498600000004},{"$f":"'Sheet 5-Zone Budget Detail'!I537","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O537","v":5608.6498600000004},{"$f":"'Sheet 5-Zone Budget Detail'!I537","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O537","v":5608.6498600000004}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I539","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O539","v":5137.3531000000003},{"$f":"'Sheet 5-Zone Budget Detail'!I539","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O539","v":5137.3531000000003},{"$f":"'Sheet 5-Zone Budget Detail'!I539","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O539","v":5137.3531000000003}]
[]
["Perimeter Access Control Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I602","v":8929.3591970000016},{"$f":"'Sheet 5-Zone Budget Detail'!O602","v":8125.7792082500009},{"$f":"'Sheet 5-Zone Budget Detail'!I602","v":8929.3591970000016},{"$f":"'Sheet 5-Zone Budget Detail'!O602","v":8125.7792082500009},{"$f":"'Sheet 5-Zone Budget Detail'!I602","v":8929.3591970000016},{"$f":"'Sheet 5-Zone Budget Detail'!O602","v":8125.7792082500009}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I604","v":6750.4468020000013},{"$f":"'Sheet 5-Zone Budget Detail'!O604","v":3781.5492082500004},{"$f":"'Sheet 5-Zone Budget Detail'!I604","v":6750.4468020000013},{"$f":"'Sheet 5-Zone Budget Detail'!O604","v":3781.5492082500004},{"$f":"'Sheet 5-Zone Budget Detail'!I604","v":6750.4468020000013},{"$f":"'Sheet 5-Zone Budget Detail'!O604","v":3781.5492082500004}]
[]
["Perimeter Intrustion Detection Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I668","v":11108.541400000002},{"$f":"'Sheet 5-Zone Budget Detail'!O668","v":29094.601547000006},{"$f":"'Sheet 5-Zone Budget Detail'!I668","v":11108.541400000002},{"$f":"'Sheet 5-Zone Budget Detail'!O668","v":29094.601547000006},{"$f":"'Sheet 5-Zone Budget Detail'!I738","v":20639.12356},{"$f":"'Sheet 5-Zone Budget Detail'!O738","v":36619.609312000008}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I670","v":8929.6290050000007},{"$f":"'Sheet 5-Zone Budget Detail'!O670","v":12171.737897000003},{"$f":"'Sheet 5-Zone Budget Detail'!I670","v":8929.6290050000007},{"$f":"'Sheet 5-Zone Budget Detail'!O670","v":12171.737897000003},{"$f":"'Sheet 5-Zone Budget Detail'!I740","v":18460.211165000001},{"$f":"'Sheet 5-Zone Budget Detail'!O740","v":30535.061502000004}]
[]
["Perimeter VS Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I792","v":10493.199288000002},{"$f":"'Sheet 5-Zone Budget Detail'!O792","v":16516.593916899998},{"$f":"'Sheet 5-Zone Budget Detail'!I792","v":10493.199288000002},{"$f":"'Sheet 5-Zone Budget Detail'!O792","v":16516.593916899998},{"$f":"'Sheet 5-Zone Budget Detail'!I792","v":10493.199288000002},{"$f":"'Sheet 5-Zone Budget Detail'!O792","v":16516.593916899998}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I794","v":10493.199288000002},{"$f":"'Sheet 5-Zone Budget Detail'!O794","v":7970.361276900001},{"$f":"'Sheet 5-Zone Budget Detail'!I794","v":10493.199288000002},{"$f":"'Sheet 5-Zone Budget Detail'!O794","v":7970.361276900001},{"$f":"'Sheet 5-Zone Budget Detail'!I794","v":10493.199288000002},{"$f":"'Sheet 5-Zone Budget Detail'!O794","v":7970.361276900001}]
[]
["Biometric Adder",null,{"$f":"'Sheet 5-Zone Budget Detail'!I822","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O822","v":2319.1603600000003},{"$f":"'Sheet 5-Zone Budget Detail'!I822","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O822","v":2319.1603600000003},{"$f":"'Sheet 5-Zone Budget Detail'!I822","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O822","v":2319.1603600000003}]
[]
["Thermal Imaging Adder",null,{"$f":"'Sheet 5-Zone Budget Detail'!I842","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O842","v":66339.248371000009},{"$f":"'Sheet 5-Zone Budget Detail'!I842","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O842","v":66339.248371000009},{"$f":"'Sheet 5-Zone Budget Detail'!I842","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O842","v":66339.248371000009}]
[]
["Video Analytics Adder",null,{"$f":"'Sheet 5-Zone Budget Detail'!I869","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O869","v":7857.9652800000003},{"$f":"'Sheet 5-Zone Budget Detail'!I869","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O869","v":7857.9652800000003},{"$f":"'Sheet 5-Zone Budget Detail'!I869","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O869","v":7857.9652800000003}]
[]
["Exterior (Building Facade) Montiored Door"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I918","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O918","v":5531.1115882000004},{"$f":"'Sheet 5-Zone Budget Detail'!I918","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O918","v":5531.1115882000004},{"$f":"'Sheet 5-Zone Budget Detail'!I918","v":4164.3379250000007},{"$f":"'Sheet 5-Zone Budget Detail'!O918","v":5531.1115882000004}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I920","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O920","v":549.4666122000001},{"$f":"'Sheet 5-Zone Budget Detail'!I920","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O920","v":549.4666122000001},{"$f":"'Sheet 5-Zone Budget Detail'!I920","v":1985.4255300000002},{"$f":"'Sheet 5-Zone Budget Detail'!O920","v":549.4666122000001}]
[]
["ACS Local Monitoring Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I948","v":2178.9123950000003},{"$f":"'Sheet 5-Zone Budget Detail'!O948","v":11627.327580000001},{"$f":"'Sheet 5-Zone Budget Detail'!I948","v":2178.9123950000003},{"$f":"'Sheet 5-Zone Budget Detail'!O948","v":11627.327580000001},{"$f":"'Sheet 5-Zone Budget Detail'!I948","v":2178.9123950000003},{"$f":"'Sheet 5-Zone Budget Detail'!O948","v":11627.327580000001}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I949","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O949","v":6000.6503700000003},{"$f":"'Sheet 5-Zone Budget Detail'!I949","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O949","v":6000.6503700000003},{"$f":"'Sheet 5-Zone Budget Detail'!I949","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O949","v":6000.6503700000003}]
[]
["VS Local Monitoring Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I992","v":4357.8247900000006},{"$f":"'Sheet 5-Zone Budget Detail'!O992","v":28640.947896000005},{"$f":"'Sheet 5-Zone Budget Detail'!I992","v":4357.8247900000006},{"$f":"'Sheet 5-Zone Budget Detail'!O992","v":28640.947896000005},{"$f":"'Sheet 5-Zone Budget Detail'!I992","v":4357.8247900000006},{"$f":"'Sheet 5-Zone Budget Detail'!O992","v":28640.947896000005}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I993","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O993","v":19970.386766000007},{"$f":"'Sheet 5-Zone Budget Detail'!I993","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O993","v":19970.386766000007},{"$f":"'Sheet 5-Zone Budget Detail'!I993","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O993","v":19970.386766000007}]
[]
["ACS Remote Monitoring Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I1027","v":4357.8247900000006},{"$f":"'Sheet 5-Zone Budget Detail'!O1027","v":21671.339910000002},{"$f":"'Sheet 5-Zone Budget Detail'!I1027","v":4357.8247900000006},{"$f":"'Sheet 5-Zone Budget Detail'!O1027","v":21671.339910000002},{"$f":"'Sheet 5-Zone Budget Detail'!I1027","v":4357.8247900000006},{"$f":"'Sheet 5-Zone Budget Detail'!O1027","v":21671.339910000002}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I1028","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O1028","v":16044.662700000003},{"$f":"'Sheet 5-Zone Budget Detail'!I1028","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O1028","v":16044.662700000003},{"$f":"'Sheet 5-Zone Budget Detail'!I1028","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O1028","v":16044.662700000003}]
[]
["VS Remote Monitoring Zone"]
["     Base (minimum) Cost",null,{"$f":"'Sheet 5-Zone Budget Detail'!I1080","v":8715.6495800000012},{"$f":"'Sheet 5-Zone Budget Detail'!O1080","v":70260.702886000014},{"$f":"'Sheet 5-Zone Budget Detail'!I1080","v":8715.6495800000012},{"$f":"'Sheet 5-Zone Budget Detail'!O1080","v":70260.702886000014},{"$f":"'Sheet 5-Zone Budget Detail'!I1080","v":8715.6495800000012},{"$f":"'Sheet 5-Zone Budget Detail'!O1080","v":70260.702886000014}]
["     Incremental Cost per Zone",null,{"$f":"'Sheet 5-Zone Budget Detail'!I1081","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O1081","v":52919.580626000017},{"$f":"'Sheet 5-Zone Budget Detail'!I1081","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O1081","v":52919.580626000017},{"$f":"'Sheet 5-Zone Budget Detail'!I1081","v":0},{"$f":"'Sheet 5-Zone Budget Detail'!O1081","v":52919.580626000017}]

{"sheet":"Sheet 5-Zone Budget Detail","index":4,"n_rows":1087,"n_cols":15,"rows_kept":1087,"cut":false,"hidden":false,"merged":[[1087,0,1087,14],[1088,0,1088,14],[1089,0,1089,14],[1090,0,1090,14],[1085,0,1085,14],[1086,0,1086,14],[1082,0,1084,14],[1076,5,1077,5],[1076,7,1077,7],[1076,8,1077,8],[1076,10,1077,10],[1076,0,1076,1],[1076,2,1077,2],[1076,3,1077,3],[1076,4,1077,4],[1073,3,1074,3],[1073,4,1074,4],[1081,0,1081,14],[1076,11,1077,11],[1076,13,1077,13],[1076,14,1077,14],[1077,0,1077,1],[1073,0,1073,1],[1073,2,1074,2],[1073,11,1074,11],[1073,13,1074,13],[1076,6,1077,6],[1070,11,1071,11],[1070,13,1071,13],[1070,0,1070,1],[1070,2,1071,2],[1070,3,1071,3],[1070,4,1071,4],[1073,14,1074,14],[1074,0,1074,1],[1073,5,1074,5],[1073,7,1074,7],[1073,8,1074,8],[1073,10,1074,10],[1067,3,1068,3],[1067,4,1068,4],[1067,11,1068,11],[1067,13,1068,13],[1070,14,1071,14],[1071,0,1071,1],[1070,5,1071,5],[1070,7,1071,7],[1070,8,1071,8],[1070,10,1071,10],[1064,3,1065,3],[1064,4,1065,4],[1067,14,1068,14],[1068,0,1068,1],[1067,5,1068,5],[1067,7,1068,7],[1067,8,1068,8],[1067,10,1068,10],[1067,0,1067,1],[1067,2,1068,2],[1064,11,1065,11],[1064,13,1065,13],[1064,14,1065,14],[1065,0,1065,1],[1064,5,1065,5],[1064,7,1065,7],[1064,8,1065,8],[1064,10,1065,10],[1064,0,1064,1],[1064,2,1065,2],[1061,0,1061,1],[1061,2,1062,2],[1061,3,1062,3],[1061,4,1062,4],[1061,11,1062,11],[1061,13,1062,13],[1058,0,1058,1],[1058,2,1059,2],[1058,3,1059,3],[1058,4,1059,4],[1061,14,1062,14],[1062,0,1062,1],[1061,5,1062,5],[1061,7,1062,7],[1061,8,1062,8],[1061,10,1062,10],[1055,11,1056,11],[1055,13,1056,13],[1058,11,1059,11],[1058,13,1059,13],[1058,14,1059,14],[1059,0,1059,1],[1058,5,1059,5],[1058,7,1059,7],[1058,8,1059,8],[1058,10,1059,10],[1055,14,1056,14],[1056,0,1056,1],[1055,5,1056,5],[1055,7,1056,7],[1055,8,1056,8],[1055,10,1056,10],[1055,0,1055,1],[1055,2,1056,2],[1055,3,1056,3],[1055,4,1056,4],[1037,5,1038,5],[1037,7,1038,7],[1037,8,1038,8],[1037,10,1038,10],[1037,0,1037,1],[1037,2,1038,2],[1037,3,1038,3],[1037,4,1038,4],[1031,0,1031,14],[1032,0,1033,14],[1034,4,1034,7],[1034,10,1034,14],[1037,11,1038,11],[1037,13,1038,13],[1037,14,1038,14],[1038,0,1038,1],[1052,7,1053,7],[1052,8,1053,8],[1040,0,1040,1],[1040,2,1041,2],[1040,3,1041,3],[1040,4,1041,4],[1040,5,1041,5],[1040,7,1041,7],[1040,8,1041,8],[1041,0,1041,1],[1052,0,1052,1],[1052,2,1053,2],[1028,0,1028,14],[1029,0,1030,14],[1023,11,1024,11],[1023,13,1024,13],[1023,14,1024,14],[1024,0,1024,1],[1023,5,1024,5],[1023,7,1024,7],[1023,0,1023,1],[1023,2,1024,2],[1020,3,1021,3],[1020,4,1021,4],[1023,3,1024,3],[1023,4,1024,4],[1020,11,1021,11],[1020,13,1021,13],[1023,8,1024,8],[1023,10,1024,10],[1023,12,1024,12],[1008,8,1009,8],[1005,13,1006,13],[1005,14,1006,14],[1005,4,1006,4],[1005,5,1006,5],[1005,7,1006,7],[1017,4,1018,4],[1020,14,1021,14],[1021,0,1021,1],[1020,5,1021,5],[1020,7,1021,7],[1020,8,1021,8],[1020,10,1021,10],[1020,0,1020,1],[1020,2,1021,2],[1017,11,1018,11],[1017,13,1018,13],[1017,14,1018,14],[1014,14,1015,14],[1018,0,1018,1],[1017,5,1018,5],[1017,7,1018,7],[1017,8,1018,8],[1017,0,1017,1],[1017,2,1018,2],[1014,11,1015,11],[1017,10,1018,10],[1017,3,1018,3],[1017,12,1018,12],[1020,12,1021,12],[985,11,986,11],[985,13,986,13],[988,11,989,11],[988,13,989,13],[988,14,989,14],[989,0,989,1],[988,5,989,5],[988,7,989,7],[988,8,989,8],[988,10,989,10],[985,14,986,14],[986,0,986,1],[985,5,986,5],[985,7,986,7],[985,8,986,8],[985,10,986,10],[1002,8,1003,8],[1002,10,1003,10],[1002,11,1003,11],[1002,13,1003,13],[1002,14,1003,14],[1003,0,1003,1],[985,0,985,1],[985,2,986,2],[985,3,986,3],[985,4,986,4],[988,12,989,12],[1002,12,1003,12],[982,11,983,11],[982,13,983,13],[982,14,983,14],[983,0,983,1],[982,5,983,5],[982,7,983,7],[982,8,983,8],[982,10,983,10],[982,0,982,1],[982,2,983,2],[944,14,945,14],[945,0,945,1],[944,5,945,5],[944,7,945,7],[944,8,945,8],[944,10,945,10],[944,0,944,1],[944,2,945,2],[944,3,945,3],[944,4,945,4],[958,14,959,14],[967,0,967,1],[967,2,968,2],[967,3,968,3],[968,0,968,1],[967,4,968,4],[967,5,968,5],[967,7,968,7],[959,0,959,1],[958,11,959,11],[958,13,959,13],[980,0,980,1],[929,13,930,13],[932,11,933,11],[932,13,933,13],[932,14,933,14],[933,0,933,1],[932,5,933,5],[932,7,933,7],[932,8,933,8],[932,10,933,10],[929,14,930,14],[930,0,930,1],[929,5,930,5],[929,7,930,7],[929,8,930,8],[929,10,930,10],[941,3,942,3],[941,4,942,4],[941,11,942,11],[941,13,942,13],[938,3,939,3],[938,4,939,4],[941,14,942,14],[942,0,942,1],[941,5,942,5],[941,7,942,7],[941,8,942,8],[941,10,942,10],[941,0,941,1],[941,2,942,2],[938,11,939,11],[938,13,939,13],[932,4,933,4],[935,14,936,14],[936,0,936,1],[935,5,936,5],[935,7,936,7],[935,8,936,8],[935,10,936,10],[944,11,945,11],[944,13,945,13],[938,14,939,14],[939,0,939,1],[938,5,939,5],[938,7,939,7],[938,8,939,8],[938,10,939,10],[938,0,938,1],[938,2,939,2],[935,12,936,12],[938,12,939,12],[941,12,942,12],[944,12,945,12],[935,6,936,6],[938,6,939,6],[979,7,980,7],[979,8,980,8],[979,10,980,10],[979,11,980,11],[979,13,980,13],[979,4,980,4],[929,0,929,1],[929,2,930,2],[929,3,930,3],[929,4,930,4],[973,5,974,5],[973,7,974,7],[973,8,974,8],[949,0,949,14],[950,0,951,14],[952,0,952,14],[953,0,954,14],[973,11,974,11],[973,13,974,13],[973,14,974,14],[955,4,955,7],[955,10,955,14],[979,5,980,5],[935,0,935,1],[935,2,936,2],[935,3,936,3],[935,4,936,4],[935,11,936,11],[935,13,936,13],[932,0,932,1],[932,2,933,2],[932,3,933,3],[958,0,958,1],[958,2,959,2],[958,3,959,3],[958,4,959,4],[976,14,977,14],[970,11,971,11],[970,13,971,13],[970,14,971,14],[976,0,976,1],[976,2,977,2],[976,3,977,3],[976,4,977,4],[977,0,977,1],[970,0,970,1],[970,2,971,2],[970,3,971,3],[970,4,971,4],[971,0,971,1],[967,11,968,11],[976,5,977,5],[976,7,977,7],[976,8,977,8],[967,14,968,14],[970,5,971,5],[970,7,971,7],[970,8,971,8],[970,10,971,10],[967,8,968,8],[973,0,973,1],[973,2,974,2],[973,3,974,3],[974,0,974,1],[973,4,974,4],[902,0,902,1],[902,2,903,2],[914,11,915,11],[914,13,915,13],[911,11,912,11],[911,13,912,13],[908,11,909,11],[908,13,909,13],[905,11,906,11],[905,13,906,13],[914,14,915,14],[915,0,915,1],[914,5,915,5],[914,7,915,7],[914,8,915,8],[914,10,915,10],[914,0,914,1],[914,2,915,2],[914,3,915,3],[914,4,915,4],[911,14,912,14],[912,0,912,1],[909,0,909,1],[908,5,909,5],[908,7,909,7],[908,8,909,8],[958,5,959,5],[908,0,908,1],[908,2,909,2],[908,3,909,3],[908,4,909,4],[911,10,912,10],[911,0,911,1],[911,2,912,2],[911,3,912,3],[911,4,912,4],[908,14,909,14],[923,0,923,14],[924,0,925,14],[926,4,926,7],[896,11,897,11],[896,13,897,13],[896,14,897,14],[897,0,897,1],[896,5,897,5],[896,7,897,7],[896,8,897,8],[896,10,897,10],[896,0,896,1],[896,2,897,2],[896,3,897,3],[896,4,897,4],[905,7,906,7],[905,8,906,8],[905,10,906,10],[905,0,905,1],[905,2,906,2],[905,3,906,3],[902,5,903,5],[902,7,903,7],[902,8,903,8],[902,10,903,10],[899,14,900,14],[982,3,983,3],[982,4,983,4],[903,0,903,1],[979,0,979,1],[979,2,980,2],[979,3,980,3],[961,11,962,11],[964,10,965,10],[964,11,965,11],[964,13,965,13],[964,14,965,14],[979,14,980,14],[976,10,977,10],[976,11,977,11],[976,13,977,13],[967,13,968,13],[973,10,974,10],[905,14,906,14],[906,0,906,1],[905,5,906,5],[926,10,926,14],[902,3,903,3],[902,4,903,4],[920,0,920,14],[921,0,922,14],[902,11,903,11],[902,13,903,13],[908,10,909,10],[902,14,903,14],[911,5,912,5],[911,7,912,7],[911,8,912,8],[899,8,900,8],[899,10,900,10],[890,11,891,11],[890,13,891,13],[893,11,894,11],[893,13,894,13],[893,14,894,14],[894,0,894,1],[893,5,894,5],[893,7,894,7],[893,8,894,8],[893,10,894,10],[890,14,891,14],[891,0,891,1],[890,5,891,5],[890,7,891,7],[890,8,891,8],[890,10,891,10],[890,0,890,1],[890,2,891,2],[890,3,891,3],[890,4,891,4],[899,11,900,11],[905,4,906,4],[899,13,900,13],[899,0,899,1],[899,2,900,2],[899,3,900,3],[899,4,900,4],[887,0,887,1],[887,2,888,2],[887,3,888,3],[884,14,885,14],[884,4,885,4],[884,5,885,5],[884,7,885,7],[884,8,885,8],[887,4,888,4],[884,10,885,10],[884,11,885,11],[887,11,888,11],[887,13,888,13],[887,6,888,6],[893,0,893,1],[893,2,894,2],[893,3,894,3],[893,4,894,4],[896,6,897,6],[899,6,900,6],[887,7,888,7],[887,8,888,8],[887,10,888,10],[900,0,900,1],[899,5,900,5],[899,7,900,7],[883,0,883,1],[884,0,884,1],[884,2,885,2],[884,3,885,3],[885,0,885,1],[884,13,885,13],[881,5,882,5],[881,7,882,7],[881,8,882,8],[881,10,882,10],[881,0,881,1],[881,2,882,2],[881,3,882,3],[881,4,882,4],[881,11,882,11],[881,13,882,13],[879,0,879,1],[878,11,879,11],[878,13,879,13],[878,8,879,8],[878,10,879,10],[882,0,882,1],[878,0,878,1],[878,2,879,2],[878,3,879,3],[878,4,879,4],[878,5,879,5],[878,7,879,7],[710,10,711,10],[710,11,711,11],[710,13,711,13],[704,13,705,13],[704,11,705,11],[704,10,705,10],[655,4,656,4],[701,3,702,3],[701,4,702,4],[689,3,690,3],[689,4,690,4],[677,4,678,4],[683,4,684,4],[695,4,696,4],[707,8,708,8],[707,14,708,14],[680,5,681,5],[592,11,593,11],[592,13,593,13],[592,14,593,14],[661,10,662,10],[661,13,662,13],[661,14,662,14],[662,0,662,1],[661,5,662,5],[661,7,662,7],[661,8,662,8],[661,0,661,1],[655,11,656,11],[655,13,656,13],[658,11,659,11],[658,13,659,13],[658,14,659,14],[659,0,659,1],[658,5,659,5],[598,14,599,14],[599,0,599,1],[598,5,599,5],[598,7,599,7],[598,8,599,8],[598,10,599,10],[598,0,598,1],[598,2,599,2],[598,3,599,3],[598,4,599,4],[595,3,596,3],[595,4,596,4],[595,11,596,11],[595,13,596,13],[598,11,599,11],[598,13,599,13],[595,14,596,14],[596,0,596,1],[595,5,596,5],[595,7,596,7],[595,8,596,8],[595,10,596,10],[595,0,595,1],[595,2,596,2],[592,12,593,12],[595,12,596,12],[592,6,593,6],[595,6,596,6],[568,14,569,14],[569,0,569,1],[568,5,569,5],[568,7,569,7],[568,8,569,8],[565,14,566,14],[550,14,551,14],[550,11,551,11],[589,6,590,6],[550,0,550,1],[562,10,563,10],[562,0,562,1],[562,2,563,2],[562,3,563,3],[562,4,563,4],[586,0,586,1],[586,2,587,2],[550,8,551,8],[550,10,551,10],[566,0,566,1],[565,5,566,5],[550,2,551,2],[550,4,551,4],[586,14,587,14],[583,11,584,11],[583,13,584,13],[589,11,590,11],[589,13,590,13],[586,11,587,11],[586,13,587,13],[580,0,580,1],[580,2,581,2],[580,3,581,3],[583,6,584,6],[586,6,587,6],[583,14,584,14],[586,3,587,3],[586,4,587,4],[233,3,234,3],[233,4,234,4],[583,3,584,3],[583,4,584,4],[539,0,539,14],[542,0,542,14],[547,4,547,7],[547,10,547,14],[580,8,581,8],[580,10,581,10],[592,3,593,3],[592,4,593,4],[589,5,590,5],[589,7,590,7],[589,8,590,8],[589,10,590,10],[587,0,587,1],[586,5,587,5],[586,7,587,7],[586,8,587,8],[592,0,592,1],[592,2,593,2],[586,10,587,10],[577,10,578,10],[577,0,577,1],[562,7,563,7],[562,8,563,8],[571,3,572,3],[571,4,572,4],[593,0,593,1],[592,5,593,5],[592,7,593,7],[592,8,593,8],[592,10,593,10],[583,10,584,10],[583,0,583,1],[583,2,584,2],[577,3,578,3],[577,4,578,4],[194,0,194,1],[568,0,568,1],[568,2,569,2],[568,3,569,3],[568,4,569,4],[557,0,557,1],[556,5,557,5],[556,7,557,7],[556,8,557,8],[551,0,551,1],[550,5,551,5],[550,7,551,7],[553,3,554,3],[553,4,554,4],[227,0,227,1],[227,2,228,2],[227,3,228,3],[227,4,228,4],[264,0,264,1],[263,5,264,5],[263,7,264,7],[263,8,264,8],[263,2,264,2],[263,3,264,3],[263,4,264,4],[266,0,266,1],[266,2,267,2],[556,3,557,3],[191,14,192,14],[565,7,566,7],[565,8,566,8],[577,11,578,11],[574,3,575,3],[574,14,575,14],[574,5,575,5],[574,7,575,7],[574,8,575,8],[574,10,575,10],[571,11,572,11],[571,13,572,13],[571,10,572,10],[571,0,571,1],[571,2,572,2],[568,10,569,10],[550,13,551,13],[192,0,192,1],[266,3,267,3],[266,4,267,4],[263,14,264,14],[263,10,264,10],[263,0,263,1],[197,3,198,3],[197,4,198,4],[215,0,215,1],[215,2,216,2],[215,3,216,3],[215,4,216,4],[574,13,575,13],[562,14,563,14],[563,0,563,1],[562,5,563,5],[559,11,560,11],[559,13,560,13],[580,11,581,11],[580,13,581,13],[562,11,563,11],[562,13,563,13],[565,11,566,11],[565,13,566,13],[568,11,569,11],[568,13,569,13],[559,14,560,14],[560,0,560,1],[559,5,560,5],[559,7,560,7],[559,8,560,8],[559,10,560,10],[559,0,559,1],[559,2,560,2],[559,3,560,3],[559,4,560,4],[637,0,637,1],[637,2,638,2],[637,3,638,3],[637,4,638,4],[637,5,638,5],[637,7,638,7],[637,8,638,8],[637,13,638,13],[637,14,638,14],[643,14,644,14],[643,11,644,11],[643,13,644,13],[644,0,644,1],[637,10,638,10],[637,11,638,11],[581,0,581,1],[574,4,575,4],[574,11,575,11],[575,0,575,1],[574,0,574,1],[574,2,575,2],[577,13,578,13],[577,14,578,14],[578,0,578,1],[577,5,578,5],[577,7,578,7],[577,8,578,8],[638,0,638,1],[631,7,632,7],[641,0,641,1],[625,14,626,14],[626,0,626,1],[862,8,863,8],[862,10,863,10],[862,14,863,14],[863,0,863,1],[862,0,862,1],[862,2,863,2],[862,3,863,3],[862,4,863,4],[862,5,863,5],[862,7,863,7],[862,11,863,11],[862,13,863,13],[702,0,702,1],[701,10,702,10],[701,5,702,5],[701,7,702,7],[701,8,702,8],[701,0,701,1],[701,2,702,2],[734,4,735,4],[701,13,702,13],[701,14,702,14],[701,11,702,11],[719,13,720,13],[719,11,720,11],[710,14,711,14],[716,14,717,14],[719,14,720,14],[713,14,714,14],[716,13,717,13],[731,4,732,4],[731,14,732,14],[728,11,729,11],[728,13,729,13],[728,4,729,4],[728,5,729,5],[728,7,729,7],[734,13,735,13],[722,14,723,14],[725,14,726,14],[734,8,735,8],[734,10,735,10],[728,14,729,14],[734,14,735,14],[728,10,729,10],[725,13,726,13],[722,13,723,13],[719,4,720,4],[725,10,726,10],[722,10,723,10],[722,11,723,11],[725,11,726,11],[734,7,735,7],[734,11,735,11],[731,13,732,13],[731,11,732,11],[731,10,732,10],[719,2,720,2],[719,3,720,3],[719,5,720,5],[732,0,732,1],[731,8,732,8],[731,7,732,7],[731,5,732,5],[731,0,731,1],[731,2,732,2],[722,6,723,6],[725,6,726,6],[728,6,729,6],[731,6,732,6],[728,8,729,8],[725,8,726,8],[707,4,708,4],[710,4,711,4],[710,8,711,8],[713,0,713,1],[713,2,714,2],[707,3,708,3],[707,2,708,2],[710,6,711,6],[680,10,681,10],[692,10,693,10],[692,5,693,5],[692,7,693,7],[683,11,684,11],[689,7,690,7],[689,8,690,8],[677,3,678,3],[680,8,681,8],[686,5,687,5],[686,7,687,7],[689,5,690,5],[677,7,678,7],[680,4,681,4],[695,8,696,8],[695,10,696,10],[695,5,696,5],[695,7,696,7],[689,6,690,6],[692,6,693,6],[695,6,696,6],[698,0,698,1],[698,2,699,2],[698,3,699,3],[698,4,699,4],[698,5,699,5],[698,7,699,7],[698,11,699,11],[689,14,690,14],[686,8,687,8],[686,0,686,1],[687,0,687,1],[686,2,687,2],[686,3,687,3],[686,10,687,10],[686,11,687,11],[690,0,690,1],[698,13,699,13],[698,14,699,14],[689,10,690,10],[689,11,690,11],[689,13,690,13],[692,2,693,2],[692,3,693,3],[692,4,693,4],[693,0,693,1],[698,8,699,8],[698,10,699,10],[692,8,693,8],[692,14,693,14],[692,13,693,13],[686,6,687,6],[773,13,774,13],[779,11,780,11],[779,13,780,13],[767,14,768,14],[779,3,780,3],[671,0,673,14],[677,10,678,10],[678,0,678,1],[677,5,678,5],[677,2,678,2],[646,14,647,14],[652,5,653,5],[670,0,670,14],[677,8,678,8],[649,4,650,4],[677,11,678,11],[677,13,678,13],[677,14,678,14],[764,13,765,13],[755,10,756,10],[755,5,756,5],[755,7,756,7],[755,8,756,8],[683,13,684,13],[683,14,684,14],[664,3,665,3],[664,4,665,4],[652,14,653,14],[652,7,653,7],[756,0,756,1],[752,0,752,1],[695,14,696,14],[652,3,653,3],[652,4,653,4],[653,0,653,1],[752,13,753,13],[680,11,681,11],[680,13,681,13],[683,2,684,2],[680,0,680,1],[682,0,682,1],[684,0,684,1],[664,14,665,14],[665,0,665,1],[664,5,665,5],[664,7,665,7],[664,8,665,8],[664,10,665,10],[680,14,681,14],[683,8,684,8],[683,10,684,10],[699,0,699,1],[686,13,687,13],[749,14,750,14],[750,0,750,1],[749,5,750,5],[704,14,705,14],[695,11,696,11],[695,13,696,13],[696,0,696,1],[695,0,695,1],[695,2,696,2],[695,3,696,3],[698,6,699,6],[686,14,687,14],[767,13,768,13],[761,7,762,7],[761,8,762,8],[649,5,650,5],[649,7,650,7],[646,4,647,4],[646,5,647,5],[646,7,647,7],[767,0,767,1],[767,2,768,2],[767,3,768,3]],"merged_total":4065,"flags":["merged_cut"]}
["SECURE AREA"]
["A segregated, interior area within a facility where access is controlled via electronic card readers.  "]
["LOW RISK"]
["Low risk Secure Area includes a total of three (3) entry points. One (1) of the entry points is equipped with a card reader and associated access control hardware (balanced magnetic switch, request to exit motion sensor and button, magnetic lock), while the other two (2) points are for emergency exit only. Cost includes standalone workstation for administration of access control system and all necessary access control system controllers, modules, enclosures, etc. for a fully operational system. Cost includes all wiring, conduit, and 120 VAC drops required to support equipment. Assumes existing LAN."]
[]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"PSE Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor Base","Equipment","Total1",null,"Materials","Labor","Labor Base","Equipment","Total1"]
[]
["Contactless Card Reader with Keypad",null,"Ea",1,0,{"$f":"G11*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D11*(((E11*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F11*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H11*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,700.8,{"$f":"M11*'Sheet 2-Project Budget Summary'!$B$42","v":181.697},{"$f":"181.697","v":181.697},0,{"$f":"$D11*(((K11*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L11*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N11*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1145.7693830000001}]
["(HID Prox Pro - 5355)"]
[]
["Contactless Cards",null,"Ea",150,0,{"$f":"G14*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D14*(((E14*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F14*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H14*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,7.8109999999999991,{"$f":"M14*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D14*(((K14*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L14*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N14*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1417.6965000000002}]
["(HID ISOProx II-1386LGGSN or HID iClass 2002PGGMN)"]
[]
["Balanced Magnetic Switch ",null,"Ea",1,0,{"$f":"G17*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D17*(((E17*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F17*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H17*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,21.826999999999998,{"$f":"M17*'Sheet 2-Project Budget Summary'!$B$42","v":92.534800000000004},92.534800000000004,0,{"$f":"$D17*(((K17*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L17*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N17*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":178.07520720000005}]
["(GE 1076D)"]
[]
["Request-to-Exit Motion Detector",null,"Ea",1,0,{"$f":"G20*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D20*(((E20*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F20*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H20*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,94.826999999999998,{"$f":"M20*'Sheet 2-Project Budget Summary'!$B$42","v":213.27680000000001},213.27680000000001,0,{"$f":"$D20*(((K20*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L20*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N20*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":464.30134520000007}]
["(Detection Systems 150i)"]
[]
["Magnetic Lock",null,"Ea",1,0,{"$f":"G23*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D23*(((E23*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F23*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H23*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,383.90699999999998,{"$f":"M23*'Sheet 2-Project Budget Summary'!$B$42","v":245.28},245.28,0,{"$f":"$D23*(((K23*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L23*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N23*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":866.54139000000009}]
["(Locknetics 390 Plus)"]
[]
["Request-to-Exit Button",null,"Ea",1,0,{"$f":"G26*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D26*(((E26*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F26*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H26*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,99.207000000000008,{"$f":"M26*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D26*(((K26*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L26*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N26*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":220.54395000000002}]
["(Securitron SN-PB5)"]
[]
["Panel and Power Supply",null,"Ea",1,0,{"$f":"G29*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D29*(((E29*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F29*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H29*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,366.82499999999999,{"$f":"M29*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D29*(((K29*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L29*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N29*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":644.86521000000005}]
["(Lenel LNL-OLS75CTX)"]
[]
["Battery Back-Up for ACS Panel ",null,"Ea",1,0,{"$f":"G32*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D32*(((E32*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F32*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H32*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,75.554999999999993,{"$f":"M32*'Sheet 2-Project Budget Summary'!$B$42","v":15.33},15.33,0,{"$f":"$D32*(((K32*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L32*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N32*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":116.54742000000002}]
["(Lenel ABT-12)"]
[]
["Ethernet Module to Connect to LAN",null,"Ea",1,0,{"$f":"G35*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D35*(((E35*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F35*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H35*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,591.29999999999995,{"$f":"M35*'Sheet 2-Project Budget Summary'!$B$42","v":30.66},30.66,0,{"$f":"$D35*(((K35*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L35*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N35*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":765.72474}]
["(Lenel LNL-ETHLAN)"]
[]
["Ethernet Cable",null,"Ea",1,0,{"$f":"G38*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D38*(((E38*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F38*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H38*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,58.4,{"$f":"M38*'Sheet 2-Project Budget Summary'!$B$42","v":10.219999999999999},10.219999999999999,0,{"$f":"$D38*(((K38*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L38*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N38*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":87.414580000000015}]
["(Generic)"]
[]
["System Controller",null,"Ea",1,0,{"$f":"G41*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D41*(((E41*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F41*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H41*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1185.885,{"$f":"M41*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D41*(((K41*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L41*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N41*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2238.9486900000002}]
["(Lenel LNL-1000)"]
[]
["Single Card Reader Module",null,"Ea",1,0,{"$f":"G44*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D44*(((E44*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F44*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H44*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,355.875,{"$f":"M44*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D44*(((K44*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L44*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N44*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":631.61571000000004}]
["(Lenel LNL-1300)"]
[]
["Power Supply for Door Hardware",null,"Ea",1,0,{"$f":"G47*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D47*(((E47*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F47*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H47*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,167.827,{"$f":"M47*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D47*(((K47*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L47*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N47*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":404.07763000000006}]
["(SDC SZ-602RF)"]
[]
["ACS Workstation with Enrollment",null,"Ea",1,0,{"$f":"G50*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D50*(((E50*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F50*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H50*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,8280.39,{"$f":"M50*'Sheet 2-Project Budget Summary'!$B$42","v":981.12},981.12,0,{"$f":"$D50*(((K50*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L50*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N50*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":11627.327580000001}]
["(Lenel PCC-32ESI, CAM500-KUSB, P210, SWC-32ESI)"]
[]
["Wiring 18-2c (door contact, electric lock)",null,"Lf",300,0,{"$f":"G53*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D53*(((E53*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F53*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H53*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.1168,{"$f":"M53*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D53*(((K53*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L53*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N53*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":311.60415000000006}]
["(CSC 151000)"]
[]
["Wiring 18-4c (request-to-exits)",null,"Lf",300,0,{"$f":"G56*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D56*(((E56*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F56*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H56*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.23213999999999999,{"$f":"M56*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D56*(((K56*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L56*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N56*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":353.47257000000008}]
["(CSC 151200)"]
[]
["Wiring 18-6c (card reader)",null,"Lf",150,0,{"$f":"G59*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D59*(((E59*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F59*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H59*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.33288000000000001,{"$f":"M59*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D59*(((K59*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L59*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N59*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":195.02059500000001}]
["(CSC 151230)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",150,3.5623999999999998,{"$f":"G62*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D62*(((E62*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F62*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H62*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1985.4255300000002},null,0,{"$f":"M62*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D62*(((K62*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L62*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N62*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(from door to panel, misc @ panel)"]
[]
["120 Volt Drop",null,"Ls",2,558.30399999999997,{"$f":"G65*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D65*(((E65*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F65*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H65*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":4357.8247900000006},null,0,{"$f":"M65*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D65*(((K65*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L65*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N65*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(1for panel, 1 for workstation)"]
[]
[null,null,"Ea",0,0,{"$f":"G68*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D68*(((E68*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F68*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H68*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M68*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D68*(((K68*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L68*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N68*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G71*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D71*(((E71*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F71*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H71*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M71*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D71*(((K71*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L71*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N71*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G74*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D74*(((E74*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F74*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H74*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M74*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D74*(((K74*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L74*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N74*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["TOTALS",null,null,null,null,null,null,null,{"$f":"SUM(I11:I76)","v":6343.250320000001},null,null,null,null,null,{"$f":"SUM(O11:O76)","v":21669.546650400003}]
[]
["MEDIUM RISK",null,null,null,"Medium Risk"]
["Medium risk Secure Area includes all equipment included in Low risk Secure Area with the addition of one (1) interior motion detector and one (1) balanced magnetic switch for each of the emergency exit only doors. Medium risk Secure Area also provides a card reader with keypad instead of just a standard card reader. Cost includes input module required for motion detector as well as all additional wiring and conduit."]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"PSE Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Low Risk Carryover2",null,"Ls",1,0,{"$f":"G86*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"I77","v":6343.250320000001},null,0,{"$f":"M86*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"O77","v":21669.546650400003}]
[]
[]
["Contactless Card Reader with Keypad",null,"Ea",1,0,{"$f":"G89*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D89*(((E89*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F89*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H89*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,5,{"$f":"M89*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D89*(((K89*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L89*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N89*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":6.0500000000000007}]
["(HID Prox Pro - 5355)"]
[]
["Interior 360-Degree Motion Detector - Dual Technology",null,"Ea",1,0,{"$f":"G92*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D92*(((E92*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F92*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H92*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,189.79999999999998,{"$f":"M92*'Sheet 2-Project Budget Summary'!$B$42","v":213.16},213.16,0,{"$f":"$D92*(((K92*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L92*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N92*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":579.02724000000012}]
["(Detection Systems DS-9370)"]
[]
["Balanced Magnetic Switch",null,"Ea",2,0,{"$f":"G95*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D95*(((E95*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F95*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H95*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,21.826999999999998,{"$f":"M95*'Sheet 2-Project Budget Summary'!$B$42","v":92.534800000000004},92.534800000000004,0,{"$f":"$D95*(((K95*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L95*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N95*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":356.1504144000001}]
["(GE 1076D)"]
[]
["Input Module for Panel",null,"Ea",1,0,{"$f":"G98*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D98*(((E98*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F98*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H98*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,766.5,{"$f":"M98*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D98*(((K98*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L98*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N98*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1128.4719600000003}]
["(Lenel LNL-1100)"]
[]
["Wiring 18-2c (balanced magnetic switches)",null,"Lf",300,0,{"$f":"G101*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D101*(((E101*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F101*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H101*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.11972000000000001,{"$f":"M101*'Sheet 2-Project Budget Summary'!$B$42","v":0.55479999999999996},0.55479999999999996,0,{"$f":"$D101*(((K101*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L101*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N101*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":316.25352000000004}]
["(CSC 151000)"]
[]
["Wiring 18-4c (motion detector)",null,"Lf",150,0,{"$f":"G104*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D104*(((E104*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F104*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H104*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.2336,{"$f":"M104*'Sheet 2-Project Budget Summary'!$B$42","v":0.55479999999999996},0.55479999999999996,0,{"$f":"$D104*(((K104*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L104*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N104*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":178.79598000000001}]
["(CSC 151200)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",450,3.5623999999999998,{"$f":"G107*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D107*(((E107*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F107*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H107*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5956.2765900000004},null,0,{"$f":"M107*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D107*(((K107*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L107*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N107*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(to motion and BMS's)"]
[]
[null,null,"Ea",0,0,{"$f":"G110*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D110*(((E110*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F110*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H110*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,7.3,{"$f":"M110*'Sheet 2-Project Budget Summary'!$B$42","v":3.65},3.65,0,{"$f":"$D110*(((K110*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L110*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N110*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,0,0,0,{"$f":"G113*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D113*(((E113*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F113*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H113*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M113*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D113*(((K113*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L113*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N113*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["TOTALS",null,null,null,null,null,null,null,{"$f":"SUM(I86:I115)","v":12299.52691},null,null,null,null,null,{"$f":"SUM(O86:O115)","v":24234.295764799997}]
[]
["HIGH RISK",null,null,null,"High Risk"]
["High risk Secure Area includes all equipment included in Low and Medium risk Secure Area with the addition of one (1) interior motion detector, one (1) UL 634 L2 high security switch on the door into the telco closet, and two (2) interior fixed cameras. In addition, cost includes standalone workstation for administration of video systems and the necessary video system recorder, power supply, and equipment rack.  Cost includes all wiring, conduit, and 120 VAC drops required to support equipment."]
[]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Medium Risk Carryover3",null,"Ea",1,0,{"$f":"G126*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"I116","v":12299.52691},null,0,{"$f":"M126*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"O116","v":24234.295764799997}]
[]
[]
["UL 634 L2 High Security Switch",null,"Ea",1,0,{"$f":"G129*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D129*(((E129*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F129*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H129*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,200,{"$f":"M129*'Sheet 2-Project Budget Summary'!$B$42","v":92.534800000000004},92.534800000000004,0,{"$f":"$D129*(((K129*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L129*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N129*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":393.6645372000001}]
["(GE 1076D)"]
[]
["Interior 360-Degree Motion Detector - Dual Technology",null,"Ea",1,0,{"$f":"G132*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D132*(((E132*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F132*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H132*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,189.79999999999998,{"$f":"M132*'Sheet 2-Project Budget Summary'!$B$42","v":213.16},213.16,0,{"$f":"$D132*(((K132*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L132*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N132*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":579.02724000000012}]
["(Detection Systems DS-9370)"]
[]
["Interior Fixed Camera",null,"Ea",2,0,{"$f":"G135*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D135*(((E135*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F135*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H135*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,715.4,{"$f":"M135*'Sheet 2-Project Budget Summary'!$B$42","v":181.697},181.697,0,{"$f":"$D135*(((K135*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L135*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N135*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2326.870766}]
["(Pelco ICS150-CDV4A-incl lens, mount, encl.)"]
[]
["Digital Video Recorder (600GbHD)",null,"Ea",1,0,{"$f":"G138*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D138*(((E138*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F138*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H138*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,11040.885,{"$f":"M138*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D138*(((K138*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L138*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N138*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":14163.498690000004}]
["(Lenel DVS-16-S)"]
[]
["Matrix Switcher",null,"Ea",1,0,{"$f":"G141*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D141*(((E141*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F141*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H141*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,2084.88,{"$f":"M141*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D141*(((K141*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L141*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N141*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3326.7326400000006}]
["(Pelco CM6700-MXB4, CM9760-CDU-T, PV130)"]
[]
["Keyboard Controller",null,"Ea",1,0,{"$f":"G144*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D144*(((E144*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F144*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H144*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,851.18,{"$f":"M144*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D144*(((K144*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L144*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N144*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1230.9347600000001}]
["(Pelco KBD300A)"]
[]
["Camera Power Supply and Enclosure",null,"Ea",1,0,{"$f":"G147*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D147*(((E147*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F147*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H147*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,91.98,{"$f":"M147*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D147*(((K147*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L147*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N147*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":211.79928000000004}]
["(Pelco MCS4-2)"]
[]
["17\" Flat Screen LCD Monitor",null,"Ea",1,0,{"$f":"G150*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D150*(((E150*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F150*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H150*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1852.6669999999999,{"$f":"M150*'Sheet 2-Project Budget Summary'!$B$42","v":15.33},15.33,0,{"$f":"$D150*(((K150*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L150*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N150*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2266.8529400000002}]
["(Bosch MON171CL)"]
[]
["Uninterruptible Power Supply",null,"Ea",1,0,{"$f":"G153*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D153*(((E153*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F153*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H153*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1750.905,{"$f":"M153*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D153*(((K153*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L153*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N153*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2219.0985300000002}]
["(Powerware 9125 2000)"]
[]
["Equipment Rack",null,"Ea",1,0,{"$f":"G156*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D156*(((E156*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F156*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H156*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,3650,{"$f":"M156*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D156*(((K156*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L156*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N156*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5220.5278400000007}]
["(Middle Atlantic VRK-44-31H, MW-LVT, PVFD-44, etc)"]
[]
["Wiring 18-4c (motion detector)",null,"Lf",150,0,{"$f":"G159*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D159*(((E159*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F159*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H159*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.23213999999999999,{"$f":"M159*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D159*(((K159*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L159*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N159*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":176.73628500000004}]
["(CSC 151200)"]
[]
["Coaxial/Power Cable RG-59U with 18/2c (cameras)",null,"Lf",300,0,{"$f":"G162*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D162*(((E162*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F162*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H162*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.89351999999999998,{"$f":"M162*'Sheet 2-Project Budget Summary'!$B$42","v":0.55479999999999996},0.55479999999999996,0,{"$f":"$D162*(((K162*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L162*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N162*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":597.14292000000012}]
["(CSC 516681)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",450,3.5623999999999998,{"$f":"G165*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D165*(((E165*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F165*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H165*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5956.2765900000004},null,0,{"$f":"M165*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D165*(((K165*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L165*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N165*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(to motion, cameras to DVR)"]
[]
["120 Volt Drop",null,"Ls",3,558.30399999999997,{"$f":"G168*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D168*(((E168*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F168*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H168*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":6536.7371850000009},null,0,{"$f":"M168*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D168*(((K168*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L168*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N168*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(Video system panel, workstation, DVR/UPS)"]
[]
[null,null,null,0,0,{"$f":"G171*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D171*(((E171*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F171*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H171*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M171*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D171*(((K171*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L171*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N171*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"$D174*(((E174*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F174*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H174*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,null,null,null,null,{"$f":"$D174*(((K174*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L174*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N174*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["TOTALS",null,null,null,null,null,null,null,{"$f":"SUM(I126:I176)","v":24792.540685000004},null,null,null,null,null,{"$f":"SUM(O126:O176)","v":56947.182193000008}]
[]
["SENSITIVE COMPARTMENTED INFORMATION FACILITY"]
["An accredited area, room, group of rooms, or building where sensitive compartmented information may be stored, used, discussed, or electronically processed. Entry into a SCIF is limited to one (1) entrance which, like a Secure Area, is controlled via an electronic card reader."]
[]
["No Risk Category - All SCIF's Considered the Same Risk"]
["SCIF includes one (1) entry point that is protected by a card reader with keypad and associated access control hardware (balanced magnetic switch, request to exit motion sensor and button, magnetic lock). Cost assumes one (1) exterior emergency exit door and two interior doors segregating SCI areas all protected by UL 634, L2 High Security Switches (HSS). Cost includes four (4) interior motion detectors, two (3) fixed interior cameras, a standalone workstation for administration of access control system, and all necessary access control system controllers, modules, and enclosures. Cost includes standalone workstation for administration of video systems and the necessary video system recorder, power supply, and equipment rack. Cost includes all wiring, conduit, and 120 VAC drops required to support equipment."]
[]
[]
[]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Contactless Card Reader with Keypad",null,"Ea",1,0,{"$f":"G192*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D192*(((E192*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F192*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H192*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,700.8,{"$f":"M192*'Sheet 2-Project Budget Summary'!$B$42","v":181.697},181.697,0,{"$f":"$D192*(((K192*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L192*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N192*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1145.7693830000001}]
["(HID Prox Pro - 5355)"]
[null,null,null,null,null,".",null,null,null,null,null,".","."]
["Proximity Cards",null,"Ea",25,0,{"$f":"G195*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D195*(((E195*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F195*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H195*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,7.8109999999999991,{"$f":"M195*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D195*(((K195*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L195*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N195*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":236.28275000000002}]
["(HID ISOProx II-1386LGGSN or HID iClass 2002PGGMN)"]
[]
["UL 634 L2 High Security Switch",null,"Ea",5,0,{"$f":"G198*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D198*(((E198*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F198*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H198*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,200,{"$f":"M198*'Sheet 2-Project Budget Summary'!$B$42","v":92.534800000000004},92.534800000000004,0,{"$f":"$D198*(((K198*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L198*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N198*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1968.3226860000004}]
["(GE 1076D)"]
[]
["Request-to-Exit",null,"Ea",1,0,{"$f":"G201*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D201*(((E201*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F201*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H201*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,94.826999999999998,{"$f":"M201*'Sheet 2-Project Budget Summary'!$B$42","v":213.27680000000001},213.27680000000001,0,{"$f":"$D201*(((K201*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L201*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N201*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":464.30134520000007}]
["(Detection Systems 150i)"]
[]
["Request-to-Exit Button",null,"Ea",1,0,{"$f":"G204*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D204*(((E204*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F204*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H204*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,99.207000000000008,{"$f":"M204*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D204*(((K204*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L204*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N204*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":220.54395000000002}]
["(Securitron SN-PB5)"]
[]
["Magnetic Lock",null,"Ea",1,0,{"$f":"G207*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D207*(((E207*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F207*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H207*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,383.90699999999998,{"$f":"M207*'Sheet 2-Project Budget Summary'!$B$42","v":245.28},245.28,0,{"$f":"$D207*(((K207*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L207*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N207*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":866.54139000000009}]
["(Locknetics 390 Plus)"]
[]
["Panel and Power Supply",null,"Ea",1,0,{"$f":"G210*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D210*(((E210*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F210*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H210*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,366.82499999999999,{"$f":"M210*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D210*(((K210*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L210*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N210*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":644.86521000000005}]
["(Lenel LNL-OLS75CTX)"]
[]
["Battery Back-Up for ACS Panel ",null,"Ea",1,0,{"$f":"G213*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D213*(((E213*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F213*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H213*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,75.554999999999993,{"$f":"M213*'Sheet 2-Project Budget Summary'!$B$42","v":15.33},15.33,0,{"$f":"$D213*(((K213*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L213*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N213*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":116.54742000000002}]
["(Lenel ABT-12)"]
[]
["Ethernet Module to Connect to LAN",null,"Ea",1,0,{"$f":"G216*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D216*(((E216*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F216*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H216*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,591.29999999999995,{"$f":"M216*'Sheet 2-Project Budget Summary'!$B$42","v":30.66},30.66,0,{"$f":"$D216*(((K216*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L216*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N216*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":765.72474}]
["(Lenel LNL-ETHLAN)"]
[]
["Ethernet Cable",null,"Ea",1,0,{"$f":"G219*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D219*(((E219*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F219*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H219*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,58.4,{"$f":"M219*'Sheet 2-Project Budget Summary'!$B$42","v":10.219999999999999},10.219999999999999,0,{"$f":"$D219*(((K219*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L219*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N219*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":87.414580000000015}]
["(Generic)"]
[]
["System Controller",null,"Ea",1,0,{"$f":"G222*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D222*(((E222*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F222*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H222*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1185.885,{"$f":"M222*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D222*(((K222*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L222*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N222*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2238.9486900000002}]
["(Lenel LNL-1000)"]
[]
["Single Card Reader Module",null,"Ea",1,0,{"$f":"G225*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D225*(((E225*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F225*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H225*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,355.875,{"$f":"M225*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D225*(((K225*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L225*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N225*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":631.61571000000004}]
["(Lenel LNL-1300)"]
[]
["Power Supply for Door Hardware",null,"Ea",1,0,{"$f":"G228*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D228*(((E228*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F228*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H228*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,167.827,{"$f":"M228*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D228*(((K228*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L228*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N228*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":404.07763000000006}]
["(SDC SZ-602RF)"]
[]
["ACS Workstation with Enrollment",null,"Ea",1,0,{"$f":"G231*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D231*(((E231*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F231*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H231*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,8280.39,{"$f":"M231*'Sheet 2-Project Budget Summary'!$B$42","v":981.12},981.12,0,{"$f":"$D231*(((K231*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L231*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N231*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":11627.327580000001}]
["(Lenel PCC-32ESI, CAM500-KUSB, P210, SWC-32ESI)"]
[]
["Interior 360-Degree Motion Detector - Dual Technology",null,"Ea",3,0,{"$f":"G234*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D234*(((E234*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F234*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H234*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,189.79999999999998,{"$f":"M234*'Sheet 2-Project Budget Summary'!$B$42","v":213.16},213.16,0,{"$f":"$D234*(((K234*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L234*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N234*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1737.0817200000004}]
["(Detection Systems DS-9370)"]
[]
["Input Module for Panel",null,"Ea",1,0,{"$f":"G237*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D237*(((E237*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F237*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H237*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,766.5,{"$f":"M237*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D237*(((K237*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L237*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N237*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1128.4719600000003}]
["(Lenel LNL-1100)"]
[]
["Interior Fixed Camera",null,"Ea",3,0,{"$f":"G240*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D240*(((E240*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F240*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H240*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,715.4,{"$f":"M240*'Sheet 2-Project Budget Summary'!$B$42","v":181.697},181.697,0,{"$f":"$D240*(((K240*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L240*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N240*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3490.306149}]
["(Pelco ICS150-CDV4A-incl lens, mount, encl.)"]
[]
["Digital Video Recorder (600GbHD)",null,"Ea",1,0,{"$f":"G243*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D243*(((E243*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F243*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H243*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,11040.885,{"$f":"M243*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D243*(((K243*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L243*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N243*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":14163.498690000004}]
["(Lenel DVS-16-S)"]
[]
["Matrix Switcher",null,"Ea",1,0,{"$f":"G246*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D246*(((E246*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F246*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H246*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,2084.88,{"$f":"M246*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D246*(((K246*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L246*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N246*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3326.7326400000006}]
["(Pelco CM6700-MXB4, CM9760-CDU-T, PV130)"]
[]
["Keyboard Controller",null,"Ea",1,0,{"$f":"G249*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D249*(((E249*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F249*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H249*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,851.18,{"$f":"M249*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D249*(((K249*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L249*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N249*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1230.9347600000001}]
["(Pelco KBD300A)"]
[]
["Camera Power Supply and Enclosure",null,"Ea",1,0,{"$f":"G252*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D252*(((E252*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F252*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H252*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,91.98,{"$f":"M252*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D252*(((K252*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L252*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N252*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":211.79928000000004}]
["(Pelco MCS4-2)"]
[]
["17\" Flat Screen LCD Monitor",null,"Ea",1,0,{"$f":"G255*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D255*(((E255*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F255*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H255*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1852.6669999999999,{"$f":"M255*'Sheet 2-Project Budget Summary'!$B$42","v":15.33},15.33,0,{"$f":"$D255*(((K255*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L255*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N255*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2266.8529400000002}]
["(Bosch MON171CL)"]
[]
["Uninterruptible Power Supply",null,"Ea",1,0,{"$f":"G258*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D258*(((E258*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F258*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H258*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1750.905,{"$f":"M258*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D258*(((K258*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L258*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N258*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2219.0985300000002}]
["(Powerware 9125 2000)"]
[]
["Equipment Rack",null,"Ea",1,0,{"$f":"G261*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D261*(((E261*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F261*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H261*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,3650,{"$f":"M261*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D261*(((K261*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L261*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N261*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5220.5278400000007}]
["(Middle Atlantic VRK-44-31H, MW-LVT, PVFD-44, etc)"]
[]
["Wiring 18-2c",null,"Lf",1050,0,{"$f":"G264*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D264*(((E264*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F264*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H264*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.1168,{"$f":"M264*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D264*(((K264*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L264*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N264*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1090.6145250000002}]
["(CSC 151000)"]
[]
["Wiring 18-4c",null,"Lf",750,0,{"$f":"G267*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D267*(((E267*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F267*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H267*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.23213999999999999,{"$f":"M267*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D267*(((K267*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L267*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N267*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":883.6814250000001}]
["(CSC 151200)"]
[]
["Wiring 18-6c",null,"Lf",150,0,{"$f":"G270*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D270*(((E270*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F270*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H270*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.33288000000000001,{"$f":"M270*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D270*(((K270*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L270*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N270*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":195.02059500000001}]
["(CSC 151230)"]
[]
["Coaxial/Power Cable RG-59U with 18/2c",null,"Lf",450,0,{"$f":"G273*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D273*(((E273*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F273*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H273*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.89351999999999998,{"$f":"M273*'Sheet 2-Project Budget Summary'!$B$42","v":0.55479999999999996},0.55479999999999996,0,{"$f":"$D273*(((K273*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L273*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N273*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":895.71438000000012}]
["(CSC 516681)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",1950,3.5623999999999998,{"$f":"G276*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D276*(((E276*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F276*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H276*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":25810.531890000002},null,0,{"$f":"M276*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D276*(((K276*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L276*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N276*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(to motion and BMS's, door to panel)"]
[]
["120 Volt Drop",null,"Ls",5,558.30399999999997,{"$f":"G279*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D279*(((E279*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F279*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H279*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":10894.561975000001},null,0,{"$f":"M279*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D279*(((K279*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L279*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N279*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(ACS panel & workstation, video system panel & workstation, DVR)"]
[]
[null,null,"Ea",0,0,{"$f":"G282*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D282*(((E282*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F282*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H282*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M282*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D282*(((K282*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L282*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N282*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G285*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D285*(((E285*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F285*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H285*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M285*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D285*(((K285*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L285*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N285*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G288*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D288*(((E288*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F288*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H288*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M288*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D288*(((K288*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L288*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N288*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["TOTALS",null,null,null,null,null,null,null,{"$f":"SUM(I192:I289)","v":36705.093865000003},null,null,null,null,null,{"$f":"SUM(O192:O289)","v":59478.618498200012}]
[]
["TYPICAL INTERIOR INTRUSION DETECTION ZONE"]
["Typical interior intrusion detection zone provides protection of interior space with a dual technology, panoramic motion detector."]
["LOW, MEDIUM, AND HIGH RISK"]
["Typical interior intrusion detection zone includes a dual technology, panoramic motion detector designed for interior use. Cost includes panel, power supply, and all modules required. Cost also includes all wiring, conduit, and 120 VAC drops required to support equipment."]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Panel and Power Supply (supports 16 devices)",null,"Ea",1,0,{"$f":"G301*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D301*(((E301*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F301*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H301*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,366.75199999999995,{"$f":"M301*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D301*(((K301*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L301*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N301*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":644.77688000000001}]
["(Lenel LNL-OLS75CTX)"]
[]
["Battery Back-Up Power Supply (supports 16 devices)",null,"Ea",1,0,{"$f":"G304*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D304*(((E304*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F304*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H304*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,75.554999999999993,{"$f":"M304*'Sheet 2-Project Budget Summary'!$B$42","v":15.183999999999999},15.183999999999999,0,{"$f":"$D304*(((K304*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L304*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N304*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":116.30812600000002}]
["(Lenel ABT-12)"]
["(Lenel ABT-12)"]
["Ethernet Module to Connect to LAN",null,"Ea",1,0,{"$f":"G307*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D307*(((E307*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F307*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H307*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,591.29999999999995,{"$f":"M307*'Sheet 2-Project Budget Summary'!$B$42","v":30.66},30.66,0,{"$f":"$D307*(((K307*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L307*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N307*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":765.72474}]
["(Lenel LNL-ETHLAN)"]
[]
["Ethernet Cable",null,"Ea",1,0,{"$f":"G310*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D310*(((E310*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F310*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H310*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,58.4,{"$f":"M310*'Sheet 2-Project Budget Summary'!$B$42","v":10.219999999999999},10.219999999999999,0,{"$f":"$D310*(((K310*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L310*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N310*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":87.414580000000015}]
["(Generic)"]
[]
["System Controller (supports 16 devices)",null,"Ea",1,0,{"$f":"G313*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D313*(((E313*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F313*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H313*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1185.885,{"$f":"M313*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D313*(((K313*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L313*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N313*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2238.9486900000002}]
["(Lenel LNL-1000)"]
[]
["Input Module",null,"Ea",1,0,{"$f":"G316*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D316*(((E316*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F316*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H316*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,766.5,{"$f":"M316*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D316*(((K316*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L316*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N316*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1128.4719600000003}]
["(Lenel LNL - 1100)"]
[]
["Interior 360-Degree Motion Detector - Dual Technology",null,"Ea",1,0,{"$f":"G319*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D319*(((E319*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F319*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H319*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,189.79999999999998,{"$f":"M319*'Sheet 2-Project Budget Summary'!$B$42","v":213.16},213.16,0,{"$f":"$D319*(((K319*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L319*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N319*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":579.02724000000012}]
["(Detection Systems DS-9370)"]
[]
["Wiring 18-4c",null,"Lf",150,0,{"$f":"G322*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D322*(((E322*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F322*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H322*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.23213999999999999,{"$f":"M322*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D322*(((K322*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L322*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N322*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":176.73628500000004}]
["(CSC 151200)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",150,3.5623999999999998,{"$f":"G325*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D325*(((E325*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F325*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H325*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1985.4255300000002},null,0,{"$f":"M325*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D325*(((K325*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L325*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N325*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(to motion)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G328*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D328*(((E328*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F328*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H328*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M328*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D328*(((K328*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L328*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N328*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(for enclosure)"]
[]
[null,null,"Ea",0,0,{"$f":"G331*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D331*(((E331*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F331*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H331*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M331*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D331*(((K331*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L331*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N331*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G334*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D334*(((E334*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F334*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H334*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M334*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D334*(((K334*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L334*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N334*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G337*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D337*(((E337*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F337*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H337*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M337*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D337*(((K337*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L337*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N337*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I301:I339)","v":4164.3379250000007},null,null,null,null,null,{"$f":"SUM(O301:O339)","v":5737.4085010000008}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I325","v":1985.4255300000002},null,null,null,null,null,{"$f":"O322+O319","v":755.76352500000019}]
[]
["TYPICAL INTERIOR VIDEO SYSTEM ZONE"]
["Typical interior video system zone provides viewing capabilities of interior space via a fixed, interior color camera."]
["LOW, MEDIUM, AND HIGH RISK"]
["Typical interior video system zone includes an interior fixed camera for viewing and a digital video recorder for storage and playback. Cost includes panel, power supply, and equipment rack. Cost also includes all wiring, conduit, and 120 VAC drops required to support equipment."]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Interior Fixed Camera",null,"Ea",1,0,{"$f":"G352*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D352*(((E352*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F352*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H352*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,715.4,{"$f":"M352*'Sheet 2-Project Budget Summary'!$B$42","v":181.697},181.697,0,{"$f":"$D352*(((K352*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L352*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N352*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1163.435383}]
["(Pelco ICS150-CDV4A-incl lens, mount, encl.)"]
[]
["Digital Video Recorder (600GbHD,supports 16 cameras)",null,"Ea",1,0,{"$f":"G355*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D355*(((E355*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F355*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H355*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,11040.885,{"$f":"M355*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D355*(((K355*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L355*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N355*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":14163.498690000004}]
["(Lenel DVS-16-S)"]
[]
["Camera Power Supply and Enclosure (supports 16 cameras)",null,"Ea",1,0,{"$f":"G358*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D358*(((E358*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F358*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H358*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,223.38,{"$f":"M358*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D358*(((K358*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L358*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N358*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":471.29676000000001}]
["(Pelco MCS16-20)"]
[]
["Uninterruptible Power Supply",null,"Ea",1,0,{"$f":"G361*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D361*(((E361*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F361*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H361*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1750.905,{"$f":"M361*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D361*(((K361*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L361*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N361*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2219.0985300000002}]
["(Powerware 9125 2000)"]
[]
["Equipment Rack",null,"Ea",1,0,{"$f":"G364*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D364*(((E364*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F364*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H364*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,3650,{"$f":"M364*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D364*(((K364*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L364*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N364*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5220.5278400000007}]
["(Middle Atlantic VRK-44-31H, MW-LVT, PVFD-44, etc)"]
[]
["Coaxial/Power Cable RG-59U with 18/2c",null,"Lf",150,0,{"$f":"G367*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D367*(((E367*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F367*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H367*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.89351999999999998,{"$f":"M367*'Sheet 2-Project Budget Summary'!$B$42","v":0.55479999999999996},0.55479999999999996,0,{"$f":"$D367*(((K367*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L367*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N367*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":298.57146000000006}]
["(CSC 516681)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",150,3.5623999999999998,{"$f":"G370*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D370*(((E370*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F370*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H370*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1985.4255300000002},null,0,{"$f":"M370*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D370*(((K370*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L370*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N370*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(from cameras to DVRl)"]
[]
["120 Volt Drop",null,"Ls",2,558.30399999999997,{"$f":"G373*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D373*(((E373*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F373*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H373*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":4357.8247900000006},null,0,{"$f":"M373*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D373*(((K373*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L373*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N373*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(Video system power supply, DVR/UPS)"]
[]
[null,null,0,0,0,{"$f":"G376*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D376*(((E376*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F376*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H376*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M376*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D376*(((K376*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L376*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N376*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I352:I377)","v":6343.250320000001},null,null,null,null,null,{"$f":"SUM(O352:O377)","v":23536.428663000006}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I370","v":1985.4255300000002},null,null,null,null,null,{"$f":"O352+O367","v":1462.0068430000001}]
[]
["TYPICAL EXTERIOR (BUILDING FACADE) ACCESS CONTROL ZONE"]
["Typical exterior (building facade) access control zone provides electronic access control at an exterior door into a facility. "]
["LOW, MEDIUM, AND HIGH RISK"]
["Typical exterior (building facade) access control zone provides electronic access control at an exterior door into a facility. Cost includes card reader and all associated access control hardware (balanced magnetic switch, request to exit motion sensor and button, magnetic lock). Cost includes all necessary access control system controllers, modules, enclosures, etc. for  a fully operational system. Cost includes all wiring, conduit, and 120 VAC drops required to support equipment."]
[]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Contactless Card Reader with Keypad",null,"Ea",1,0,{"$f":"G393*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D393*(((E393*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F393*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H393*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,700.8,{"$f":"M393*'Sheet 2-Project Budget Summary'!$B$42","v":181.697},181.697,0,{"$f":"$D393*(((K393*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L393*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N393*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1145.7693830000001}]
["(HID Prox Pro - 5355)"]
[]
["Door Position Switch",null,"Ea",1,0,{"$f":"G396*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D396*(((E396*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F396*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H396*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,21.826999999999998,{"$f":"M396*'Sheet 2-Project Budget Summary'!$B$42","v":92.534800000000004},92.534800000000004,0,{"$f":"$D396*(((K396*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L396*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N396*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":178.07520720000005}]
["(GE 1076D)"]
[]
["Request-to-Exit Motion Sensor",null,"Ea",1,0,{"$f":"G399*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D399*(((E399*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F399*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H399*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,94.826999999999998,{"$f":"M399*'Sheet 2-Project Budget Summary'!$B$42","v":213.27680000000001},213.27680000000001,0,{"$f":"$D399*(((K399*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L399*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N399*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":464.30134520000007}]
["(Detection Systems 150i)"]
[]
["Magnetic Lock",null,"Ea",1,0,{"$f":"G402*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D402*(((E402*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F402*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H402*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,383.90699999999998,{"$f":"M402*'Sheet 2-Project Budget Summary'!$B$42","v":245.28},245.28,0,{"$f":"$D402*(((K402*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L402*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N402*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":866.54139000000009}]
["(Locknetics 390 Plus)"]
[]
["Request-to-Exit Button",null,"Ea",1,0,{"$f":"G405*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D405*(((E405*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F405*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H405*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,99.207000000000008,{"$f":"M405*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D405*(((K405*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L405*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N405*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":220.54395000000002}]
["(Securitron SN-PB5)"]
[]
["Panel and Power Supply (supports 16 readers)",null,"Ea",1,0,{"$f":"G408*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D408*(((E408*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F408*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H408*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,366.82499999999999,{"$f":"M408*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D408*(((K408*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L408*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N408*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":644.86521000000005}]
["(Lenel LNL-OLS75CTX)"]
[]
["Battery Back-Up for ACS Panel ",null,"Ea",1,0,{"$f":"G411*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D411*(((E411*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F411*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H411*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,75.554999999999993,{"$f":"M411*'Sheet 2-Project Budget Summary'!$B$42","v":15.33},15.33,0,{"$f":"$D411*(((K411*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L411*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N411*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":116.54742000000002}]
["(Lenel ABT-12)"]
[]
["Ethernet Module to Connect to LAN",null,"Ea",1,0,{"$f":"G414*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D414*(((E414*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F414*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H414*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,591.29999999999995,{"$f":"M414*'Sheet 2-Project Budget Summary'!$B$42","v":30.66},30.66,0,{"$f":"$D414*(((K414*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L414*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N414*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":765.72474}]
["(Lenel LNL-ETHLAN)"]
[]
["Ethernet Cable",null,"Ea",1,0,{"$f":"G417*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D417*(((E417*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F417*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H417*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,58.4,{"$f":"M417*'Sheet 2-Project Budget Summary'!$B$42","v":10.219999999999999},10.219999999999999,0,{"$f":"$D417*(((K417*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L417*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N417*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":87.414580000000015}]
["(Generic)"]
[]
["System Controller (supports 16 readers)",null,"Ea",1,0,{"$f":"G420*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D420*(((E420*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F420*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H420*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1185.885,{"$f":"M420*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D420*(((K420*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L420*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N420*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2238.9486900000002}]
["(Lenel LNL-1000)"]
[]
["Single Card Reader Module",null,"Ea",1,0,{"$f":"G423*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D423*(((E423*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F423*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H423*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,355.875,{"$f":"M423*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D423*(((K423*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L423*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N423*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":631.61571000000004}]
["(Lenel LNL-1300)"]
[]
["Power Supply for Door Hardware (supports 16 doors)",null,"Ea",1,0,{"$f":"G426*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D426*(((E426*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F426*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H426*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,586.84699999999998,{"$f":"M426*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D426*(((K426*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L426*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N426*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":911.09183000000007}]
["(SDC SZ-636RF)"]
[]
["Wiring 18-2c",null,"Lf",300,0,{"$f":"G429*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D429*(((E429*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F429*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H429*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.1168,{"$f":"M429*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D429*(((K429*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L429*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N429*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":311.60415000000006}]
["(CSC 151000)"]
[]
["Wiring 18-4c",null,"Lf",150,0,{"$f":"G432*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D432*(((E432*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F432*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H432*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.23213999999999999,{"$f":"M432*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D432*(((K432*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L432*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N432*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":176.73628500000004}]
["(CSC 151200)"]
[]
["Wiring 18-6c",null,"Lf",150,0,{"$f":"G435*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D435*(((E435*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F435*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H435*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.33288000000000001,{"$f":"M435*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D435*(((K435*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L435*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N435*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":195.02059500000001}]
["(CSC 151230)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",150,3.5623999999999998,{"$f":"G438*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D438*(((E438*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F438*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H438*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1985.4255300000002},null,0,{"$f":"M438*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D438*(((K438*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L438*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N438*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(from door to panel, misc @ panel)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G441*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D441*(((E441*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F441*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H441*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M441*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D441*(((K441*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L441*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N441*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(from door to panel)"]
[]
[null,null,null,0,0,{"$f":"G444*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D444*(((E444*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F444*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H444*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M444*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D444*(((K444*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L444*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N444*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,null,0,0,{"$f":"G447*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D447*(((E447*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F447*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H447*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M447*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D447*(((K447*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L447*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N447*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I393:I448)","v":4164.3379250000007},null,null,null,null,null,{"$f":"SUM(O393:O448)","v":8954.8004853999992}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I438","v":1985.4255300000002},null,null,null,null,null,{"$f":"O435+O432+O429+O426+O423+O405+O402+O399+O396+O393","v":5101.2998454000008}]
[]
["TYPICAL EXTERIOR (BUILDING FACADE) INTRUSION DETECTION ZONE"]
["Typical exterior (building facade) intrusion detection zone provides motion detection coverage of critical assets located around the exterior of the building (generators, electrical panels and transformers, HVAC intakes, etc). "]
[]
["LOW, MEDIUM, AND HIGH RISK"]
["Typical exterior (building facade) intrustion detection zone provides protection of critical exterior assets through the use of an exterior, dual technology motion detector. Cost includes necessary panel, power supply, and modules as well as all required wiring, conduit, and 120 VAC drops to support equipment. "]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Panel and Power Supply (supports 16 devices)",null,"Ea",1,0,{"$f":"G464*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D464*(((E464*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F464*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H464*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,410.625,{"$f":"M464*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D464*(((K464*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L464*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N464*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":697.86321000000009}]
["(Lenel LNL-OLS120CTX)"]
[]
["Battery Back-Up Power Supply (supports 16 devices)",null,"Ea",1,0,{"$f":"G467*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D467*(((E467*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F467*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H467*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,75.554999999999993,{"$f":"M467*'Sheet 2-Project Budget Summary'!$B$42","v":15.183999999999999},15.183999999999999,0,{"$f":"$D467*(((K467*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L467*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N467*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":116.30812600000002}]
["(Lenel ABT-12)"]
["(Lenel ABT-12)"]
["Ethernet Module to Connect to LAN",null,"Ea",1,0,{"$f":"G470*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D470*(((E470*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F470*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H470*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,591.29999999999995,{"$f":"M470*'Sheet 2-Project Budget Summary'!$B$42","v":30.66},30.66,0,{"$f":"$D470*(((K470*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L470*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N470*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":765.72474}]
["(Lenel LNL-ETHLAN)"]
[]
["Ethernet Cable",null,"Ea",1,0,{"$f":"G473*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D473*(((E473*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F473*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H473*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,58.4,{"$f":"M473*'Sheet 2-Project Budget Summary'!$B$42","v":10.219999999999999},10.219999999999999,0,{"$f":"$D473*(((K473*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L473*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N473*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":87.414580000000015}]
["(Generic)"]
[]
["System Controller (supports 16 devices)",null,"Ea",1,0,{"$f":"G476*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D476*(((E476*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F476*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H476*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1185.885,{"$f":"M476*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D476*(((K476*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L476*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N476*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2238.9486900000002}]
["(Lenel LNL-1000)"]
[]
["Input Module",null,"Ea",1,0,{"$f":"G479*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D479*(((E479*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F479*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H479*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,766.5,{"$f":"M479*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D479*(((K479*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L479*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N479*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1128.4719600000003}]
["(Lenel LNL - 1100)"]
[]
["Exterior Dual Technology Motion Detector - 100 Lf Zone",null,"Ea",1,0,{"$f":"G482*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D482*(((E482*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F482*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H482*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,763.57999999999993,{"$f":"M482*'Sheet 2-Project Budget Summary'!$B$42","v":245.28},245.28,0,{"$f":"$D482*(((K482*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L482*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N482*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1325.9457199999999}]
["(Protech USA SDI-77XL-MIL)"]
[]
["Wiring 18-4c",null,"Lf",150,0,{"$f":"G485*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D485*(((E485*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F485*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H485*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.23213999999999999,{"$f":"M485*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D485*(((K485*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L485*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N485*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":176.73628500000004}]
["(CSC 151200)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",150,3.5623999999999998,{"$f":"G488*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D488*(((E488*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F488*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H488*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1985.4255300000002},null,0,{"$f":"M488*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D488*(((K488*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L488*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N488*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(to motion)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G491*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D491*(((E491*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F491*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H491*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M491*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D491*(((K491*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L491*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N491*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(for enclosure)"]
[]
[null,null,"Ea",0,0,{"$f":"G494*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D494*(((E494*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F494*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H494*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M494*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D494*(((K494*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L494*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N494*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G497*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D497*(((E497*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F497*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H497*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M497*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D497*(((K497*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L497*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N497*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G500*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D500*(((E500*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F500*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H500*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M500*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D500*(((K500*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L500*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N500*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I464:I502)","v":4164.3379250000007},null,null,null,null,null,{"$f":"SUM(O464:O502)","v":6537.4133110000002}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I488","v":1985.4255300000002},null,null,null,null,null,{"$f":"O485+O482","v":1502.6820049999999}]
["TYPICAL EXTERIOR (BUILDING FACADE) VIDEO SYSTEM ZONE"]
["Typical exterior (building facade) video system zone provides viewing capabilities of critical assets located around the exterior of the building (exterior ACS doors, generators, electrical panels and transformers, HVAC intakes, etc)."]
[]
["LOW, MEDIUM, AND HIGH RISK "]
["Typical exterior (building facade) video system zone provides viewing capabilities of critical exterior assets through the use of an exterior, pan/tilt/zone color camera. Cost includes necessary panel, power supply, and wall mount as well as all required wiring, conduit, and 120 VAC drops to support system equipment. "]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Exterior Pan/Tilt/Zoom Camera - 300 Lf Zone",null,"Ea",1,0,{"$f":"G516*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D516*(((E516*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F516*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H516*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,3534.66,{"$f":"M516*'Sheet 2-Project Budget Summary'!$B$42","v":239.44},239.44,0,{"$f":"$D516*(((K516*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L516*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N516*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":4669.38076}]
["(Pelco Spectra III SE-SD53CBW-PG-E1 incl, lens, mount, encl.)"]
[]
["Exterior Camera Wall Mount",null,"Ea",1,0,{"$f":"G519*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D519*(((E519*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F519*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H519*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,56.94,{"$f":"M519*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D519*(((K519*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L519*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N519*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":169.40088}]
["(Pelco MRWA)"]
[]
["Camera Power Supply and Enclosure (supports 16 cameras)",null,"Ea",1,0,{"$f":"G522*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D522*(((E522*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F522*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H522*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,223.38,{"$f":"M522*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D522*(((K522*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L522*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N522*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":471.29676000000001}]
["(Pelco MCS16-20)"]
[]
["Coaxial/Power/Comm Cable RG-59U with 18/4c",null,"Lf",150,0,{"$f":"G525*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D525*(((E525*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F525*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H525*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.89351999999999998,{"$f":"M525*'Sheet 2-Project Budget Summary'!$B$42","v":0.55479999999999996},0.55479999999999996,0,{"$f":"$D525*(((K525*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L525*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N525*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":298.57146000000006}]
["(CSC 516681)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",150,3.5623999999999998,{"$f":"G528*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D528*(((E528*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F528*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H528*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1985.4255300000002},null,0,{"$f":"M528*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D528*(((K528*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L528*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N528*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(from cameras to DVRl)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G531*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D531*(((E531*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F531*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H531*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M531*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D531*(((K531*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L531*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N531*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(Video system power supply)"]
[]
[null,null,0,0,0,{"$f":"G534*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D534*(((E534*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F534*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H534*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M534*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D534*(((K534*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L534*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N534*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I516:I535)","v":4164.3379250000007},null,null,null,null,null,{"$f":"SUM(O516:O535)","v":5608.6498600000004}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I528","v":1985.4255300000002},null,null,null,null,null,{"$f":"O516+O519+O525","v":5137.3531000000003}]
["TYPICAL PERIMETER ACCESS CONTROL ZONE"]
["Typical perimeter access control zone provides electronic access control at a site perimeter entrance point (I.e. vehicle gate). This system would typically be integrated with an automatic gate and gate operator.  "]
[]
["LOW, MEDIUM, AND HIGH RISK"]
["Typical perimeter access control zone provides electronic access control at a site perimeter entrance point (I.e. vehicle gate). Cost doesn't include automatic gate or gate operator, but rather, only the hardware required to equip an automatic gate with electronic access control. Cost includes necessary panels, power supply, controllers, and modules as well as card reader stanchion and stanchion pad. Cost also includes all required wiring, conduit, and 120 VAC drops to support equipment. "]
[]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Contactless Card Reader with Keypad",null,"Ea",1,0,{"$f":"G551*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D551*(((E551*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F551*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H551*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,700.8,{"$f":"M551*'Sheet 2-Project Budget Summary'!$B$42","v":181.697},181.697,0,{"$f":"$D551*(((K551*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L551*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N551*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1145.7693830000001}]
["(HID Prox Pro - 5355)"]
[]
["UL 634 L2 High Security Switch",null,"Ea",1,0,{"$f":"G554*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D554*(((E554*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F554*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H554*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,200,{"$f":"M554*'Sheet 2-Project Budget Summary'!$B$42","v":92.534800000000004},92.534800000000004,0,{"$f":"$D554*(((K554*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L554*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N554*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":393.6645372000001}]
["(GE SR2707A)"]
[]
["Card Reader Stanchion",null,"Ea",1,0,{"$f":"G557*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D557*(((E557*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F557*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H557*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,153.29999999999998,{"$f":"M557*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D557*(((K557*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L557*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N557*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":386.49996000000004}]
["(Engineered Parking Systems 306-4)"]
[]
["Concrete Pad for Stanchion",null,"CY",0.185,0,{"$f":"G560*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D560*(((E560*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F560*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H560*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,255.5,{"$f":"M560*'Sheet 2-Project Budget Summary'!$B$42","v":145.27000000000001},145.27000000000001,0.56000000000000005,{"$f":"$D560*(((K560*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L560*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N560*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":101.36707404999999}]
["(2'x2'x1')"]
[]
["Panel and Power Supply (supports 16 readers)",null,"Ea",1,0,{"$f":"G563*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D563*(((E563*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F563*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H563*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,366.82499999999999,{"$f":"M563*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D563*(((K563*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L563*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N563*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":644.86521000000005}]
["(Lenel LNL-OLS75CTX)"]
[]
["Battery Back-Up for ACS Panel ",null,"Ea",1,0,{"$f":"G566*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D566*(((E566*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F566*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H566*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,75.554999999999993,{"$f":"M566*'Sheet 2-Project Budget Summary'!$B$42","v":15.33},15.33,0,{"$f":"$D566*(((K566*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L566*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N566*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":116.54742000000002}]
["(Lenel ABT-12)"]
[]
["Ethernet Module to Connect to LAN",null,"Ea",1,0,{"$f":"G569*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D569*(((E569*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F569*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H569*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,591.29999999999995,{"$f":"M569*'Sheet 2-Project Budget Summary'!$B$42","v":30.66},30.66,0,{"$f":"$D569*(((K569*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L569*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N569*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":765.72474}]
["(Lenel LNL-ETHLAN)"]
[]
["Ethernet Cable",null,"Ea",1,0,{"$f":"G572*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D572*(((E572*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F572*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H572*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,58.4,{"$f":"M572*'Sheet 2-Project Budget Summary'!$B$42","v":10.219999999999999},10.219999999999999,0,{"$f":"$D572*(((K572*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L572*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N572*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":87.414580000000015}]
["(Generic)"]
[]
["System Controller (supports 16 readers)",null,"Ea",1,0,{"$f":"G575*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D575*(((E575*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F575*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H575*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1185.885,{"$f":"M575*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D575*(((K575*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L575*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N575*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2238.9486900000002}]
["(Lenel LNL-1000)"]
[]
["Single Card Reader Module",null,"Ea",1,0,{"$f":"G578*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D578*(((E578*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F578*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H578*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,355.875,{"$f":"M578*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D578*(((K578*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L578*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N578*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":631.61571000000004}]
["(Lenel LNL-1300)"]
[]
["6\" x 6\" x 6\" NEMA 4 Enclosure",null,"Ea",1,0,{"$f":"G581*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D581*(((E581*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F581*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H581*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,239.44,{"$f":"M581*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D581*(((K581*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L581*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N581*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":490.7293600000001}]
["(Generic)"]
[]
["Wiring 18-2c",null,"Lf",480,0,{"$f":"G584*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D584*(((E584*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F584*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H584*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.1168,{"$f":"M584*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D584*(((K584*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L584*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N584*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":498.56664000000006}]
["(CSC 151000)"]
[]
["Wiring 18-6c",null,"Lf",480,0,{"$f":"G587*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D587*(((E587*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F587*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H587*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.33288000000000001,{"$f":"M587*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D587*(((K587*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L587*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N587*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":624.06590400000005}]
["(CSC 151230)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",510,3.5623999999999998,{"$f":"G590*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D590*(((E590*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F590*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H590*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":6750.4468020000013},null,0,{"$f":"M590*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D590*(((K590*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L590*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N590*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(reader and mag to operator, op to encl. and panel)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G593*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D593*(((E593*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F593*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H593*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M593*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D593*(((K593*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L593*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N593*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(to panel)"]
[]
[null,null,null,0,0,{"$f":"G596*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D596*(((E596*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F596*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H596*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M596*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D596*(((K596*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L596*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N596*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,null,0,0,{"$f":"G599*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D599*(((E599*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F599*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H599*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M599*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D599*(((K599*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L599*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N599*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I551:I600)","v":8929.3591970000016},null,null,null,null,null,{"$f":"SUM(O551:O600)","v":8125.7792082500009}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I590","v":6750.4468020000013},null,null,null,null,null,{"$f":"O551+O554+O557+O560+O578+O584+O587","v":3781.5492082500004}]
["TYPICAL PERIMETER INTRUSION DETECTION ZONE"]
["Typical perimeter intrusion detection zone provides protection around the site perimeter to unauthorized personnel. "]
["LOW AND MEDIUM RISK "]
["Low and medium risk perimeter intrusion detection zone provides protection around the site perimeter to unauthorized personnel through the use of a buried fiber optic sensor system. Cost includes necessary outdoor enclosures, panels, modules, cable, processor, and dirt work. Cost includes required wiring, conduit, 120 VAC drops to support equipment. "]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Panel and Power Supply (supports 1 zone)",null,"Ea",1,0,{"$f":"G614*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D614*(((E614*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F614*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H614*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,167.827,{"$f":"M614*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D614*(((K614*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L614*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N614*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":404.07763000000006}]
["(SDC 602RF)"]
[]
["24\" x 24\" x 10\" NEMA 4 Enclosure",null,"Ea",1,0,{"$f":"G617*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D617*(((E617*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F617*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H617*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,4197.5,{"$f":"M617*'Sheet 2-Project Budget Summary'!$B$42","v":978.19999999999993},978.19999999999993,0,{"$f":"$D617*(((K617*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L617*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N617*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":6682.2448000000004}]
["(for processor and power supply)"]
["(Lenel ABT-12)"]
["Ethernet Module to Connect to LAN",null,"Ea",1,0,{"$f":"G620*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D620*(((E620*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F620*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H620*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,591.29999999999995,{"$f":"M620*'Sheet 2-Project Budget Summary'!$B$42","v":30.66},30.66,0,{"$f":"$D620*(((K620*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L620*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N620*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":765.72474}]
["(Lenel LNL-ETHLAN)"]
[]
["Ethernet Cable",null,"Ea",1,0,{"$f":"G623*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D623*(((E623*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F623*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H623*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,58.4,{"$f":"M623*'Sheet 2-Project Budget Summary'!$B$42","v":10.219999999999999},10.219999999999999,0,{"$f":"$D623*(((K623*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L623*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N623*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":87.414580000000015}]
["(Generic)"]
[]
["System Controller (supports 16 devices)",null,"Ea",1,0,{"$f":"G626*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D626*(((E626*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F626*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H626*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1185.885,{"$f":"M626*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D626*(((K626*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L626*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N626*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2238.9486900000002}]
["(Lenel LNL-1000)"]
[]
["Input Module (supports 16 zones)",null,"Ea",1,0,{"$f":"G629*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D629*(((E629*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F629*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H629*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,766.5,{"$f":"M629*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D629*(((K629*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L629*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N629*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1128.4719600000003}]
["(Lenel LNL - 1100)"]
[]
["Fence-Mounted Fiber Optic Sensor Cable - 300LF Zone",null,"Lf",1000,0,{"$f":"G632*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D632*(((E632*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F632*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H632*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,{"$f":"1.241*1.55","v":1.9235500000000003},{"$f":"M632*'Sheet 2-Project Budget Summary'!$B$42","v":0.73},0.73,0,{"$f":"$D632*(((K632*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L632*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N632*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3523.9655000000012}]
["(Fiber SenSys IC-4)"]
[]
["Fence-Mounted Sensor Processor (supports 1-300 Lf zone)",null,"Ea",1,0,{"$f":"G635*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D635*(((E635*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F635*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H635*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,{"$f":"5840 * 1.42","v":8292.7999999999993},{"$f":"M635*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D635*(((K635*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L635*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N635*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":10838.315840000001}]
["(Fiber SenSys FD-208)"]
[]
["Wiring 18-2c",null,"Lf",150,0,{"$f":"G638*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D638*(((E638*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F638*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H638*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.1168,{"$f":"M638*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D638*(((K638*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L638*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N638*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":155.80207500000003}]
["(CSC 151000-from enclosure to panel)"]
[]
["Splice Box at Building",null,"Ea",1,0,{"$f":"G641*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D641*(((E641*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F641*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H641*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,876,{"$f":"M641*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D641*(((K641*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L641*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N641*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1863.9878400000002}]
["(Generic)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",300,3.5623999999999998,{"$f":"G644*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D644*(((E644*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F644*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H644*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3970.8510600000004},null,0,{"$f":"M644*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D644*(((K644*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L644*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N644*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(from enclosure to zone of detection)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",150,3.5623999999999998,{"$f":"G647*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D647*(((E647*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F647*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H647*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1985.4255300000002},null,0,{"$f":"M647*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D647*(((K647*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L647*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N647*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(from enclosure to panel)"]
[]
["Sod Removal and Install",null,"Ls",1,0,{"$f":"G650*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D650*(((E650*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F650*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H650*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,711.75,{"$f":"M650*'Sheet 2-Project Budget Summary'!$B$42","v":272.72800000000001},272.72800000000001,80.52,{"$f":"$D650*(((K650*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L650*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N650*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1405.6478920000004}]
["(Generic)"]
[]
["Trenching and Backfill for 1/2\" conduit",null,"Lf",300,0.9052,{"$f":"G653*'Sheet 2-Project Budget Summary'!$B$42","v":0.16059999999999999},0.16059999999999999,1.0657999999999999,{"$f":"$D653*(((E653*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F653*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H653*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":794.44002000000012},null,0,{"$f":"M653*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D653*(((K653*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L653*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N653*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(Generic)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G656*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D656*(((E656*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F656*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H656*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M656*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D656*(((K656*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L656*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N656*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(for fence-mounted sensor processor)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G659*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D659*(((E659*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F659*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H659*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M659*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D659*(((K659*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L659*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N659*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(for panel)"]
[]
[null,null,"Ea",0,0,{"$f":"G662*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D662*(((E662*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F662*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H662*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M662*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D662*(((K662*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L662*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N662*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G665*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D665*(((E665*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F665*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H665*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M665*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D665*(((K665*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L665*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N665*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I614:I666)","v":11108.541400000002},null,null,null,null,null,{"$f":"SUM(O614:O666)","v":29094.601547000006}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I656+I653+I647+I644","v":8929.6290050000007},null,null,null,null,null,{"$f":"O614+O617+O632+O638+O650","v":12171.737897000003}]
["HIGH RISK"]
["High risk provides site perimeter protection through the use of both a buried fiber optic sensor system and pairs of exterior, dual technology motion detectors. Cost includes necessary outdoor enclosures, panels, modules, cable, processor, and dirt work. Cost includes required wiring, conduit, 120 VAC drops to support equipment. "]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Panel and Power Supply (supports 1zone)",null,"Ea",2,0,{"$f":"G678*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D678*(((E678*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F678*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H678*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,167.827,{"$f":"M678*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D678*(((K678*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L678*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N678*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":808.15526000000011}]
["(SDC 602RF)"]
[]
["24\" x 24\" x 10\" NEMA 4 Enclosure",null,"Ea",1,0,{"$f":"G681*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D681*(((E681*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F681*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H681*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,4197.5,{"$f":"M681*'Sheet 2-Project Budget Summary'!$B$42","v":978.19999999999993},978.19999999999993,0,{"$f":"$D681*(((K681*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L681*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N681*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":6682.2448000000004}]
["(for processor and power supply)"]
["(Lenel ABT-12)"]
["Ethernet Module to Connect to LAN",null,"Ea",1,0,{"$f":"G684*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D684*(((E684*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F684*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H684*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,591.29999999999995,{"$f":"M684*'Sheet 2-Project Budget Summary'!$B$42","v":30.66},30.66,0,{"$f":"$D684*(((K684*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L684*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N684*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":765.72474}]
["(Lenel LNL-ETHLAN)"]
[]
["Ethernet Cable",null,"Ea",1,0,{"$f":"G687*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D687*(((E687*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F687*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H687*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,58.4,{"$f":"M687*'Sheet 2-Project Budget Summary'!$B$42","v":10.219999999999999},10.219999999999999,0,{"$f":"$D687*(((K687*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L687*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N687*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":87.414580000000015}]
["(Generic)"]
[]
["System Controller (supports 16 devices)",null,"Ea",1,0,{"$f":"G690*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D690*(((E690*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F690*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H690*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1185.885,{"$f":"M690*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D690*(((K690*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L690*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N690*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2238.9486900000002}]
["(Lenel LNL-1000)"]
[]
["Input Module (supports 16 zones)",null,"Ea",1,0,{"$f":"G693*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D693*(((E693*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F693*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H693*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,766.5,{"$f":"M693*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D693*(((K693*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L693*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N693*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1128.4719600000003}]
["(Lenel LNL - 1100)"]
[]
["Fence-Mounted Fiber Optic Sensor Cable - 300LF Zone",null,"Lf",1000,0,{"$f":"G696*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D696*(((E696*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F696*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H696*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,{"$f":"1.241*1.55","v":1.9235500000000003},{"$f":"M696*'Sheet 2-Project Budget Summary'!$B$42","v":0.73},0.73,0,{"$f":"$D696*(((K696*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L696*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N696*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3523.9655000000012}]
["(Fiber SenSys IC-4)"]
[]
["Fence-Mounted Sensor Processor (supports 1-300 Lf zone)",null,"Ea",1,0,{"$f":"G699*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D699*(((E699*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F699*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H699*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,{"$f":"5840 * 1.42","v":8292.7999999999993},{"$f":"M699*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D699*(((K699*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L699*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N699*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":10838.315840000001}]
["(Fiber SenSys FD-208)"]
[]
["Exterior Bistatic Microwave Sensors - 300 Lf Zone",null,"Ea",1,0,{"$f":"G702*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D702*(((E702*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F702*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H702*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,4200,{"$f":"M702*'Sheet 2-Project Budget Summary'!$B$42","v":245.28},245.28,0,{"$f":"$D702*(((K702*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L702*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N702*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5484.0139200000003}]
["(Protech USA SDI-77XL-MIL)"]
[]
["3\" Galvanized Pole for Motion Detector",null,"Ea",2,0,{"$f":"G705*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D705*(((E705*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F705*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H705*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,129.21,{"$f":"M705*'Sheet 2-Project Budget Summary'!$B$42","v":24.09},24.09,3.35,{"$f":"$D705*(((K705*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L705*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N705*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":399.76222000000013}]
["(Generic)"]
[]
["Splice Box at Building",null,"Ea",1,0,{"$f":"G708*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D708*(((E708*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F708*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H708*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,876,{"$f":"M708*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D708*(((K708*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L708*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N708*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1863.9878400000002}]
["(Generic)"]
[]
["Wiring 18-2c",null,"Lf",150,0,{"$f":"G711*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D711*(((E711*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F711*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H711*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.1168,{"$f":"M711*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D711*(((K711*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L711*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N711*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":155.80207500000003}]
["(CSC 151000-from buried sensor enclosure to panel)"]
[]
["Wiring 18-4c",null,"Lf",1050,0,{"$f":"G714*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D714*(((E714*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F714*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H714*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.23213999999999999,{"$f":"M714*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D714*(((K714*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L714*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N714*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1237.1539950000001}]
["(CSC 151200-from motions to panel)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",1050,3.5623999999999998,{"$f":"G717*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D717*(((E717*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F717*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H717*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":13897.978710000001},null,0,{"$f":"M717*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D717*(((K717*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L717*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N717*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(from zones to enclosure, enc to panel)"]
[]
["Trenching and Backfill for 1/2\" conduit",null,"Lf",900,0.9052,{"$f":"G720*'Sheet 2-Project Budget Summary'!$B$42","v":0.16059999999999999},0.16059999999999999,1.0657999999999999,{"$f":"$D720*(((E720*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F720*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H720*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2383.3200600000005},null,0,{"$f":"M720*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D720*(((K720*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L720*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N720*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(Generic)"]
[]
["Sod Removal and Install",null,"Ls",1,0,{"$f":"G723*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D723*(((E723*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F723*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H723*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,711.75,{"$f":"M723*'Sheet 2-Project Budget Summary'!$B$42","v":272.72800000000001},272.72800000000001,80.52,{"$f":"$D723*(((K723*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L723*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N723*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1405.6478920000004}]
["(Generic)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G726*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D726*(((E726*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F726*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H726*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M726*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D726*(((K726*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L726*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N726*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(for panel)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G729*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D729*(((E729*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F729*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H729*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M729*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D729*(((K729*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L729*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N729*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(for buried sensor processor)"]
[]
[null,null,"Ea",0,0,{"$f":"G732*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D732*(((E732*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F732*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H732*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M732*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D732*(((K732*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L732*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N732*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G735*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D735*(((E735*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F735*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H735*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M735*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D735*(((K735*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L735*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N735*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I678:I736)","v":20639.12356},null,null,null,null,null,{"$f":"SUM(O678:O736)","v":36619.609312000008}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I729+I720+I717","v":18460.211165000001},null,null,null,null,null,{"$f":"O723+O714+O711+O705+O702+O699+O696+O678+O681","v":30535.061502000004}]
["TYPICAL PERIMETER VIDEO SYSTEM ZONE"]
["Typical perimeter video system zone provides viewing capabilities of the site perimeter."]
["LOW, MEDIUM, AND HIGH RISK "]
["Typical perimeter video system zone provides viewing capabilities of the site perimeter through the use of an exterior, fixed color camera. Cost includes all necessary exterior enclosures, panels, power supply, camera pole, and dirt work. Cost also includes all required wiring, conduit, and 120 VAC drops to support equipment. "]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Exterior Fixed Camera - 300 LF Zone",null,"Ea",1,0,{"$f":"G750*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D750*(((E750*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F750*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H750*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1080.08,{"$f":"M750*'Sheet 2-Project Budget Summary'!$B$42","v":239.44},239.44,0,{"$f":"$D750*(((K750*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L750*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N750*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1699.33896}]
["(Pelco Spectra III SE-SD53CBW-PG-E1 incl, lens, mount, encl.)"]
[]
["Exterior Camera Pole Mount",null,"Ea",1,0,{"$f":"G753*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D753*(((E753*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F753*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H753*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,388.36,{"$f":"M753*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D753*(((K753*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L753*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N753*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":570.41908000000012}]
["(Pelco PP350)"]
[]
["6\" x 6\" NEMA 4 Enclosure",null,"Ea",2,0,{"$f":"G756*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D756*(((E756*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F756*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H756*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,239.44,{"$f":"M756*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D756*(((K756*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L756*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N756*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":981.4587200000002}]
["(Generic)"]
[]
["24\" x 24\" NEMA 4 Enclosure",null,"Ea",1,0,{"$f":"G759*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D759*(((E759*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F759*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H759*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,4197.5,{"$f":"M759*'Sheet 2-Project Budget Summary'!$B$42","v":978.19999999999993},978.19999999999993,0,{"$f":"$D759*(((K759*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L759*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N759*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":6682.2448000000004}]
["(Pelco MCS16-20)"]
[]
["Camera Power Supply and Enclosure (supports 1 camera)",null,"Ea",1,0,{"$f":"G762*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D762*(((E762*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F762*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H762*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,169.35999999999999,{"$f":"M762*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D762*(((K762*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L762*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N762*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":405.93255999999997}]
["(Pelco WCS1-4)"]
[]
["Splice Box at Building",null,"Ea",1,0,{"$f":"G765*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D765*(((E765*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F765*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H765*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,876,{"$f":"M765*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D765*(((K765*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L765*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N765*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1863.9878400000002}]
["(Generic)"]
[]
["20' Wood Pole",null,"Ls",1,0,{"$f":"G768*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D768*(((E768*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F768*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H768*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,887.31499999999994,{"$f":"M768*'Sheet 2-Project Budget Summary'!$B$42","v":1365.6256000000001},1365.6256000000001,0,{"$f":"$D768*(((K768*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L768*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N768*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3311.9115084000005}]
["(incl. base, excavation, fill, etc.)"]
[]
["Wiring 18-2c",null,"Lf",25,0,{"$f":"G771*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D771*(((E771*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F771*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H771*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.1168,{"$f":"M771*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D771*(((K771*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L771*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N771*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":25.967012500000003}]
["(CSC 151000)"]
[]
["Coaxial/Power/Comm Cable RG-59U with 18/2c",null,"Lf",490,0,{"$f":"G774*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D774*(((E774*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F774*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H774*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.89351999999999998,{"$f":"M774*'Sheet 2-Project Budget Summary'!$B$42","v":0.55479999999999996},0.55479999999999996,0,{"$f":"$D774*(((K774*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L774*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N774*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":975.33343600000023}]
["(CSC 516681)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",490,3.5623999999999998,{"$f":"G777*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D777*(((E777*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F777*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H777*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":6485.723398000001},null,0,{"$f":"M777*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D777*(((K777*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L777*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N777*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(from pole to building, inside building to DVR)"]
[]
["Trenching and Backfill for 3/4\" conduit",null,"Lf",300,0.9052,{"$f":"G780*'Sheet 2-Project Budget Summary'!$B$42","v":0.16059999999999999},0.16059999999999999,1.0657999999999999,{"$f":"$D780*(((E780*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F780*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H780*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":794.44002000000012},null,0,{"$f":"M780*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D780*(((K780*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L780*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N780*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(Generic)"]
[]
["120 Volt Drop",null,"Ls",1,866.94799999999987,{"$f":"G783*'Sheet 2-Project Budget Summary'!$B$42","v":1202.31},1202.31,159.87,{"$f":"$D783*(((E783*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F783*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H783*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3213.0358700000002},null,0,{"$f":"M783*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D783*(((K783*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L783*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N783*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(at pole, pulled from field)"]
[]
[null,null,0,0,0,{"$f":"G786*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D786*(((E786*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F786*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H786*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M786*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D786*(((K786*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L786*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N786*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,0,0,0,{"$f":"G789*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D789*(((E789*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F789*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H789*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M789*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D789*(((K789*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L789*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N789*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I750:I790)","v":10493.199288000002},null,null,null,null,null,{"$f":"SUM(O750:O790)","v":16516.593916899998}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I777+I780+I783","v":10493.199288000002},null,null,null,null,null,{"$f":"O750+O753+O756+O762+O768+O771+O774","v":7970.361276900001}]
["BIOMETRIC ADDER"]
["Provides additional identification verification at access controlled doors throught the use of a fingerprint reader. Added to base ACS zone cost. Cost is per ACS zone."]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Fingerprint Reader",null,"Ea",1,0,{"$f":"G801*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D801*(((E801*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F801*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H801*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1750.54,{"$f":"M801*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D801*(((K801*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L801*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N801*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2319.1603600000003}]
["(Bioscrypt V-Smart-A-H)"]
[]
[null,null,"Ea",0,0,{"$f":"G804*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D804*(((E804*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F804*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H804*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M804*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D804*(((K804*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L804*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N804*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G807*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D807*(((E807*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F807*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H807*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M807*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D807*(((K807*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L807*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N807*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G810*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D810*(((E810*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F810*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H810*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M810*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D810*(((K810*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L810*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N810*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G813*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D813*(((E813*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F813*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H813*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M813*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D813*(((K813*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L813*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N813*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G816*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D816*(((E816*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F816*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H816*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M816*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D816*(((K816*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L816*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N816*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G819*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D819*(((E819*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F819*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H819*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M819*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D819*(((K819*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L819*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N819*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["TOTALS",null,null,null,null,null,null,null,{"$f":"SUM(I801:I821)","v":0},null,null,null,null,null,{"$f":"SUM(O801:O821)","v":2319.1603600000003}]
[]
["THERMAL IMAGING ADDER"]
["Provides thermal imaging capabilites at site perimeter through the use of thermal imaging camera. Added to base cost of site perimeter video system zone. Cost is per video system zone."]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Thermal Imaging PTZ Camera",null,"Ea",1,0,{"$f":"G830*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D830*(((E830*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F830*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H830*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,53684.2,{"$f":"M830*'Sheet 2-Project Budget Summary'!$B$42","v":245.28},245.28,0,{"$f":"$D830*(((K830*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L830*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N830*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":65359.89592000001}]
["(EMX 8000/2X 100mm-incl mount, control box, etc)"]
[]
["Wiring 18-4c",null,"Lf",490,0,{"$f":"G833*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D833*(((E833*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F833*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H833*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.23213999999999999,{"$f":"M833*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D833*(((K833*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L833*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N833*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":577.3385310000001}]
["(CSC 151200-from camera to panel)"]
[]
["Specialized Training",null,"Ea",1,0,{"$f":"G836*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D836*(((E836*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F836*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H836*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M836*'Sheet 2-Project Budget Summary'!$B$42","v":245.28},245.28,0,{"$f":"$D836*(((K836*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L836*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N836*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":402.01392000000004}]
["(Generic)"]
[]
[null,null,0,0,0,{"$f":"G839*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D839*(((E839*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F839*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H839*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M839*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D839*(((K839*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L839*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N839*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["TOTALS",null,null,null,null,null,null,null,{"$f":"SUM(I830:I840)","v":0},null,null,null,null,null,{"$f":"SUM(O830:O840)","v":66339.248371000009}]
[]
["VIDEO ANALYTICS ADDER"]
["Provides advanced video analytic capabilities to exterior cameras to provide for exterior (building facade and site perimeter) video motion detection. Uses existing cameras with the addition of advanced software, processors, and servers. Added to base cost of exterior (building facade and site perimeter) video system zone. Cost is per video system zone."]
[]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Video Analytics Processor",null,"Ea",1,0,{"$f":"G851*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D851*(((E851*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F851*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H851*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1314,{"$f":"M851*'Sheet 2-Project Budget Summary'!$B$42","v":735.84},735.84,0,{"$f":"$D851*(((K851*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L851*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N851*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2795.9817600000006}]
["(Guardian Solutions)"]
[]
["Video Analytics Software",null,"Ea",1,0,{"$f":"G854*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D854*(((E854*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F854*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H854*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,2190,{"$f":"M854*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D854*(((K854*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L854*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N854*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2649.9}]
["(Guardian Solutions)"]
[]
["Camera Calibration",null,"Ea",1,0,{"$f":"G857*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D857*(((E857*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F857*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H857*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M857*'Sheet 2-Project Budget Summary'!$B$42","v":735.84},735.84,0,{"$f":"$D857*(((K857*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L857*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N857*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1206.0417600000003}]
["(Guardian Solutions)"]
[]
["Best Practices/Procedures Training",null,"Ea",1,0,{"$f":"G860*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D860*(((E860*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F860*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H860*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M860*'Sheet 2-Project Budget Summary'!$B$42","v":735.84},735.84,0,{"$f":"$D860*(((K860*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L860*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N860*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1206.0417600000003}]
["(Guardian Solutions)"]
[]
[null,null,0,0,0,{"$f":"G863*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D863*(((E863*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F863*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H863*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M863*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D863*(((K863*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L863*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N863*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,0,0,0,{"$f":"G866*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D866*(((E866*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F866*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H866*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M866*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D866*(((K866*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L866*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N866*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["TOTALS",null,null,null,null,null,null,null,{"$f":"SUM(I851:I867)","v":0},null,null,null,null,null,{"$f":"SUM(O851:O867)","v":7857.9652800000003}]
[]
["TYPICAL EXTERIOR (BLDG FACADE) MONITORED DOOR ZONE"]
["Typical exterior (building facade) monitored door provides protection of an exterior door through the use of a UL 634 L2 High Security Switch (HSS). "]
["LOW, MEDIUM, AND HIGH RISK"]
["Typical exterior (building facade) monitored door includes one (1) UL 634 L2 high security switch, panel, power supply, and all modules required. Cost also includes all wiring, conduit, and 120 VAC drops required to support equipment."]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Panel and Power Supply (supports 16 devices)",null,"Ea",1,0,{"$f":"G879*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D879*(((E879*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F879*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H879*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,366.75199999999995,{"$f":"M879*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D879*(((K879*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L879*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N879*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":644.77688000000001}]
["(Lenel LNL-OLS75CTX)"]
[]
["Battery Back-Up Power Supply (supports 16 devices)",null,"Ea",1,0,{"$f":"G882*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D882*(((E882*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F882*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H882*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,75.554999999999993,{"$f":"M882*'Sheet 2-Project Budget Summary'!$B$42","v":15.183999999999999},15.183999999999999,0,{"$f":"$D882*(((K882*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L882*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N882*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":116.30812600000002}]
["(Lenel ABT-12)"]
["(Lenel ABT-12)"]
["Ethernet Module to Connect to LAN",null,"Ea",1,0,{"$f":"G885*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D885*(((E885*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F885*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H885*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,591.29999999999995,{"$f":"M885*'Sheet 2-Project Budget Summary'!$B$42","v":30.66},30.66,0,{"$f":"$D885*(((K885*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L885*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N885*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":765.72474}]
["(Lenel LNL-ETHLAN)"]
[]
["Ethernet Cable",null,"Ea",1,0,{"$f":"G888*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D888*(((E888*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F888*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H888*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,58.4,{"$f":"M888*'Sheet 2-Project Budget Summary'!$B$42","v":10.219999999999999},10.219999999999999,0,{"$f":"$D888*(((K888*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L888*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N888*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":87.414580000000015}]
["(Generic)"]
[]
["System Controller (supports 16 devices)",null,"Ea",1,0,{"$f":"G891*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D891*(((E891*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F891*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H891*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1185.885,{"$f":"M891*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D891*(((K891*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L891*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N891*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2238.9486900000002}]
["(Lenel LNL-1000)"]
[]
["Input Module (supports 16 switches)",null,"Ea",1,0,{"$f":"G894*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D894*(((E894*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F894*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H894*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,766.5,{"$f":"M894*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D894*(((K894*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L894*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N894*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1128.4719600000003}]
["(Lenel LNL - 1100)"]
[]
["UL 634 L2 High Security Switch",null,"Ea",1,0,{"$f":"G897*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D897*(((E897*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F897*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H897*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,200,{"$f":"M897*'Sheet 2-Project Budget Summary'!$B$42","v":92.534800000000004},92.534800000000004,0,{"$f":"$D897*(((K897*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L897*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N897*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":393.6645372000001}]
["(GE 1076D)"]
[]
["Wiring 18-2c",null,"Lf",150,0,{"$f":"G900*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D900*(((E900*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F900*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H900*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0.1168,{"$f":"M900*'Sheet 2-Project Budget Summary'!$B$42","v":0.54749999999999999},0.54749999999999999,0,{"$f":"$D900*(((K900*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L900*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N900*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":155.80207500000003}]
["(CSC 151000)"]
[]
["1/2\" Rigid Galvanized Conduit",null,"Lf",150,3.5623999999999998,{"$f":"G903*'Sheet 2-Project Budget Summary'!$B$42","v":5.4458000000000002},5.4458000000000002,0,{"$f":"$D903*(((E903*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F903*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H903*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1985.4255300000002},null,0,{"$f":"M903*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D903*(((K903*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L903*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N903*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(to motion)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G906*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D906*(((E906*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F906*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H906*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M906*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D906*(((K906*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L906*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N906*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(for enclosure)"]
[]
[null,null,"Ea",0,0,{"$f":"G909*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D909*(((E909*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F909*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H909*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M909*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D909*(((K909*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L909*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N909*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G912*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D912*(((E912*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F912*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H912*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M912*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D912*(((K912*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L912*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N912*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G915*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D915*(((E915*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F915*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H915*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M915*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D915*(((K915*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L915*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N915*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I879:I916)","v":4164.3379250000007},null,null,null,null,null,{"$f":"SUM(O879:O916)","v":5531.1115882000004}]
[]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,{"$f":"I903","v":1985.4255300000002},null,null,null,null,null,{"$f":"O897+O900","v":549.4666122000001}]
["ACS LOCAL MONITORING ZONE"]
["ACS Local monitoring zone provides monitoring capabilities of all facility ACS systems locally (I.e. in the facility). Provides monitoring of interior, exterior, and perimeter systems. ACS local monitoring zone is in addition to monitoring workstations provided for Secure Areas and SCIFs."]
[]
["Low, Medium, and High Risk"]
["ACS local monitoring station includes PC, software, all licenses, monitor, etc to support 32 card reader controlled doors and unlimited IDS zones. Also includes badging workstation with camera, tripod, badge printer, etc. "]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["ACS Workstation",null,"Ea",1,0,{"$f":"G930*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D930*(((E930*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F930*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H930*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,3796.3649999999998,{"$f":"M930*'Sheet 2-Project Budget Summary'!$B$42","v":858.48},858.48,0,{"$f":"$D930*(((K930*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L930*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N930*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":6000.6503700000003}]
["(Lenel PCC-32ESI, SWC-32ESI)"]
[]
["Enrollment Workstation",null,"Ea",1,0,{"$f":"G933*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D933*(((E933*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F933*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H933*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,4484.0249999999996,{"$f":"M933*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D933*(((K933*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L933*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N933*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5626.6772099999998}]
["(Lenel CAM-500KUSB, P210i-0000U-IDO)"]
[]
["120 Volt Drop",null,"Ls",1,558.30399999999997,{"$f":"G936*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D936*(((E936*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F936*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H936*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2178.9123950000003},null,0,{"$f":"M936*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D936*(((K936*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L936*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N936*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(ACS workstation)"]
[]
[null,null,"Ea",0,0,{"$f":"G939*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D939*(((E939*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F939*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H939*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M939*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D939*(((K939*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L939*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N939*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G942*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D942*(((E942*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F942*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H942*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M942*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D942*(((K942*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L942*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N942*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G945*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D945*(((E945*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F945*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H945*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M945*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D945*(((K945*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L945*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N945*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I930:I946)","v":2178.9123950000003},null,null,null,null,null,{"$f":"SUM(O930:O946)","v":11627.327580000001}]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"O930","v":6000.6503700000003}]
["VIDEO SYSTEM LOCAL MONITORING ZONE"]
["Video system local monitoring zone provides monitoring capabilities of all facility video systems locally (I.e. in the facility). Provides monitoring of interior, exterior, and perimeter systems. Video system local monitoring zone is in addition to monitoring workstations provided for Secure Areas and SCIF's."]
[]
["Low, Medium, and High Risk"]
["Video system local monitoring station includes DVR, matrix switcher, keyboard controller, monitor, etc to support 16 cameras "]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Digital Video Recorder (600GbHD)",null,"Ea",1,0,{"$f":"G959*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D959*(((E959*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F959*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H959*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,11040.885,{"$f":"M959*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D959*(((K959*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L959*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N959*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":14163.498690000004}]
["(Lenel DVS-16-S)"]
[]
["Matrix Switcher",null,"Ea",1,0,{"$f":"G962*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D962*(((E962*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F962*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H962*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,2084.88,{"$f":"M962*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D962*(((K962*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L962*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N962*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3326.7326400000006}]
["(Pelco CM6700-MXB4, CM9760-CDU-T, PV130)"]
[]
["Keyboard Controller",null,"Ea",1,0,{"$f":"G965*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D965*(((E965*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F965*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H965*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,851.18,{"$f":"M965*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D965*(((K965*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L965*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N965*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1230.9347600000001}]
["(Pelco KBD300A)"]
[]
["17\" Flat Screen LCD Monitor",null,"Ea",1,0,{"$f":"G968*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D968*(((E968*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F968*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H968*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1852.6669999999999,{"$f":"M968*'Sheet 2-Project Budget Summary'!$B$42","v":15.33},15.33,0,{"$f":"$D968*(((K968*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L968*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N968*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2266.8529400000002}]
["(Bosch MON171CL)"]
[]
["Uninterruptible Power Supply",null,"Ea",1,0,{"$f":"G971*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D971*(((E971*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F971*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H971*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1750.905,{"$f":"M971*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D971*(((K971*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L971*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N971*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2219.0985300000002}]
["(Powerware 9125 2000)"]
[]
["Video system Jumpers",null,"Ea",16,0,{"$f":"G974*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D974*(((E974*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F974*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H974*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,8.2490000000000006,{"$f":"M974*'Sheet 2-Project Budget Summary'!$B$42","v":2.044},2.044,0,{"$f":"$D974*(((K974*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L974*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N974*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":213.30249600000005}]
["(Generic)"]
[]
["Equipment Rack",null,"Ea",1,0,{"$f":"G977*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D977*(((E977*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F977*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H977*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,3650,{"$f":"M977*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D977*(((K977*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L977*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N977*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5220.5278400000007}]
["(Middle Atlantic VRK-44-31H, MW-LVT, PVFD-44, etc)"]
[]
["120 Volt Drop",null,"Ls",2,558.30399999999997,{"$f":"G980*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D980*(((E980*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F980*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H980*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":4357.8247900000006},null,0,{"$f":"M980*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D980*(((K980*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L980*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N980*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(Video system workstation and DVR)"]
[]
[null,null,"Ea",0,0,{"$f":"G983*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D983*(((E983*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F983*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H983*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M983*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D983*(((K983*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L983*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N983*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G986*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D986*(((E986*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F986*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H986*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M986*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D986*(((K986*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L986*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N986*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G989*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D989*(((E989*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F989*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H989*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M989*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D989*(((K989*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L989*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N989*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I959:I990)","v":4357.8247900000006},null,null,null,null,null,{"$f":"SUM(O959:O990)","v":28640.947896000005}]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"O959+O962+O968+O974","v":19970.386766000007}]
["ACS REMOTE MONITORING ZONE"]
["ACS Remote monitoring zone provides monitoring capabilities of all facility ACS systems remotely (I.e. outside the facility). Provides monitoring of interior, exterior, and perimeter systems. ACS remote monitoring zone is in addition to monitoring workstations provided for Secure Areas and SCIF's."]
[]
["Low, Medium, and High Risk"]
["ACS remote monitoring station includes PC, software, all licenses, monitor, etc to support 32 card reader controlled doors and unlimited IDS zones. Also includes badging workstation with camera, tripod, badge printer, etc. "]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["ACS Workstation",null,"Ea",1,0,{"$f":"G1003*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1003*(((E1003*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1003*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1003*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,3066,{"$f":"M1003*'Sheet 2-Project Budget Summary'!$B$42","v":858.48},858.48,0,{"$f":"$D1003*(((K1003*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1003*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1003*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5116.9087200000004}]
["(Lenel PCC-32ESI - at building)"]
[]
["ACS Server",null,"Ea",1,0,{"$f":"G1006*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1006*(((E1006*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1006*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1006*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,6241.5,{"$f":"M1006*'Sheet 2-Project Budget Summary'!$B$42","v":858.48},858.48,0,{"$f":"$D1006*(((K1006*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1006*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1006*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":8959.2637200000008}]
["(Lenel PCS-32ESI - at CMS)"]
[]
["Software License (32 card readers)",null,"Ea",2,0,{"$f":"G1009*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1009*(((E1009*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1009*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1009*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,730.36500000000001,{"$f":"M1009*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D1009*(((K1009*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1009*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1009*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":1968.4902600000003}]
["(SWC-32ESI)"]
[]
["Enrollment Workstation",null,"Ea",1,0,{"$f":"G1012*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1012*(((E1012*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1012*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1012*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,4484.0249999999996,{"$f":"M1012*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D1012*(((K1012*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1012*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1012*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":5626.6772099999998}]
["(Lenel CAM-500KUSB, P210i-0000U-IDO)"]
[]
["120 Volt Drop",null,"Ls",2,558.30399999999997,{"$f":"G1015*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D1015*(((E1015*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1015*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1015*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":4357.8247900000006},null,0,{"$f":"M1015*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1015*(((K1015*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1015*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1015*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(ACS workstation at building and CMS)"]
[]
[null,null,"Ea",0,0,{"$f":"G1018*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1018*(((E1018*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1018*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1018*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M1018*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1018*(((K1018*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1018*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1018*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G1021*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1021*(((E1021*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1021*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1021*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M1021*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1021*(((K1021*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1021*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1021*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G1024*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1024*(((E1024*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1024*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1024*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M1024*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1024*(((K1024*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1024*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1024*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I1003:I1025)","v":4357.8247900000006},null,null,null,null,null,{"$f":"SUM(O1003:O1025)","v":21671.339910000002}]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"O1003+O1006+O1009","v":16044.662700000003}]
["VIDEO SYSTEM REMOTE MONITORING ZONE"]
["Video system remote monitoring zone provides monitoring capabilities of all facility video systems remotely (I.e. outside the facility). Provides monitoring of interior, exterior, and perimeter systems. Video system remote monitoring zone is in addition to monitoring workstations provided for Secure Areas and SCIF's."]
[]
["Low, Medium, and High Risk"]
["Video system remote monitoring station includes DVR, matrix switcher, keyboard controller, monitor, etc to support 16 cameras "]
[]
[null,null,null,null,"Supporting Infrastructure",null,null,null,null,null,"ESS Equipment"]
["Description",null,"Unit","Qty","Materials","Labor","Labor","Equipment","Total1",null,"Materials","Labor","Labor","Equipment","Total1"]
[]
["Digital Video Recorder (600GbHD)",null,"Ea",1,0,{"$f":"G1038*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1038*(((E1038*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1038*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1038*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,11040.885,{"$f":"M1038*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D1038*(((K1038*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1038*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1038*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":14163.498690000004}]
["(Lenel DVS-16-S)"]
[]
["Matrix Switcher",null,"Ea",1,0,{"$f":"G1041*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1041*(((E1041*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1041*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1041*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,2084.88,{"$f":"M1041*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D1041*(((K1041*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1041*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1041*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":3326.7326400000006}]
["(Pelco CM6700-MXB4, CM9760-CDU-T, PV130)"]
[]
["Fiber Transmitter/Multiplexer (4 Ch Video, 1 Ch Data)",null,"Ea",4,0,{"$f":"G1044*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1044*(((E1044*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1044*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1044*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,2893.2966000000001,{"$f":"M1044*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D1044*(((K1044*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1044*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1044*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":14807.583384000003}]
["(IFS VT6010DRDT)"]
[]
["Fiber Receiver/Multiplexer (4 Ch Video, 1 Ch Data)",null,"Ea",4,0,{"$f":"G1047*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1047*(((E1047*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1047*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1047*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,2893.2966000000001,{"$f":"M1047*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D1047*(((K1047*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1047*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1047*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":14807.583384000003}]
["(IFS VR6010DRDT)"]
[]
["Fiber Transciever (1 Ch Data)",null,"Ea",2,0,{"$f":"G1050*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1050*(((E1050*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1050*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1050*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,269.77879999999999,{"$f":"M1050*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D1050*(((K1050*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1050*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1050*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":853.87165600000014}]
["(IFS D1010)"]
[]
["Keyboard Controller",null,"Ea",2,0,{"$f":"G1053*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1053*(((E1053*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1053*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1053*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,851.18,{"$f":"M1053*'Sheet 2-Project Budget Summary'!$B$42","v":122.64},122.64,0,{"$f":"$D1053*(((K1053*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1053*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1053*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":2461.8695200000002}]
["(Pelco KBD300A)"]
[]
["17\" Flat Screen LCD Monitor",null,"Ea",2,0,{"$f":"G1056*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1056*(((E1056*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1056*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1056*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1852.6669999999999,{"$f":"M1056*'Sheet 2-Project Budget Summary'!$B$42","v":15.33},15.33,0,{"$f":"$D1056*(((K1056*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1056*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1056*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":4533.7058800000004}]
["(Bosch MON171CL)"]
[]
["Uninterruptible Power Supply",null,"Ea",2,0,{"$f":"G1059*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1059*(((E1059*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1059*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1059*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,1750.905,{"$f":"M1059*'Sheet 2-Project Budget Summary'!$B$42","v":61.32},61.32,0,{"$f":"$D1059*(((K1059*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1059*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1059*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":4438.1970600000004}]
["(Powerware 9125 2000)"]
[]
["Video system Jumpers",null,"Ea",32,0,{"$f":"G1062*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1062*(((E1062*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1062*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1062*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,8.2490000000000006,{"$f":"M1062*'Sheet 2-Project Budget Summary'!$B$42","v":2.044},2.044,0,{"$f":"$D1062*(((K1062*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1062*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1062*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":426.6049920000001}]
["(Generic)"]
[]
["Equipment Rack",null,"Ea",2,0,{"$f":"G1065*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1065*(((E1065*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1065*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1065*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,3650,{"$f":"M1065*'Sheet 2-Project Budget Summary'!$B$42","v":490.56},490.56,0,{"$f":"$D1065*(((K1065*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1065*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1065*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":10441.055680000001}]
["(Middle Atlantic VRK-44-31H, MW-LVT, PVFD-44, etc)"]
[]
["120 Volt Drop",null,"Ls",4,558.30399999999997,{"$f":"G1068*'Sheet 2-Project Budget Summary'!$B$42","v":917.245},917.245,0,{"$f":"$D1068*(((E1068*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1068*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1068*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":8715.6495800000012},null,0,{"$f":"M1068*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1068*(((K1068*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1068*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1068*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
["(Video system workstation and equipment rack)"]
[]
[null,null,"Ea",0,0,{"$f":"G1071*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1071*(((E1071*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1071*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1071*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M1071*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1071*(((K1071*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1071*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1071*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G1074*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1074*(((E1074*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1074*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1074*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M1074*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1074*(((K1074*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1074*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1074*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
[null,null,"Ea",0,0,{"$f":"G1077*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1077*(((E1077*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(F1077*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(H1077*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0},null,0,{"$f":"M1077*'Sheet 2-Project Budget Summary'!$B$42","v":0},0,0,{"$f":"$D1077*(((K1077*(1+'Sheet 2-Project Budget Summary'!$B$38/100))+(L1077*(1+'Sheet 2-Project Budget Summary'!$B$40/100))+(N1077*(1+'Sheet 2-Project Budget Summary'!$B$39/100)))*(1+'Sheet 2-Project Budget Summary'!$B$41/100))","v":0}]
[]
[]
["BASE (MINIMUM) COST",null,null,null,null,null,null,null,{"$f":"SUM(I1038:I1078)","v":8715.6495800000012},null,null,null,null,null,{"$f":"SUM(O1038:O1078)","v":70260.702886000014}]
["INCREMENTAL COST PER ZONE",null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"O1038+O1041+O1044+O1047+O1050+O1056+O1062","v":52919.580626000017}]
["Notes"]
["1. Total cost is calculated as the sum of the bare material cost plus Material Markup (default 10%) for subcontractor profit; the bare labor cost plus subcontractor Labor Overhead and Profit; and the bare equipment cost plus Equipment Markup (default 10%) for subcontractor profit. An additional 10% is then added to this sum to account for general contractor markup."]
[]
[]
["2. Medium risk Secure Area includes all items in Low risk Secure Area plus additional measures outlined."]
["3. High risk Secure Area includes all items in Low and Medium risk Secure Area plus additional measures outlined"]