{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["0 TOC","1 Alarms","2 Wet","3 FEC","A Heads","B ELs","C Pipe","D Mech-T","E Weldlets","F Hangars","G Valves","H Alms FACP","I Alms EST","J Alms HK","K Alms HW","L Alms SK","M Alms VS","N Alms GTex","O Alms SS","w Alms BLANK","x AWP","y Misc","zCalcs","zColumns","zWageSheet"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":1,"defined_names":194,"comments":22,"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":"0 TOC","index":0,"n_rows":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
["     Version: 15.08",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"0 TOC"}]
["Last Mods: 2018-Nov-30   19:31"]
["You MUST first load the dBase file ...",null,null,null,null,null,"Instructions"]
[null,"[01 Parts List WKS dBase.xlsm]",null,null,null,null,null,"GreenBar","Easy reading of lines","Protected"]
[null,null,null,"IMPORTANT!",null,null,null,"OchreBar","Easy reading of lines","Protected"]
[null,null,null,null,null,null,null,"White normal cell","Normal white cell = No Entry.  Protected","Protected"]
[null," Links"," Action",null," By whom",null,null,"Orange","Section Title/Heading-ALARMS","Protected"]
[null,"1 Alarms","Costing Sheet"," ","Alarms only",null,null,"Light Red","Section Title/Heading-EXTINGUISHERS-CABINETS","Protected"]
[null,"2 Wet","Costing Sheet"," ","Sprinks",null,null,"Dark Blue","Section Title/Heading-SPRINKLERS","Protected"]
[null,"3 FEC","Not yet implemented",null,"FE/FEC",null,null,"Pick List","Select from the DropDown list when you click this cell type","Protected"]
[null,"A Heads","Parts Pick List",null,"Sprinks",null,null,{"$f":"CHAR(242)","v":"ò"},"Shows you should to do something below","Protected"]
[null,"B ELs","Parts Pick List",null,"Sprinks",null,null,{"$f":"CHAR(252)","v":"ü"},"Shows you did sommat right","Protected"]
[null,"C Pipe","Parts Pick List",null,"Sprinks",null,null,"Yellow","Take Notice","Protected"]
[null,"D Mech-T","Parts Pick List",null,"Sprinks",null,null,"Blue Field","Type numbers or text into this field","UnProtected"]
[null,"E Weldlets","Parts Pick List",null,"Sprinks",null,null,false,"When Ticked turns on the calculation for that row.",{"$f":"IF(H16=TRUE,\"Ticked\",\"UnChecked\")","v":"UnChecked"}]
[null,"F Hangars","Parts Pick List",null,"Sprinks"]
[null,"G Valves","Parts Pick List",null,"Sprinks",null,null,"Colors may differ on YOUR monitor"]
[null,"H Alms FACP","Parts Pick List",null,"Alarms only",null,null,"IF you do not see the many [Tabs] at the bottom of this window, then …"]
[null,"I Alms EST","Parts Pick List",null,"Alarms only",null,null,null,"On the Menu bar above Click View"]
[null,"J Alms HK","Parts Pick List",null,"Alarms only",null,null,null,"Click Arrange All"]
[null,"K Alms HW","Parts Pick List",null,"Alarms only",null,null,null,"Select any option in the Dialogue that opens"]
[null,"L Alms SK","Parts Pick List",null,"Alarms only",null,null,null,"Click [Ok]"]
[null,"M Alms VS","Parts Pick List",null,"Alarms only",null,null,null,"You will see the [Tabs] below"]
[null,"N Alms GTex","Parts Pick List",null,"Alarms only",null,null,null,"   or click button [Show Tabs] om the left."]
[null,"O Alms SS","Parts Pick List",null,"Alarms only",null,null,"The First sheet is the ALARM COSTING sheet"]
[null,"w Alms BLANK","Parts Pick List",null,"Alarms only",null,null,null,"Alarm Div-28 use this sheet AND the [0 Alarms] Sheet"]
[null,"x AWP",null,null,null,null,null,"The Second Sheet is the WET Suppression COSTING Sheet"]
[null,"y Misc","It's Complicated!",null,null,null,null,null,"Sprinks folk use this sheet and the sheets 1 thru 9"]
[null,"zCalcs","It's Complicated!",null,"IT",null,null,"The Third is still in a separate workbook (FEC)"]
[null,"zColumns","It's Complicated!",null,"IT",null,null,null,"Used by the Div-10 FE & Cabinets"]
[null,"zWageSheet","Hidden",null,"HR"]
[]
[null,null,null,null,null,null,null,"Work on the sub-sheets first"]
[null,null,"Cheers: Arun",null,null,null,null,null,"They reference the Parts List Database."]
[null,null,"Cheers: Arun",null,null,null,null,null,"The totals on these sheets are transferred to the TOTALING sheet"]
[]
[null,null,null,null,null,null,null,"The workbook you are looking at now is named 00 Job Cost JobName.xlsm"]
[null,null,null,null,null,null,null,"You should load TWO workbooks"]
[null,null,null,null,null,null,null,null,"FIRST      -load  01 Parts List WKS dBase.xlsm"]
[null,null,null,null,null,null,null,null,"It will load minimised"]
[null,null,null,null,null,null,null,null,"SECOND -load the workbook 00 Job Cost WKS JobName.xlsm"]
[]
[null,null,null,null,null,null,null,"The file:    01 Parts List WKS dBase.xlsm"]
[null,null,null,null,null,null,null,null,"Is the so-called pricelist database which will change often"]
[null,null,null,null,null,null,null,null,"as we add/change/delete pricing."]
[null,null,null,null,null,null,null,null,"IF you reach the expiry date: it will not open!"]
[]
[null,null,null,null,null,null,null,"Burden"]
[null,null,null,null,null,null,null,"Per Hour"]
[null,null,null,null,null,null,null,"       Employee Pay Rate:",20,25]
[null,null,null,null,null,null,null,"  Plus Labor Burden *1.48:",{"$f":"+I51*1.48","v":29.6},{"$f":"+J51*1.48","v":37}]
[null,null,null,null,null,null,null,"        Plus MarkUp:",{"$f":"+I52*1.5","v":44.400000000000006},{"$f":"+J52*1.5","v":55.5}]
[null,null,null,null,null,null,null,null,"!!!approximations!!!"]
[]
[null,null,null,null,null,null,null,"UpDate 2016-04-23:","Changed it"]
[]
[null,null,null,null,null,null,null,"IN FSS Multiplier I use 1.50LB * 1.75MU = 2.625"]
[null,null,null,null,null,null,null,null,"so:  $20 pay = $52.5  and $25 pay = 65.625"]
[]
[null,null,null,null,null,null,null,"Per Hour"]
[null,null,null,null,null,null,null,"       Employee Pay Rate:",20,25]
[null,null,null,null,null,null,null,"  Plus Labor Burden *1.50:",{"$f":"+I62*1.5","v":30},{"$f":"+J62*1.5","v":37.5}]
[null,null,null,null,null,null,null,"        Plus MarkUp:",{"$f":"+I63*1.75","v":52.5},{"$f":"+J63*1.75","v":65.625}]
[null,null,null,null,null,null,null,null,"!!!approximations!!!"]
[]
[]
[null,null,null,null,null,null,null,"Note:           NEVER tell your client your hourly rate …"]
[null,null,null,null,null,null,null,"If you disclose your rate per hour, which you should never do, "]
[null,null,null,null,null,null,null,"   you are setting yourself up for a fight near the end of the job when they decide"]
[null,null,null,null,null,null,null,"   you are charging too much for your work."]
[]
[null,null,null,null,null,null,null,"Revision: 2018-11-06   19:30"]

{"sheet":"1 Alarms","index":1,"n_rows":144,"n_cols":25,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
[null,null,"To Table of Contents"]
[null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-6)","v":"00 Job Cost WKS Ver 15.08"},null,"ALARMS"]
[]
[null,null,{"$f":"+\"Div-28 \" &RIGHT(CELL(\"filename\"),LEN(CELL(\"filename\"))-FIND(\"]\",CELL(\"filename\"),1))","v":"Div-28 2 Wet"},null,{"$f":"IF(I124>0,I124,0)","v":0},{"$f":"+IF(E4>0,\"  <-- Base price\",\"\")","v":""},null,null,null,null,{"$f":"+I136","v":0},"Division-28 Life Safety & Alarms"]
[null,null,null,{"$f":"IF(E5>0,\"Monitoring->\",\"\")","v":""},{"$f":"IF(+L112>0,L112,0)","v":0},{"$f":"+IF(E5>0,\"  <-- add as an Optional item to your Bid Doc required by Code\",\"\")","v":""}]
[null,null,null,{"$f":"IF(E6>0,\"Bond->\",\"\")","v":""},{"$f":"IF(I128>0,+I128,0)","v":0},{"$f":"+IF(E6>0,\"  <-- add as an Optional item to your Bid Doc if CONTRACT SPECS require a Bond\",\"\")","v":""}]
[]
[null,null,null,"Site name",null,null,null,null,null,null,"ENTER DATA ONLY IN the CYAN cells"]
[null,null,null,"& Streetname",null,null,null,null,null,null,"DO NOT CHANGE white CELLS"]
[null,null,null,"& City, State, Zip","Device"]
[null,null,null,"Enter Sq Foot below LEFT & Section description below","Count"]
[]
[null,null,null,"Basement",null,null,"Warranty"]
[null,null,null,"Main",null,null,"YOU MUST ADD extra parts!!"]
[null,null,null,"Up",null,null,"See the notes in [Devices]  cell F19 below"]
[null,null,null,"Down"]
[null,null,null,"Garage"]
[null,null,null,"Deck"]
[null,null,null,"Crawl"]
[]
[null,null,null,"Spare",{"$f":"IF((SUM(E12:E20))>0,2+SUM(E12:E20)*10%,0)","v":0},"Devices",null,null,null,null,null,null,{"$f":"IF(M136>0,M136,\"\")","v":""},"","","","","","","","","",""]
[]
[null,null,{"$f":"SUM(C12:C20)","v":0},"Total Square Footage",{"$f":"SUM(E12:E20)+E21","v":0},"total Devices",null,null,null,null,null,"Burden","InDirect","InDirect","InDirect","InDirect","InDirect","InDirect","InDirect","Material",null,"Labour"]
[]
[null,null,null,null,"Tech Rate",{"$f":"IF(F26=FALSE,\"Davis-Bacon?\",\"Davis Bacon\")","v":"Davis-Bacon?"},"Lead Rate","Inspector","Division Head","Corp","PE-NICET","info","Insurance &","External","Mob/DeMob"]
[null,null,"Enter","Employee Pay Rate -->",18,false,25,35,35,70,150,"only","Bonding","Subs"]
[null,null,"Unit/s","Labour Rate -->",{"$f":"IF(F26=FALSE,+PayRateTechAlm*2.625,+(((PayRateTechAlm+(PayRateTechAlm*30%))*3.1)))","v":47.25},null,{"$f":"IF(F26=FALSE,+PayRateLeadAlm*2.625,+(((PayRateLeadAlm+(PayRateLeadAlm*30%))*3.1)))","v":65.625},{"$f":"IF(F26=FALSE,+PayRateInspectAlm*2.625,+(((PayRateInspectAlm+(PayRateInspectAlm*30%))*3.1)))","v":91.875},{"$f":"IF(F26=FALSE,+PayRateDivHdAlm*2.625,+(PayRateDivHdAlm*2.625))","v":91.875},{"$f":"IF(F26=FALSE,+PayRateCorpAlm*2.625,+(PayRateCorpAlm*2.625))","v":183.75},{"$f":"+PayRatePEAlm","v":150},"Section",null,null,"Travel",null,"Inspect"]
[null,null,null,{"$f":"IF(F26=TRUE,\"\",\"Profit per Employee per REGULAR RATE hour->\")","v":"Profit per Employee per REGULAR RATE hour->"},{"$f":"IF(F26=FALSE,+PayRateTechAlm*2.25,+(PayRateTechAlm*3))-(IF(F26=FALSE,+PayRateTechAlm*1.45,+(PayRateTechAlm*3)))","v":14.400000000000002},null,{"$f":"IF(F26=FALSE,+PayRateLeadAlm*2.25,+(PayRateLeadAlm*3))-(IF(F26=FALSE,+PayRateLeadAlm*1.45,+(PayRateLeadAlm*3)))","v":20},{"$f":"IF(F26=FALSE,+PayRateInspectAlm*2.25,+(PayRateInspectAlm*3))-(IF(F26=FALSE,+PayRateInspectAlm*1.4,+(PayRateInspectAlm*3)))","v":29.75},null,null,"Don't touch",null,null,null,"Transport","AWP","Tests",null,null,"&","spare",null,"Man"]
[null,null,"Below","Description","Rate/Cost",null,null,null,null,"Unit P","Extension below","SubTotals",null,null,"&  Freight",null,"Training","Printing","PreLims","Parts",null,"Labour","Hours"]
[]
[null,null,"Preliminary"]
[null,null,null,"Bond",null,{"$f":"G128","v":""},null,null,null,{"$f":"IF(C32=TRUE,ROUNDUP(+F32,-2),0)","v":0}]
[null,null,null,"Surety Rate: ",{"$f":"IF($C$32=TRUE,4%,\"\")","v":""},{"$f":"IF(C32=FALSE,\"\",I124*E33)","v":""}]
[null,null,null,"Insurance Agent Commission: ",{"$f":"IF($C$32=TRUE,1%,\"\")","v":""},{"$f":"IF(C32=FALSE,\"\",I124*E34)","v":""}]
[null,null,null,"Registration & Setup Fee: ",{"$f":"IF($C$32=TRUE,1%,\"\")","v":""},{"$f":"IF(C32=FALSE,\"\",I124*E35)","v":""}]
[]
[null,null,null,null,4]
[null,null,null,"Approval","Rate is Either of:"]
[null,null,false,"Design",{"$f":"IF(C39=TRUE,IF(ISBLANK(F39),0.035,0),\"\")","v":""},null,{"$f":"IF(C39=TRUE,(IF(E39=0,\" Per page\",\"cents per Square Foot\")),\"\")","v":""},null,null,{"$f":"IF(C39=TRUE,(IF(F39>0,F39,E39)),\"\")","v":""},{"$f":"IF(C39=TRUE,IF(F39>0,F39*H39,+C23*E39),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(C39>0,K39,\"\")","v":0}]
[null,null,false,"Battery Calcs",{"$f":"IF(C40=TRUE,IF(ISBLANK(F40),0.035,0),\"\")","v":""},null,{"$f":"IF(C40=TRUE,(IF(E40=0,\" Per page\",\"cents per Square Foot\")),\"\")","v":""},null,null,{"$f":"IF(C40=TRUE,(IF(F40>0,F40,E40)),\"\")","v":""},{"$f":"IF(C40=TRUE,IF(F40>0,F40*H40,+C24*E40),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(C40>0,K40,\"\")","v":0}]
[null,null,null,"Submit",{"$f":"IF(F41>0,\"\",250)","v":250},null,null,null,null,{"$f":"IF(C41>0,(IF(F41>0,F41,E41)),\"\")","v":""},{"$f":"IF(C41>0,IF(F41>0,C41*F41,+C41*E41),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(C41>0,K41,\"\")","v":""}]
[null,null,null,"Permit",{"$f":"IF(F42>0,\"\",450+15)","v":465},null,null,null,null,"",{"$f":"IF(C42>0,IF(F42>0,C42*F42,+C42*E42),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(C42>0,K42,\"\")","v":""}]
[null,null,false,"3rd Party Review",{"$f":"IF(F43>0,\"\",485)","v":485},null,null,null,null,{"$f":"IF(C43=TRUE,(IF(F43>0,F43,E43)),\"\")","v":""},{"$f":"IF(C43>0,IF(F43>0,C43*F43,+C43*E43),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(K43>0,K43,\"\")","v":""}]
[null,null,false,"Drawings and Printing (Initial)",{"$f":"IF(F44>0,\"\",150)","v":150},null,null,null,null,{"$f":"IF(C44=TRUE,(IF(F44>0,F44,E44)),\"\")","v":""},{"$f":"IF(C44>0,IF(F44>0,C44*F44,+C44*E44),0)","v":0},null,null,null,null,null,null,{"$f":"IF(C44=TRUE,K44,\"\")","v":""}]
[null,null,{"$f":"IF(C23>1200,1,0)","v":0},"Lien Info Recording ",30,{"$f":"IF(C45<1,0,E45*2)","v":0},null,null,null,"",{"$f":"+J45","v":""},{"$f":"SUM(K37:K46)","v":0},null,null,null,null,null,null,{"$f":"IF(C45=1,K45,\"\")","v":""}]
[]
[null,null,"Movement"]
[null,null,false,"Mobilization",150,null,null,null,null,{"$f":"IF(C48=TRUE,IF(F48>0,(F48)+IF(OR(C51>0,C52>0,C53>0,C54>0,C55>0),G51+G52+G53+G54+G55,0),(E48)+IF(OR(C51>0,C52>0,C53>0,C54>0,C55>0),G51+G52+G53+G54+G55,0)),(IF(OR(C51>0,C52>0,C53>0,C54>0,C55>0),G51+G52+G53+G54+G55,0)))","v":0},{"$f":"+J48","v":0},null,null,null,{"$f":"IF(K48>0,+K48,\"\")","v":""}]
[null,null,null,null,null,null,"One Way","Choose","How Many"]
[null,null,null,"AWP/Rentals","Rate",null,"Drop off or PickUp","Period","Periods",null,"with tax"]
[null,1,null,"Compressor Cage 32 CFM truck deck",{"$f":"IF(ISBLANK(D51),\"\",IF(H51=\"Day\",VLOOKUP(D51,[1]!equipRent,2),(IF(H51=\"Week\",VLOOKUP(D51,[1]!equipRent,3),(VLOOKUP(D51,[1]!equipRent,4))))))","v":500},null,{"$f":"IF(C51>0,VLOOKUP(D51,[1]!equipRent,5,)*C51,0)","v":0},"Month",null,{"$f":"IF(C51>0,(IF(I51>0,C51*I51*E51,\"\")),\"\")","v":""},{"$f":"IF(J51=\"\",\"\",+J51+(J51*7%))","v":""},null,null,null,null,{"$f":"IF(K51>0,K51,\"\")","v":""}]
[null,null,null,"39 ft Scissor Lift Haulotte 3947 47\" wide",{"$f":"IF(ISBLANK(D52),\"\",IF(H52=\"Day\",VLOOKUP(D52,[1]!equipRent,2),(IF(H52=\"Week\",VLOOKUP(D52,[1]!equipRent,3),(VLOOKUP(D52,[1]!equipRent,4))))))","v":700},null,{"$f":"IF(C52>0,VLOOKUP(D52,[1]!equipRent,5,)*C52,0)","v":0},"Week",null,{"$f":"IF(C52>0,(IF(I52>0,C52*I52*E52,\"\")),\"\")","v":""},{"$f":"IF(J52=\"\",\"\",+J52+(J52*7%))","v":""},null,null,null,null,{"$f":"IF(K52>0,K52,\"\")","v":""}]
[null,null,null,"40 ft Scissor Lift JLG4069LE 69\" Wide",{"$f":"IF(ISBLANK(D53),\"\",IF(H53=\"Day\",VLOOKUP(D53,[1]!equipRent,2),(IF(H53=\"Week\",VLOOKUP(D53,[1]!equipRent,3),(VLOOKUP(D53,[1]!equipRent,4))))))","v":370},null,{"$f":"IF(C53>0,VLOOKUP(D53,[1]!equipRent,5,)*C53,0)","v":0},"Day",null,{"$f":"IF(C53>0,(IF(I53>0,C53*I53*E53,\"\")),\"\")","v":""},{"$f":"IF(J53=\"\",\"\",+J53+(J53*7%))","v":""},null,null,null,null,{"$f":"IF(K53>0,K53,\"\")","v":""}]
[null,null,null,"19 ft Scissor Lift FSS1930 30 ins wide",{"$f":"IF(ISBLANK(D54),\"\",IF(H54=\"Day\",VLOOKUP(D54,[1]!equipRent,2),(IF(H54=\"Week\",VLOOKUP(D54,[1]!equipRent,3),(VLOOKUP(D54,[1]!equipRent,4))))))","v":100},null,{"$f":"IF(C54>0,VLOOKUP(D54,[1]!equipRent,5,)*C54,0)","v":0},"Day",null,{"$f":"IF(C54>0,(IF(I54>0,C54*I54*E54,\"\")),\"\")","v":""},{"$f":"IF(J54=\"\",\"\",+J54+(J54*7%))","v":""},null,null,null,null,{"$f":"IF(K54>0,K54,\"\")","v":""}]
[null,null,null,null,null,null,null,"Week",null,{"$f":"IF(C55>0,(IF(I55>0,C55*I55*E55,\"\")),\"\")","v":""},{"$f":"IF(J55=\"\",\"\",+J55+(J55*7%))","v":""},{"$f":"SUM(K46:K56)","v":0},null,null,null,{"$f":"IF(K55>0,K55,\"\")","v":""}]
[]
[null,null,null,null,"Rate","Hour/s",null,"Day/s","Travel Hours"]
[null,null,null,"Travel & Transport (150 per 5 day week)",{"$f":"((8+1+2+1+3))","v":15},null,"hours each day for",null,{"$f":"IF(ISBLANK(H58),C58*F58,C58*F58*H58)","v":0},{"$f":"IF(C58>0,E58*I58,0)","v":0},{"$f":"+J58","v":0},null,null,null,{"$f":"IF(K58>0,+K58,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(I58=0,\"\",I58)","v":""}]
[null,null,null,"Per Diem",35,null,null,null,{"$f":"IF(ISBLANK(H59),C59*F59,C59*F59*H59)","v":0},{"$f":"IF(C59>0,C59*E59*H59,0)","v":0},0,null,null,null,""]
[null,null,null,"Accommodation",65,null,null,null,null,{"$f":"IF(C60>0,C60*E60*H60,0)","v":0},0,null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C61>0,C61*E61*H61,0)","v":0},0,null,null,null,""]
[null,null,null,"Fuel",100,null,null,null,null,{"$f":"IF(C62>0,IF(F62>0,F62,E62),0)","v":0},0,null,null,null,""]
[null,null,null,"Freight",150,null,"incl. Removal of old work",null,null,{"$f":"IF(C63>0,IF(F63>0,C63*F63,C63*E63),0)","v":0},0,null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C64>0,C64*E64,0)","v":0},0,{"$f":"SUM(K56:K65)","v":0},null,null,""]
[]
[null,null,"Parts & Materials"]
[null,null,false,"FACP, Parts & Accessories",{"$f":"+'H Alms FACP'!O8","v":0},null,null,null,null,{"$f":"IF(C67=TRUE,IF(F67>0,F67,E67),\"\")","v":""},{"$f":"IF(C67=TRUE,+C67*J67,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"+IF(K67>0,K67,\"\")","v":""}]
[null,null,false,"EST ",{"$f":"+'I Alms EST'!O7","v":0},null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,false,"Gentex",{"$f":"+'N Alms GTex'!O7","v":0},null,null,null,null,{"$f":"IF(C69=TRUE,IF(F69>0,F69,E69),\"\")","v":""},{"$f":"IF(C69=TRUE,+C69*J69,\"\")","v":""},null,null,null,null,null,null,null,null,""]
[null,null,false,"Hochiki",{"$f":"+'J Alms HK'!O7","v":0},null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,false,"HoneyWell",{"$f":"+'K Alms HW'!O7","v":0},null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,false,"SilentKnight",{"$f":"+'L Alms SK'!O7","v":0},null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,false,"SystemSensor",{"$f":"+'I Alms EST'!O7","v":0},null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,false,"Vigilant",{"$f":"+'M Alms VS'!O7","v":0},null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,false,"Misc. items: tools etc. Default minimum requirement",{"$f":"+'H Alms FACP'!O7","v":236.62673999999998},null,null,null,null,{"$f":"IF(C75=TRUE,IF(F75>0,F75,E75),\"\")","v":""},{"$f":"IF(C75=TRUE,+C75*J75,\"\")","v":""},null,null,null,null,null,null,null,null,""]
[null,null,false,"Parts & Accessories",{"$f":"+'H Alms FACP'!O9","v":412.87049999999999},null,null,null,null,{"$f":"IF(C76=TRUE,IF(F76>0,F76,E76),\"\")","v":""},{"$f":"IF(C76=TRUE,+C76*J76,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"+IF(K76>0,K76,\"\")","v":""}]
[null,null,null,"Include: SA-ETH-VS-1/2  ethernet adapter",300,null,null,null,null,{"$f":"IF(C77>0,IF(F77>0,F77,E77),\"\")","v":""},{"$f":"IF(C77>0,+C77*J77,\"\")","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",{"$f":"SUM(K65:K81)","v":0},null,null,null,null,null,null,null,""]
[]
[null,null,"Labour",null,"Rate","Hour/s",null,"Day/s","huMAN Hours"]
[null,1,null,"<- How many LEAD Techs @ regular labour rate of: ",{"$f":"+IF(C83>0,LaborRateLeadAlm,\"\")","v":""},null,"hours over",null,{"$f":"IF(ISBLANK(H83),C83*F83,C83*F83*H83)","v":0},{"$f":"IF(C83>0,E83*I83,0)","v":0},{"$f":"+J83","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K83>0,K83,\"\")","v":""},{"$f":"+IF(I83>0,I83,\"\")","v":""}]
[null,null,null,"<- How many LEAD Techs @ OT labour rate of:",{"$f":"+IF(C84>0,LaborRateLeadAlm+(LaborRateLeadAlm/2),\"\")","v":""},null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,"<- How many Techs  @ regular labour rate of: ",{"$f":"IF(C85>0,+LaborRateTechAlm,\"\")","v":""},null,"hours over",null,0,0,0,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,"<- How many Techs  @      OT labour rate of:: ",{"$f":"IF(C86>0,+LaborRateTechAlm+(LaborRateTechAlm/2),\"\")","v":""},null,"hours over",null,0,0,0,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,false,"El Presidente",{"$f":"+LaborRateCORPAlm","v":183.75},null,"hours over",null,0,0,0,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,"Presidents Men",{"$f":"+IF(C88>0,LaborRateTechAlm-10,\"\")","v":""},null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,"Employee BkG & Substance",{"$f":"+LaborRateTechAlm+30","v":77.25},4,null,null,{"$f":"IF(H89<1,C89*F89,C89*F89*H89)","v":0},0,0,{"$f":"SUM(K81:K90)","v":0},null,null,null,null,null,null,null,null,null,"",""]
[]
[null,null,"Finals",null,"Rate","Hour/s",null,"Day/s","Total Hours"]
[null,null,false,"Testing, Inspections & Trip Test",{"$f":"LaborRateInspectAlm","v":91.875},null,"hours over",null,{"$f":"IF(C92=TRUE,(IF(ISBLANK(H92),F92,F92*H92)),\"\")","v":""},{"$f":"IF(AND(C92=TRUE,F92>0),(E92*I92),\"\")","v":""},{"$f":"+J92","v":""},null,null,null,null,null,{"$f":"+K92","v":""},null,null,null,null,null,{"$f":"+I92","v":""}]
[]
[null,null,{"$f":"IF(C48=TRUE,1,0)","v":0},"De-Mobilisation",{"$f":"IF(C94>0,IF(F48>0,F48,E48),0)","v":0},null,{"$f":"IF(C94>0,SUM(G50:G56),0)","v":0},null,null,{"$f":"+J48","v":0},{"$f":"+J94","v":0},null,null,null,{"$f":"+IF(K94>0,K94,\"\")","v":""}]
[]
[null,null,false,"Printing Drawings, As-Builts, Manuals, & Tags",150,null,null,null,null,{"$f":"IF(C96=TRUE,+E96*C96,\"\")","v":""},{"$f":"+J96","v":""},null,null,null,null,null,null,{"$f":"IF(K96>0,+K96,\"\")","v":""}]
[]
[null,null,false,"Panel Programming",{"$f":"+LaborRateDivHdAlm","v":91.875},null,null,null,{"$f":"IF(C98=TRUE,F98,\"\")","v":""},{"$f":"IF(C98=TRUE,E98*I98,\"\")","v":""},{"$f":"IF(C98=TRUE,J98,\"\")","v":""},null,null,null,null,null,{"$f":"+IF(K98>0,K98,\"\")","v":""},null,null,null,null,null,{"$f":"+IF(I98>0,I98,\"\")","v":""}]
[null,null,false,"Training",{"$f":"+LaborRateInspectAlm","v":91.875},null,null,null,{"$f":"IF(C99=TRUE,IF(ISBLANK(H99),F99,F99*H99),\"\")","v":""},{"$f":"IF(C99=TRUE,E99*I99,\"\")","v":""},{"$f":"IF(C99=TRUE,J99,\"\")","v":""},{"$f":"SUM(K91:K99)","v":0},null,null,null,null,{"$f":"+IF(K99>0,K99,\"\")","v":""},null,null,null,null,null,{"$f":"+IF(I99>0,I99,\"\")","v":""}]
[]
[null,null,"External Subs",null,"Rate is either ","or","How Many?",null,"Total Hours"]
[null,null,false,"NICET Field checks",{"$f":"+LaborRatePEAlm","v":150},null,2,null,null,{"$f":"IF(C102=TRUE,IF(ISTEXT(E102),IF(F102>0,F102,\"\"),(IF(F102>0,F102,E102))),\"\")","v":""},{"$f":"IF(ISTEXT(J102),\"\",G102*J102)","v":""},null,null,{"$f":"+K102","v":""}]
[null,null,null,"01 Electrician KP Electric Sandy",{"$f":"IF(OR(C103<0,D103=\"\"),\"\",VLOOKUP(D103,[1]!subsEtAl,3))","v":82.5},null,null,null,null,{"$f":"IF(C103=FALSE,\"\",IF(ISNUMBER(F103),F103,IF(ISNUMBER(E103),E103,\"\")))","v":""},{"$f":"IF(ISTEXT(J103),\"\",G103*J103)","v":""},null,null,{"$f":"+K103","v":""}]
[null,null,null,"04 EST Spectrum Brock Sere",{"$f":"IF(OR(C104<0,D104=\"\"),\"\",VLOOKUP(D104,[1]!subsEtAl,3))","v":"enter $->"},null,null,null,null,"",{"$f":"IF(ISTEXT(J104),\"\",G104*J104)","v":""},null,null,""]
[null,null,null,"09 b Compliance Reporting Fee American Fork",{"$f":"IF(OR(C105<0,D105=\"\"),\"\",VLOOKUP(D105,[1]!subsEtAl,3))","v":55},null,null,null,null,"",{"$f":"IF(ISTEXT(J105),\"\",G105*J105)","v":""},{"$f":"SUM(K101:K105)","v":0},null,""]
[]
[null,null,null,"Monitoring Contract"]
[null,null,null,"NOT part Of the YELLOW dollar TOTAL AMOUNT"]
[null,null,null,"A DSC24 Wireless per panel Annual",{"$f":"IF(OR(C109<0,D109=\"\"),\"\",VLOOKUP(D109,[1]!AlmMonitorEtAl,3))","v":720},null,null,null,null,{"$f":"IF(C109>0,C109*E109,0)","v":0},{"$f":"+J109","v":0}]
[null,null,null,"E DSC24 Wireless per panel per month",{"$f":"IF(OR(C110<0,D110=\"\"),\"\",VLOOKUP(D110,[1]!AlmMonitorEtAl,3))","v":65},null,null,null,null,{"$f":"IF(C110>0,C110*E110,0)","v":0},{"$f":"+J110","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C111>0,C111*F111,0)","v":0},{"$f":"+J111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K107:K113)","v":0}]
[]
[]
[]
[null,null,"Totals"]
[null,null,{"$f":"IF(C118=TRUE,CHAR(252),CHAR(242))","v":"ò"},{"$f":"IF(C118=TRUE,\"MarkUp rate is\",\"No markup set  yet?\")","v":"No markup set  yet?"},{"$f":"IF(C118=TRUE,\"Either\",\"\")","v":""},{"$f":"IF(C118=TRUE,\"OR\",\"\")","v":""},null,"Total of Parts etc w/out labour",{"$f":"SUM(K37:K81)+SUM(K94:K97)+SUM(K103:K106)","v":0}]
[null,null,false,null,0.3,null,null,null,{"$f":"IF(C118=TRUE,IF(F118>0,F118*I117,+E118*I117),0)","v":0}]
[null,null,{"$f":"IF(C120=TRUE,CHAR(252),CHAR(242))","v":"ò"},null,null,null,null,"Labour only",{"$f":"SUM(K81:K92)+SUM(K97:K102)","v":0}]
[null,null,false,{"$f":"IF(C120=FALSE,\"No Project Management set yet?\",\"Project Management Charge is:\")","v":"No Project Management set yet?"},0.04,null,null,{"$f":"IF(C120=TRUE,\"of Totaled Project amount of:\",\"\")","v":""},{"$f":"SUM(I117:I119)","v":0},{"$f":"IF(C120=TRUE,IF(F120>0,F120*I120,+E120*I120),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J120>0,J120,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"+J120","v":0}]
[null,null,null,null,null,null,null,"Total:",{"$f":"+I120+I121","v":0}]
[]
[null,null,null,null,null,null,null,"Bid Price:",{"$f":"+ROUNDUP((I120+I121),-2)","v":0}]
[]
[]
[null,null,"Bond",null,"Rate",null,"Extension"]
[null,null,{"$f":"IF(C32=TRUE,1,0)","v":0},"Bond",null,null,{"$f":"IF(C128=1,+I124*SUM(E129:E131),\"\")","v":""},null,{"$f":"IF(C128>0,ROUNDUP(+G128,-2),0)","v":0},null,null,null,{"$f":"IF(C128=1,I128,\"\")","v":""}]
[null,null,null,{"$f":"IF(C128>0,+D33,\"\")","v":""},{"$f":"IF($C$128>0,+E33,\"\")","v":""},null,{"$f":"IF(C128=0,\"\",I122*E129)","v":""}]
[null,null,null,{"$f":"IF(C128>0,+D34,\"\")","v":""},{"$f":"IF($C$128>0,+E34,\"\")","v":""},null,{"$f":"IF(C128=0,\"\",I122*E130)","v":""}]
[null,null,null,{"$f":"IF(C128>0,+D35,\"\")","v":""},{"$f":"IF($C$128>0,+E35,\"\")","v":""},null,{"$f":"IF(C128=0,\"\",I122*E131)","v":""}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Total: ",{"$f":"+SUM(I123:I131)","v":0},null,null,{"$f":"SUM(L65:L81)","v":0},{"$f":"SUM(M31:M135)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(M136:V136)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF((ISBLANK(L25)),\"\",L25)","v":"info"},"Insurance &","External","Mob/DeMob","","","","",{"$f":"+IF((ISBLANK(T23)),\"\",T23)","v":"Material"},{"$f":"+IF((ISBLANK(U25)),\"\",U25)","v":""},"","",null,"No markup"]
[null,null,null,null,null,null,null,null,null,null,null,"only","Bonding","Subs","","","","","",{"$f":"+IF((ISBLANK(T26)),\"\",T26)","v":""},"","","",null,"No PM"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF((ISBLANK(L27)),\"\",L27)","v":"Section"},{"$f":"+IF((ISBLANK(M27)),\"\",M27)","v":""},null,{"$f":"+IF((ISBLANK(O27)),\"\",O27)","v":"Travel"},"","Inspect","",null,{"$f":"+IF((ISBLANK(T27)),\"\",T27)","v":""},{"$f":"+IF((ISBLANK(U27)),\"\",U27)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF((ISBLANK(L28)),\"\",L28)","v":""},{"$f":"+IF((ISBLANK(M28)),\"\",M28)","v":""},{"$f":"+IF((ISBLANK(N27)),\"\",N27)","v":""},"Transport","AWP","Tests","",{"$f":"+IF((ISBLANK(S28)),\"\",S28)","v":""},{"$f":"+IF((ISBLANK(T28)),\"\",T28)","v":"&"},{"$f":"+IF((ISBLANK(U28)),\"\",U28)","v":"spare"},{"$f":"+IF((ISBLANK(V27)),\"\",V27)","v":""},{"$f":"+IF((ISBLANK(W28)),\"\",W28)","v":"Man"}]
[null,null,"Rev: 2018-11-30   20:00",null,{"$f":"MID(CELL(\"filename\",A2),FIND(\"[\",CELL(\"filename\",A2))+1,FIND(\"]\",CELL(\"filename\",A2))-FIND(\"[\",CELL(\"filename\",A2))-1)","v":"00 Job Cost WKS Ver 15.08.xlsm"},null,null,null,null,null,{"$f":"SUM(K37:K140)","v":0},{"$f":"+IF((ISBLANK(L29)),\"\",L29)","v":"SubTotals"},"","","&  Freight","","Training","Printing","PreLims",{"$f":"+IF((ISBLANK(T29)),\"\",T29)","v":"Parts"},{"$f":"+IF((ISBLANK(U29)),\"\",U29)","v":""},null,{"$f":"+IF((ISBLANK(W29)),\"\",W29)","v":"Hours"}]
[null,null,null,null,{"$f":"UPPER(LEFT(E141)) & LOWER(RIGHT(E141, LEN(E141)-1))","v":"00 job cost wks ver 15.08.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,"Total Burden: ",{"$f":"SUM(M136:S136)","v":0},"Total Material: ",{"$f":"SUM(T136:U136)","v":0},"Labor Cost",{"$f":"+V136","v":0}]
[null,null,null,"Ref:"]
[null,null,null,"http://firealarmresources.com/vigilant-vs1-vs2-technical-reference-manual/"]

{"sheet":"2 Wet","index":2,"n_rows":207,"n_cols":31,"rows_kept":207,"cut":false,"hidden":false,"merged":[]}
[null,null,"To Table of Contents"]
[null,null,{"$f":"+'1 Alarms'!C2","v":"00 Job Cost WKS Ver 15.08"},null,"SPRINKS"]
[]
[null,null,{"$f":"+\"Div-21 \"&RIGHT(CELL(\"filename\"),LEN(CELL(\"filename\"))-FIND(\"]\",CELL(\"filename\"),1)) &\" Suppression\"","v":"Div-21 2 Wet Suppression"},null,{"$f":"+IF(I190>0,I190,0)","v":0},{"$f":"+IF(E4>0,\"  <-- Base price\",\"\")","v":""},null,null,null,null,{"$f":"+I190","v":0},"Division-21 Wet Suppression"]
[null,null,null,{"$f":"IF(E5>0,\"Monitoring->\",\"\")","v":""},{"$f":"+IF(K169>0,K169,0)","v":0},{"$f":"+IF(E5>0,\"<-- add as an Optional item to your Bid Doc required by Code\",\"\")","v":""}]
[null,null,null,{"$f":"IF(E6>0,\"Bond->\",\"\")","v":""},{"$f":"+I184","v":0},{"$f":"+IF(E6>0,\"  <-- add as an Optional item to your Bid Doc if CONTRACT SPECS require a Bond\",\"\")","v":""}]
[]
[null,null,null,{"$f":"+'1 Alarms'!D8","v":"Site name"},"READ these COMMENTS",null,null,null,"ENTER DATA ONLY","in the CYAN","cells","Notes"]
[null,null,null,{"$f":"+'1 Alarms'!D9","v":"& Streetname"},null,null,null,null,null,null,"DO NOT CHANGE white CELLS"]
[null,null,null,{"$f":"+'1 Alarms'!D10","v":"& City, State, Zip"}]
[null,null,null,{"$f":"+'1 Alarms'!D11","v":"Enter Sq Foot below LEFT & Section description below"},"Head Count","Color","Choose Type",null,null,"To give a rate of:"]
[]
[null,null,{"$f":"IF(+'1 Alarms'!C13>0,+'1 Alarms'!C13,\"\")","v":""},{"$f":"IF(C13=\"\",\"'<-in this form, Enter Data in Blue Fields ONLY->'\",+'1 Alarms'!D13)","v":"'<-in this form, Enter Data in Blue Fields ONLY->'"},null,null,"Head Ext Brass 1.0 inch long",null,null,{"$f":"IF((SUM(E12:E20))>0,+J190/E21,\"\")","v":""},{"$f":"IF(J13=\"\",\" no heads!\",\" per head\")","v":" no heads!"}]
[null,null,{"$f":"IF(+'1 Alarms'!C14>0,+'1 Alarms'!C14,\"\")","v":""},{"$f":"IF(C14=\"\",\"'<-in this form, Enter Data in Blue Fields ONLY->'\",+'1 Alarms'!D14)","v":"'<-in this form, Enter Data in Blue Fields ONLY->'"},null,null,"Head Ext Brass 1.0 inch long",null,null,{"$f":"IF(C23>0,I190/C23,\"\")","v":""},"per SF"]
[null,null,{"$f":"IF(+'1 Alarms'!C15>0,+'1 Alarms'!C15,\"\")","v":""},{"$f":"IF(C15=\"\",\"'<-in this form, Enter Data in Blue Fields ONLY->'\",+'1 Alarms'!D15)","v":"'<-in this form, Enter Data in Blue Fields ONLY->'"},null,null,"Head Ext Brass 1.0 inch long",null,null,"For Warranty .."]
[null,null,{"$f":"IF(+'1 Alarms'!C16>0,+'1 Alarms'!C16,\"\")","v":""},{"$f":"IF(C16=\"\",\"'<-in this form, Enter Data in Blue Fields ONLY->'\",+'1 Alarms'!D16)","v":"'<-in this form, Enter Data in Blue Fields ONLY->'"},null,null,"Head Ext Brass 1.0 inch long",null,null,"YOU MUST ADD extra parts!!"]
[null,null,{"$f":"IF(+'1 Alarms'!C17>0,+'1 Alarms'!C17,\"\")","v":""},{"$f":"IF(C17=\"\",\"'<-in this form, Enter Data in Blue Fields ONLY->'\",+'1 Alarms'!D17)","v":"'<-in this form, Enter Data in Blue Fields ONLY->'"},null,null,"Head Ext Brass 1.0 inch long",null,null," ADD extra parts!!"]
[null,null,{"$f":"IF(+'1 Alarms'!C18>0,+'1 Alarms'!C18,\"\")","v":""},{"$f":"IF(C18=\"\",\"'<-in this form, Enter Data in Blue Fields ONLY->'\",+'1 Alarms'!D18)","v":"'<-in this form, Enter Data in Blue Fields ONLY->'"},null,null,"Head Ext Brass 1.0 inch long",null,null,"See the notes in [Heads]  cell F20 below"]
[null,null,{"$f":"IF(+'1 Alarms'!C19>0,+'1 Alarms'!C19,\"\")","v":""},{"$f":"IF(C19=\"\",\"'<-in this form, Enter Data in Blue Fields ONLY->'\",+'1 Alarms'!D19)","v":"'<-in this form, Enter Data in Blue Fields ONLY->'"},null,null,"Head Ext Brass 1.0 inch long"]
[]
[null,null,null,"Spare",{"$f":"IF((SUM(E12:E20))>0,SUM(E12:E20)*10%,0)","v":0},"heads",null,null,null,null,null,null,{"$f":"+M190","v":0},0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(C12:C20)","v":0},"Total Square Footage",{"$f":"SUM(E12:E20)+E21","v":0},"total heads",null,null,null,null,null,"Burden","InDirect","InDirect","InDirect","InDirect","InDirect","InDirect","InDirect","Material",null,"Labour"]
[]
[null,null,null,null,"Tech Rate",{"$f":"IF(F26=FALSE,\"Davis-Bacon?\",\"Davis Bacon\")","v":"Davis-Bacon?"},"Lead Rate","Inspector","Corp","PE-NICET",null,"info","Insurance &","External","Mob/DeMob"]
[null,null,"Enter","Employee Pay Rate -->",22,false,25,30,70,165,null,"only","Bonding","Subs","Travel",null,"Inspect"]
[null,null,"Unit/s","Labour Rate -->",{"$f":"IF(F26=FALSE,+PayRateTechWet*2.625,+(((PayRateTechWet+(PayRateTechWet*30%))*3.1)))","v":57.75},null,{"$f":"IF(F26=FALSE,+PayRateLeadWet*2.625,+(((PayRateLeadWet+(PayRateLeadWet*30%))*3.1)))","v":65.625},{"$f":"IF(F26=FALSE,+PayRateInspectWet*2.625,+(((PayRateInspectWet+(PayRateInspectWet*30%))*3.1)))","v":78.75},{"$f":"IF(G26=FALSE,+PayRateCorpWet*2.625,+(PayRateCorpWet*2.625))","v":183.75},{"$f":"+PayRatePEWet","v":165},null,"Section",null,null,"Transport","AWP","Tests",null,null,"&","spare",null,"Man"]
[null,null,null,{"$f":"IF(F26=TRUE,\"\",\"Profit per Employee per REGULAR RATE hour->\")","v":"Profit per Employee per REGULAR RATE hour->"},{"$f":"IF(F26=FALSE,+PayRateTechWet*2.25,+(PayRateTechWet*3))-(IF(F26=FALSE,+PayRateTechWet*1.45,+(PayRateTechWet*3)))","v":17.600000000000001},null,{"$f":"IF(F26=FALSE,+PayRateLeadWet*2.25,+(PayRateLeadWet*3))-(IF(F26=FALSE,+PayRateLeadWet*1.45,+(PayRateLeadWet*3)))","v":20},{"$f":"IF(F26=FALSE,+PayRateInspectWet*2.25,+(PayRateInspectWet*3))-(IF(F26=FALSE,+PayRateInspectWet*1.4,+(PayRateInspectWet*3)))","v":25.5},{"$f":"IF(G26=FALSE,+PayRateInspectWet*2.25,+(PayRateInspectWet*3))-(IF(G26=FALSE,+PayRateInspectWet*1.4,+(PayRateInspectWet*3)))","v":0},null,"Don't touch"]
[null,null,"Below","Description","Rate/Cost",null,null,null,null,"Unit P","Extension","SubTotals",null,null,"&  Freight",null,"Training","Printing","PreLims","Parts",null,"Labour","Hours"]
[]
[null,null,"Preliminary"]
[null,null,false,"Bond",null,{"$f":"IF(C$32=TRUE,F184,\"\")","v":""},null,null,null,{"$f":"IF(C32=TRUE,ROUNDUP(+F32,-2),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(K32>0,K32,\"\")","v":""}]
[null,null,null,"Surety Rate: ",{"$f":"IF($C$32=TRUE,4%,\"\")","v":""},{"$f":"IF(C$32=FALSE,\"\",F185)","v":""}]
[null,null,null,"Insurance Agent Commission: ",{"$f":"IF($C$32=TRUE,1%,\"\")","v":""},{"$f":"IF(C$32=FALSE,\"\",F186)","v":""}]
[null,null,null,"Registration & Setup Fee: ",{"$f":"IF($C$32=TRUE,1%,\"\")","v":""},{"$f":"IF(C$32=FALSE,\"\",F187)","v":""}]
[]
[]
[null,null,null,"Approval","Rate is Either of:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K38>0,K38,\"\")","v":""}]
[null,null,true,"Design",{"$f":"IF(C39=TRUE,IF(ISBLANK(F39),0.035,0),\"\")","v":3.5000000000000003E-2},null,{"$f":"IF(C39=TRUE,(IF(E39=0,\" Per page\",\" cents per Square Foot\")),\"\")","v":" cents per Square Foot"},null,null,{"$f":"IF(C39=TRUE,(IF(F39>0,F39,E39)),\"\")","v":3.5000000000000003E-2},{"$f":"IF(C39=TRUE,IF(F39>0,F39*H39,+C23*E39),0)","v":0},null,null,null,null,null,null,null,""]
[null,null,true,"Hydraulic Calcs",{"$f":"IF(C40=TRUE,IF(ISBLANK(F40),0.035,0),\"\")","v":3.5000000000000003E-2},null,{"$f":"IF(C40=TRUE,(IF(E40=0,\" Per page\",\" cents per Square Foot\")),\"\")","v":" cents per Square Foot"},null,null,{"$f":"IF(C40=TRUE,(IF(F40>0,F40,E40)),\"\")","v":3.5000000000000003E-2},{"$f":"IF(C40=TRUE,IF(F40>0,F40*H40,+C24*E40),0)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,"Submit",{"$f":"IF(F41>0,\"\",400)","v":400},null,null,null,null,{"$f":"IF(C41>0,(IF(F41>0,F41,E41)),\"\")","v":""},{"$f":"IF(C41>0,IF(F41>0,C41*F41,+C41*E41),0)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,"Permit",{"$f":"IF(F42>0,\"\",400+15)","v":415},null,null,null,null,{"$f":"IF(C42>0,(IF(F42>0,F42,E42)),\"\")","v":""},{"$f":"IF(C42>0,IF(F42>0,C42*F42,+C42*E42),0)","v":0},null,null,null,null,null,null,null,""]
[null,null,false,"3rd Party Review",{"$f":"IF(F43>0,\"\",850)","v":850},null,null,null,null,{"$f":"IF(C43=TRUE,(IF(F43>0,F43,E43)),\"\")","v":""},{"$f":"IF(C43=TRUE,IF(F43>0,F43,E43),0)","v":0},null,null,null,null,null,null,null,""]
[null,null,false,"Drawings and Printing (Initial)",{"$f":"IF(F44>0,\"\",150)","v":150},null,null,null,null,{"$f":"IF(C44=TRUE,(IF(F44>0,F44,E44)),\"\")","v":""},{"$f":"IF(C44=TRUE,IF(F44>0,F44,+E44),0)","v":0},null,null,null,null,null,null,{"$f":"IF(C44=TRUE,K44,\"\")","v":""}]
[null,null,{"$f":"IF(C23>1200,1,0)","v":0},"Lien Info Recording: ",30,{"$f":"IF(C45<1,0,E45*2)","v":0},null,null,null,{"$f":"+F45","v":0},{"$f":"+J45","v":0},{"$f":"SUM(K37:K46)","v":0},null,null,null,null,null,null,{"$f":"IF(K45>0,K45,\"\")","v":""}]
[]
[null,null,"Movement"]
[null,null,false,"Mobilization",250,null,null,null,null,{"$f":"IF(C48=TRUE,IF(F48>0,(F48)+IF(OR(C51=TRUE),G51,0),(E48)+IF(OR(C51=TRUE),G51,0)),(IF(OR(C51=TRUE),G51,0)))","v":0},{"$f":"+J48","v":0},null,null,null,{"$f":"+K48","v":0}]
[null,null,null,null,null,null,"Drop off"]
[null,null,null,"AWP/Rentals",null,null,"Pick Up"]
[null,null,false,{"$f":"IF(C51>0,'x AWP'!D25 &\" \" & 'x AWP'!E25,\"\")","v":"0 AWP"},{"$f":"IF(C51=TRUE,'x AWP'!O7,\"\")","v":""},null,{"$f":"IF(C51=TRUE,'x AWP'!G7,\"\")","v":""},null,null,null,{"$f":"+E51","v":""},null,null,null,null,{"$f":"+K51","v":""}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C53>0,E53,\"\")","v":""},{"$f":"+J53","v":""},null,null,null,null,{"$f":"+K53","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K46:K55)","v":0}]
[]
[null,null,null,null,"Rate","Hour/s",null,"Day/s","Travel Hours"]
[null,null,null,"Travel & Transport (150 per 5 day week)",{"$f":"((8+1+2+1+3))","v":15},null,"hours each day for",null,{"$f":"IF(ISBLANK(H57),C57*F57,C57*F57*H57)","v":0},{"$f":"IF(C57>0,E57*I57,0)","v":0},{"$f":"+J57","v":0},null,null,null,{"$f":"+K57","v":0},null,null,null,null,null,null,null,{"$f":"+I57","v":0}]
[null,null,null,"Per Diem",40,null,null,null,{"$f":"IF(ISBLANK(H58),C58*F58,C58*F58*H58)","v":0},{"$f":"IF(C58>0,C58*E58*H58,0)","v":0},{"$f":"+J58","v":0},null,null,null,0]
[null,null,null,"Accommodation",65,null,null,null,null,{"$f":"IF(C59>0,C59*E59*H59,0)","v":0},{"$f":"+J59","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Fuel",100,null,null,null,null,{"$f":"IF(C61>0,IF(F61>0,C61*F61,C61*E61),0)","v":0},{"$f":"+J61","v":0},null,null,null,0]
[null,null,null,"Freight",150,null,"incl. Removal of old pipework  delivery fees. Add Knox-$38",null,null,{"$f":"IF(F62>0,(C62*F62)+IF(OR(C72>0),G72,0),(C62*E62)+IF(OR(C72>0),G72,0))","v":0},{"$f":"+J62","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C63>0,C63*E63,0)","v":0},{"$f":"+J63","v":0},{"$f":"SUM(K56:K64)","v":0},null,null,0]
[]
[null,null,"Parts & Materials"]
[null,null,null,"Riser Assemblies"]
[null,null,null,"     -WET","1 to 2 to 2.5\"","3\"","4\"","6\"","Select Diameter"]
[null,null,null,"Riser Manifold: Valves, Flow Switch & gauges",{"$f":"357+2","v":359},{"$f":"380+15","v":395},{"$f":"765+30","v":795},{"$f":"865+30","v":895},null,{"$f":"IF(ISBLANK(I68),\"\",IF(OR(I68=0),\"\",IF(I68=2,E68,(IF(I68=3,F68,(IF(I68=4,G68,(IF(I68=6,H68,0)))))))))","v":""},{"$f":"IF(ISBLANK(C68),\"\",IF(OR(I68=0),\"\",J68*C68))","v":""},null,null,null,null,null,null,null,null,{"$f":"+K68","v":""}]
[null,null,null,"     -BFP"]
[null,null,null,"BFP Ames C200",{"$f":"IF(C70>0,VLOOKUP(D70,[1]!wetBFPetAl,3),\"\")","v":""},{"$f":"IF(C70>0,VLOOKUP(D70,[1]!wetBFPetAl,4),\"\")","v":""},{"$f":"IF(C70>0,VLOOKUP(D70,[1]!wetBFPetAl,5),\"\")","v":""},{"$f":"IF(C70>0,VLOOKUP(D70,[1]!wetBFPetAl,6),\"\")","v":""},null,{"$f":"IF(ISBLANK(I70),\"\",IF(OR(I70=0),\"\",IF(I70=2,E70,(IF(I70=3,F70,(IF(I70=4,G70,(IF(I70=6,H70,0)))))))))","v":""},{"$f":"IF(ISBLANK(C70),\"\",IF(OR(I70=0),\"\",J70*C70))","v":""},null,null,null,null,null,null,null,null,{"$f":"+K70","v":""}]
[null,null,false,"FDC & Main Drain & Check valve",{"$f":"585+210+100+99","v":994},null,null,null,null,{"$f":"IF(C71=TRUE,IF(F71>0,F71,E71),\"\")","v":""},{"$f":"+J71","v":""},null,null,null,null,null,null,null,null,{"$f":"+K71","v":""}]
[null,null,{"$f":"IF(C71=TRUE,2,0)","v":0},"FDC Knox Locking Caps",195,null,{"$f":"IF(C72>0,C72*38,0)","v":0},null,null,{"$f":"IF(C72>0,IF(F72>0,C72*F72,C72*E72),\"\")","v":""},{"$f":"+J72","v":""}]
[null,null,{"$f":"IF(RiserWetSw>0,1,0)","v":0},"Riser Room Door Signage",37,null,null,null,null,{"$f":"IF(C73>0,IF(F73>0,C73*F73,C73*E73),\"\")","v":""},{"$f":"+J73","v":""}]
[null,null,null,"Knox Box $1,200",null,null,null,null,null,{"$f":"IF(C74>0,IF(F74>0,C74*F74,C74*E74),\"\")","v":""},{"$f":"+J74","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C75>0,E75*C75,\"\")","v":""},{"$f":"+J75","v":""}]
[null,null,null,"Branch line Drain-Collector Manifolds"]
[null,null,null," also Drum Drips",250,null,null,null,null,{"$f":"IF(C77>0,IF(F77>0,F77*C77,E77*C77),\"\")","v":""},{"$f":"+J77","v":""},null,null,null,null,null,null,null,null,{"$f":"+K77","v":""}]
[null,null,null,"     -DRY","3\"","4\"","6\"","Select Diameter"]
[null,null,null,"Dry Valve, its controls & gauges",3100,3185,3685,null,null,{"$f":"IF(ISBLANK(H79),\"\",IF(OR(H79=0),\"\",IF(H79=3,E79,(IF(H79=4,F79,(IF(H79=6,G79,0)))))))","v":""},{"$f":"IF(ISBLANK(H79),\"\",IF(OR(H79=0),\"\",(J79*C79)+((J79*C79)*UTsalesTax)))","v":""},null,null,null,null,null,null,null,null,{"$f":"+K79","v":""}]
[null,null,null,"Riser Trim Device",{"$f":"390+20","v":410},null,null,null,null,{"$f":"IF(C80>0,E80,\"\")","v":""},{"$f":"+IF(C80=0,\"\",J80+(J80*UTsalesTax))","v":""},null,null,null,null,null,null,null,null,{"$f":"+K80","v":""}]
[null,null,null,"Riser Dry-valve accelerator",{"$f":"868+42","v":910},null,null,null,null,{"$f":"IF(C81>0,E81,\"\")","v":""},{"$f":"+IF(C81=0,\"\",J81+(J81*UTsalesTax))","v":""},null,null,null,null,null,null,null,null,{"$f":"+K81","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(C82),\"\",IF(OR(C82=0),\"\",E82))","v":""},{"$f":"IF(ISBLANK(J82),\"\",IF(OR(J82=0),\"\",IF(OR(J82=\"\"),\"\",C82*J82)))","v":""},{"$f":"SUM(K64:K83)","v":0},null,null,null,null,null,null,null,{"$f":"+K82","v":""}]
[]
[null,null,null,"Dry Riser Compressor & Components",null,null,null,null,null,null,"with tax"]
[null,null,null,null,{"$f":"IF(C85>0,VLOOKUP(D85,[1]!tblDryRiser,3),\"\")","v":""},null,null,null,null,{"$f":"IF(OR(C85<1,ISBLANK(D85)),\"\",IF(F85>0,F85*C85,E85*C85))","v":""},{"$f":"+IF(J85=\"\",\"\",J85+(J85*UTsalesTax))","v":""},null,null,null,null,null,null,null,null,{"$f":"+K85","v":""}]
[null,null,null,"General Air KVP4x4 Vibration Isolation Pads. Price per Pkt of 4",{"$f":"IF(C86>0,VLOOKUP(D86,[1]!tblDryRiser,3),\"\")","v":""},null,null,null,null,{"$f":"IF(OR(C86<1,ISBLANK(D86)),\"\",IF(F86>0,F86*C86,E86*C86))","v":""},{"$f":"+IF(J86=\"\",\"\",J86+(J86*UTsalesTax))","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,"General Air AD3400 Manual Desiccant-Filled Air Dryer $310 +$85 for Dessicant",{"$f":"IF(C87>0,VLOOKUP(D87,[1]!tblDryRiser,3),\"\")","v":""},null,null,null,null,{"$f":"IF(OR(C87<1,ISBLANK(D87)),\"\",IF(F87>0,F87*C87,E87*C87))","v":""},{"$f":"+IF(J87=\"\",\"\",J87+(J87*UTsalesTax))","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,"$min. Cost to Pipe the compressor to the main valve",150,null,null,null,null,{"$f":"IF(C88=\"\",\"\",IF(F88>0,F88*C88,E88*C88))","v":""},{"$f":"+J88","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(C89>0,IF(F89>0,F89*C89,E89*C89),\"\")","v":""},"",null,null,null,null,null,null,null,null,""]
[null,null,null,"AntiFreeze fluid"]
[null,null,null,null,{"$f":"IF(OR(C91<0,D91=\"\"),\"\",INDEX([1]!AFChemEtAl,MATCH(D91,[1]!AFChemDesc,0),3))","v":""},null,null,null,null,{"$f":"IF(OR(C91<1,ISBLANK(D91)),\"\",IF(F91>0,F91*C91,IF(E91>0,E91*C91,0)))","v":""},{"$f":"+J91","v":""},null,null,null,null,null,null,null,null,{"$f":"+K91","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(J92>0,J92*C92,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"+K92","v":""}]
[null,null,null,"StandPipe"]
[null,null,null," -with FDC's BFP/NRV, & floor/isolation valves per floor",{"$f":"IF(C94>0,(\n+N(\"FDC\")\n+150+N(\"Indicating Floor Ctrl valve\")\n+75+N(\"with supervisory sw\")\n+85+N(\"Check Valve\")\n+125+N(\"Vane Flow Switch\")\n+35+N(\"Press Gauge\")\n+18+N(\"3-way valve+plug+nipples\")\n+200+N(\"Drain test valve+restriction orifice\")\n+25+N(\"Express Drain\")\n+84+N(\"1.5inch Hose valve with\")\n+90 +N(\"1.5inch reducer and cap typical of all standpipes\")\n+7+N(\"Globe StandPipe Floor Clamp\")),\n\"\")","v":""},null,{"$f":"IF(C94>0,\"per Floor\",\"\")","v":""},null,null,{"$f":"IF(C94>0,IF(F94>0,C94*F94,C94*E94),\"\")","v":""},{"$f":"+J94","v":""},{"$f":"SUM(K83:K95)","v":0},null,null,null,null,null,null,null,{"$f":"+K94","v":""}]
[]
[null,null,null,"Floors or Convenient Sectioning of Work"]
[null,null,null,{"$f":"+D13","v":"'<-in this form, Enter Data in Blue Fields ONLY->'"},null,null,null,null,null,{"$f":"IF(C97>0,C97*E97,\"\")","v":""},{"$f":"+J97","v":""},null,null,null,null,null,null,null,null,{"$f":"+K97","v":""}]
[null,null,null,"'<-in this form, Enter Data in Blue Fields ONLY->'",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,"'<-in this form, Enter Data in Blue Fields ONLY->'",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,"'<-in this form, Enter Data in Blue Fields ONLY->'",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,"'<-in this form, Enter Data in Blue Fields ONLY->'",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,"'<-in this form, Enter Data in Blue Fields ONLY->'",null,null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,"'<-in this form, Enter Data in Blue Fields ONLY->'",null,null,null,null,null,{"$f":"IF(C103>0,C103*E103,\"\")","v":""},{"$f":"+J103","v":""},{"$f":"SUM(K96:K103)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,"You MUST PAY SUPPLIER the TAX."]
[null,null,{"$f":"+E23-E21","v":0},{"$f":"\"Heads,   plus the \"&E21 &\" spares\"","v":"Heads,   plus the 0 spares"},null,null,"YOU MUST NOT add a lineItem for tax TO the CLIENT on their invoice."]
[null,null,null,{"$f":"+IF('A Heads'!D34>0,'A Heads'!D34&\"     \"&'A Heads'!E34,\"none\")","v":"none"},null,null,null,null,null,{"$f":"+'A Heads'!O34","v":0},{"$f":"+J106","v":0},null,null,null,null,null,null,null,null,{"$f":"+K106","v":0}]
[null,null,null,"This was the 'Spare Head' slot. It will move to [ATTIC}",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K107","v":0}]
[]
[null,null,"Two","Pipe",null,null,"# of 21 ft Sticks"]
[null,null,null,{"$f":"IF('C Pipe'!D36>0,'C Pipe'!D36&\"    \"&'C Pipe'!E36,\"none\")","v":"none"},null,null,{"$f":"IF(J110>0,+'C Pipe'!I36 &\"  \"&'C Pipe'!J36&\" at\",\"\")","v":""},{"$f":"+'C Pipe'!Q36","v":0},null,{"$f":"+'C Pipe'!O36","v":0},{"$f":"+J110","v":0},null,null,null,null,null,null,null,null,{"$f":"+K110","v":0}]
[null,null,"Groceries:"]
[]
[null,null,"Three","Bushings, Caps, Elbows (45-90) & Tees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K113","v":0}]
[null,null,false,{"$f":"IF('B ELs'!D35>0,'B ELs'!D35&\"     \"&'B ELs'!E35,\"none\")","v":"none"},{"$f":"IF(+'B ELs'!O35>0,'B ELs'!O35,\"\")","v":""},null,null,null,null,{"$f":"IF(C114=TRUE,IF(F114>0,F114,E114),\"\")","v":""},{"$f":"IF(C114=TRUE,J114,\"\")","v":""},null,null,null,null,null,null,null,null,""]
[null,null,"Four","Mechanical Tees"]
[null,null,false,{"$f":"+IF('D Mech-T'!D31>0,'D Mech-T'!D31&\"     \"&'D Mech-T'!E31,\"none\")","v":"none"},{"$f":"IF(+'D Mech-T'!O31>0,'D Mech-T'!O31,\"\")","v":""},null,null,null,null,{"$f":"IF(C116=TRUE,IF(F116>0,F116,E116),\"\")","v":""},{"$f":"IF(C116=TRUE,J116,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"+K116","v":""}]
[null,null,"Five","Couplings, RC's, Weldlets & Fab parts"]
[null,null,false,{"$f":"+IF('E Weldlets'!D31>0,'E Weldlets'!D31&\"     \" &'E Weldlets'!E31,\"none\")","v":"none"},{"$f":"+IF('E Weldlets'!O31>0,'E Weldlets'!O31,\"\")","v":""},null,null,null,null,{"$f":"IF(C118=TRUE,IF(F118>0,F118,E118),\"\")","v":""},{"$f":"IF(C118=TRUE,J118,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"+K118","v":""}]
[null,null,"Six","Valves/BFP's (non-riser)"]
[null,null,false,{"$f":"+IF('G Valves'!D40>0,'G Valves'!D40&\"     \"&'G Valves'!E40,\"none\")","v":"none"},{"$f":"+IF('G Valves'!O7>0,'G Valves'!O7,\"\")","v":""},null,null,null,null,{"$f":"IF(C120=TRUE,IF(F120>0,F120,E120),\"\")","v":""},{"$f":"IF(C120=TRUE,J120,\"\")","v":""},null,null,null,null,null,null,null,null,""]
[null,null,"Seven","Hangars & Clamps"]
[null,null,false,{"$f":"+IF('F Hangars'!D41>0,'F Hangars'!D41&\"     \"&'F Hangars'!E41,\"none\")","v":"1     Hangers & Clamps etc"},{"$f":"+IF('F Hangars'!D41>0,'F Hangars'!D41,\"\")","v":1},null,null,null,null,{"$f":"IF(C122=TRUE,IF(F122>0,F122,E122),\"\")","v":""},{"$f":"IF(C122=TRUE,J122,\"\")","v":""},null,null,null,null,null,null,null,null,""]
[null,null,"Nine","Miscellaneous"]
[null,null,false,{"$f":"+IF('y Misc'!D63>0,'y Misc'!D63&\"     \"&'y Misc'!E63,\"none\")","v":"42     Misc Parts etc"},{"$f":"IF(+'y Misc'!O7>0,+'y Misc'!O7,\"\")","v":514.03715999999997},null,null,null,null,{"$f":"IF(C124=TRUE,IF(F124>0,F124,E124),\"\")","v":""},{"$f":"IF(C124=TRUE,J124,\"\")","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,"Dump charge by Dumpster folk: $35 per ton",null,null,null,null,null,{"$f":"IF(C125>0,C125*E125,\"\")","v":""},{"$f":"+J125","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",{"$f":"SUM(K104:K128)","v":0},null,null,null,null,null,null,null,""]
[]
[null,null,null,"Attic Stock",null,"Multiplier"]
[null,null,null,"Vic V27-2 (semi-R)",{"$f":"IF(C130>0,VLOOKUP(D130,[1]!sprinkWrenchAll,3),\"\")","v":""},1.25,null,null,null,{"$f":"IF(C130>0,+E130*F130,\"\")","v":""},{"$f":"IF(C130>0,+J130*C130,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"+K130","v":0}]
[null,null,null,"Wrench Victaulic V2xx socket   (Pendant)",{"$f":"IF(C131>0,VLOOKUP(D131,[1]!sprinkWrenchAll,3),\"\")","v":""},1.25,null,null,null,{"$f":"IF(C131>0,+E131*F131,\"\")","v":""},{"$f":"IF(C131>0,+J131*C131,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"IF(C132>0,VLOOKUP(D132,[1]!sprinkWrenchAll,3),\"\")","v":""},1.25,null,null,null,{"$f":"IF(C132>0,+E132*F132,\"\")","v":""},{"$f":"IF(C132>0,+J132*C132,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"IF(C133>0,VLOOKUP(D133,[1]!sprinkWrenchAll,3),\"\")","v":""},1.25,null,null,null,{"$f":"IF(C133>0,+E133*F133,\"\")","v":""},{"$f":"IF(C133>0,+J133*C133,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"IF((SUM(E12:E20)>0),IF(SUM(E12:E20)>12,2,1),0)","v":0},"Head Box ",{"$f":"20+3+3","v":26},1.25,null,null,null,{"$f":"IF(C134>0,+(E134*F134)*C134,\"\")","v":""},{"$f":"IF(E21>2,+J134*C134,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+E21","v":0},"Spare Heads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Insert rows ABOVE here where needed",null,null,null,null,null,null,null,null,{"$f":"SUM(K129:K137)","v":0},null,null,null,null,null,null,null,0]
[]
[null,null,"Labour",null,"Rate","Hour/s",null,"Day/s","huMAN Hours"]
[null,null,null,"<- How many LEAD Techs @ regular rate of: ",{"$f":"+IF(C139>0,LaborRateLeadWet,\"\")","v":""},null,"hours over",null,{"$f":"IF(ISBLANK(H139),C139*F139,C139*F139*H139)","v":0},{"$f":"IF(C139>0,E139*I139,0)","v":0},{"$f":"+IF(C139>0,J139,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"+K139","v":""},{"$f":"+I139","v":0}]
[null,null,null,"<- How many LEAD Techs @ OT labour rate of:",{"$f":"+IF(C140>0,LaborRateLeadWet+(LaborRateLeadWet/2),\"\")","v":""},null,"hours over",null,0,{"$f":"IF(C140>0,E140*I140,0)","v":0},{"$f":"+IF(C140>0,J140,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"+K140","v":""},{"$f":"+I140","v":0}]
[null,null,null,"<- How many Techs  @ regular labour rate of: ",{"$f":"+IF(C141>0,LaborRateTechWet,\"\")","v":""},null,"hours over",null,0,0,{"$f":"+IF(C141>0,J141,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"",0]
[null,null,null,"<- How many Techs  @     OT labour rate of:",{"$f":"IF(C142>0,+LaborRateTechWet+(LaborRateTechWet/2),\"\")","v":""},null,"hours over",null,0,0,{"$f":"+IF(C142>0,J142,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"",0]
[null,null,false," Le President",{"$f":"+IF(C143=TRUE,LaborRateCorpWet,\"\")","v":""},null,"hours over",null,{"$f":"IF(ISBLANK(H143),F143,F143*H143)","v":0},{"$f":"IF(C143=TRUE,E143*I143,0)","v":0},{"$f":"+IF(C143=TRUE,J143,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"",0]
[null,null,null,"Presidents Men",{"$f":"+IF(C144>0,LaborRateTechWet-10,\"\")","v":""},null,"hours over",null,0,0,{"$f":"+IF(C144>0,J144,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"",0]
[null,null,null,"Employee BkG & Substance ",{"$f":"IF(C145>0,+LaborRateTechWet+10,\"\")","v":""},4,"hours per person",null,{"$f":"IF(H145<1,C145*F145,C145*F145*H145)","v":0},0,{"$f":"+J145","v":0},{"$f":"SUM(K138:K146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,"Finals",null,"Rate","Hour/s",null,"Day/s","Total Hours"]
[null,null,false,"Testing, Inspections & Trip Test",{"$f":"+LaborRateInspectWet","v":78.75},null,"hours over",null,{"$f":"IF(C148=TRUE,(IF(ISBLANK(H148),F148,F148*H148)),\"\")","v":""},{"$f":"IF(AND(C148=TRUE,F148>0),(E148*I148),\"\")","v":""},{"$f":"+J148","v":""},null,null,null,null,null,{"$f":"+K148","v":""},null,null,null,null,null,{"$f":"+I148","v":""}]
[]
[null,null,{"$f":"IF(C48=TRUE,1,0)","v":0},"De-Mobilisation",{"$f":"IF(C150>0,IF(F48>0,F48,E48),0)","v":0},null,{"$f":"IF(C150>0,IF(OR(C51=TRUE),G51,0),IF(OR(C51=TRUE),G51,0))","v":0},null,null,{"$f":"IF(C150>0,(E150+G150),G150)","v":0},{"$f":"+J150","v":0},null,null,null,{"$f":"+K150","v":0}]
[]
[null,null,false,"Printing Drawings, As-Builts, Manuals, & Tags",150,null,null,null,null,{"$f":"IF(C152=TRUE,C152*E152,\"\")","v":""},{"$f":"+J152","v":""},null,null,null,null,null,null,{"$f":"IF(C152=TRUE,K152,\"\")","v":""}]
[]
[null,null,false,"Training",{"$f":"+LaborRateInspectWet","v":78.75},null,"hours over",null,{"$f":"IF(ISBLANK(H154),F154,F154*H154)","v":0},{"$f":"IF(C154=TRUE,E154*I154,\"\")","v":""},{"$f":"+IF(C154=TRUE,J154,\"\")","v":""},{"$f":"SUM(K147:K154)","v":0},null,null,null,null,{"$f":"+K154","v":""},null,null,null,null,null,{"$f":"+I154","v":0}]
[]
[null,null,"External Subs",null,"Rate is either ","or","How Many?",null,"Total Hours"]
[null,null,false,"NICET site visits: Field Checks, Flow Tests etc",{"$f":"+LaborRatePEWet","v":165},null,null,null,{"$f":"+IF(C157=TRUE,G157,\"\")","v":""},{"$f":"IF(C157=TRUE,IF(ISTEXT(E157),IF(F157>0,F157,\"\"),(IF(F157>0,F157,E157))),\"\")","v":""},{"$f":"IF(ISTEXT(J157),\"\",G157*J157)","v":""}]
[null,null,false,null,{"$f":"IF(OR(C158<0,D158=\"\"),\"\",VLOOKUP(D158,[1]!subsEtAl,3))","v":""},null,null,null,"","","",null,null,{"$f":"+K158","v":""}]
[null,null,false,null,{"$f":"IF(OR(C159<0,D159=\"\"),\"\",VLOOKUP(D159,[1]!subsEtAl,3))","v":""},null,null,null,"","","",null,null,{"$f":"+K159","v":""}]
[null,null,false,null,{"$f":"IF(OR(C160<0,D160=\"\"),\"\",VLOOKUP(D160,[1]!subsEtAl,3))","v":""},null,null,null,"","","",null,null,{"$f":"+K160","v":""}]
[null,null,false,"09 b Compliance Reporting Fee American Fork",{"$f":"IF(OR(C161<0,D161=\"\"),\"\",VLOOKUP(D161,[1]!subsEtAl,3))","v":55},null,null,null,"","","",null,null,{"$f":"+K161","v":""}]
[null,null,false,null,null,null,null,null,"","","",{"$f":"SUM(K156:K162)","v":0},null,""]
[]
[null,null,null,"NOT PART OF YELLOW DOLLAR AMOUNT"]
[null,null,null,{"$f":"IF(C165=1,\"Fire Watch Price not added to Total\",\"Fire Watch   - QUOTE ONLY\")","v":"Fire Watch   - QUOTE ONLY"},null,null,null,null,{"$f":"IF(ISBLANK(H165),C165*(F165),C165*F165*H165)","v":0},{"$f":"IF(C165>0,(E165*I165),0)","v":0},{"$f":"+J165","v":0},null,null,{"$f":"+K165","v":0}]
[null,null,null,"WeekEnds  from 16:30 Frid to 08:00 Mon",{"$f":"+LaborRateTechWet","v":57.75},null,63.5,"Hours",null,{"$f":"IF(C166>0,C166*E166*G166,0)","v":0},{"$f":"IF(C165>0,+J166,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FireWatchChargeSw=1,G166,\"\")","v":""}]
[null,null,{"$f":"+H139","v":0},"WeekDays  from 17:00 to 07:30 ","16:30:00","08:00:00",15.5,"Hours",null,{"$f":"IF(C167>0,C167*G167*PayRateTechWet,0)","v":0},{"$f":"IF(C165>0,+J167,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FireWatchChargeSw=1,G167,\"\")","v":""}]
[null,null,null,"Monitoring Contract"]
[null,null,null,"A DSC24 Wireless per panel Annual",{"$f":"IF(OR(C169<0,D169=\"\"),\"\",VLOOKUP(D169,[1]!AlmMonitorEtAl,3))","v":720},null,null,null,null,{"$f":"IF(C169>0,C169*E169,0)","v":0},{"$f":"+J169","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K165:K170)","v":0}]
[]
[null,null,"Totals"]
[null,null,{"$f":"IF(C174=TRUE,CHAR(252),CHAR(242))","v":"ò"},{"$f":"IF(C174=TRUE,\"MarkUp is: \",\"No markup set yet! \")","v":"No markup set yet! "},{"$f":"IF(C174=FALSE,\"\",\"either\")","v":""},{"$f":"IF(C174=FALSE,\"\",\"or\")","v":""},null,"Total of Parts etc w/out labour:",{"$f":"SUM(K37:K137)+SUM(K150:K153)+SUM(K158:K163)","v":0}]
[null,null,false,null,0.3,null,null,null,{"$f":"IF(totalsMarkUpWetSw=TRUE,IF(F174>0,F174*I173,+E174*I173),0)","v":0}]
[null,null,{"$f":"IF(C176=TRUE,CHAR(252),CHAR(242))","v":"ò"},null,null,null,null,"Labour only",{"$f":"SUM(K137:K148)+SUM(K153:K157)","v":0}]
[null,null,false,{"$f":"IF(C176=FALSE,\"No Project Management set yet!\",\"Project Management Charge is: \")","v":"No Project Management set yet!"},0.04,null,null,{"$f":"IF(C176=TRUE,\"of Totaled Project amount of:\",\"\")","v":""},{"$f":"SUM(I173:I175)","v":0},{"$f":"IF(C176=TRUE,IF(F176>0,F176*I176,+E176*I176),0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+J176","v":0}]
[null,null,null,null,null,null,null,"Total:",{"$f":"+I176+I177","v":0}]
[]
[null,null,null,null,null,null,null,"Bid Price:",{"$f":"+ROUNDUP((I176+I177),-2)","v":0}]
[]
[]
[null,null,"Bond",null,"Rate","Extension"]
[null,null,{"$f":"IF(C32=TRUE,1,0)","v":0},"Bond",null,{"$f":"IF(C184=1,+I178*SUM(E185:E187),\"\")","v":""},null,null,{"$f":"IF(C184>0,ROUNDUP(+F184,-2),0)","v":0},null,null,null,{"$f":"+I184","v":0}]
[null,null,null,{"$f":"IF(C184>0,+D33,\"\")","v":""},{"$f":"IF($C$184>0,+E33,\"\")","v":""},{"$f":"IF(C184<1,\"\",I178*E185)","v":""}]
[null,null,null,{"$f":"IF(C184>0,+D34,\"\")","v":""},{"$f":"IF($C$184>0,+E34,\"\")","v":""},{"$f":"IF(C184<1,\"\",I178*E186)","v":""}]
[null,null,null,{"$f":"IF(C184>0,+D35,\"\")","v":""},{"$f":"IF($C$184>0,+E35,\"\")","v":""},{"$f":"IF(C184<1,\"\",I178*E187)","v":""}]
[]
[]
[null,null,null,null,null,null,null,"Total: ",{"$f":"+SUM(I180:I182)","v":0},{"$f":"IF(E23>1,ROUND(I190/E23,0),0)","v":0},{"$f":"SUM(K171:K189)","v":0},null,{"$f":"SUM(M24:M189)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(M190:V190)","v":0}]
[null,null,null,null,null,null,null,null,null,"Per Head",null,{"$f":"+IF((ISBLANK(L25)),\"\",L25)","v":"info"},"Insurance &","External","Mob/DeMob","","","","","","","",{"$f":"+IF((ISBLANK(W27)),\"\",W27)","v":"Man"},null,"No markup"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF((ISBLANK(L26)),\"\",L26)","v":"only"},"Bonding","Subs","Travel","","Inspect","","",{"$f":"+IF((ISBLANK(T23)),\"\",T23)","v":"Material"},{"$f":"+IF((ISBLANK(U26)),\"\",U26)","v":""},{"$f":"+IF((ISBLANK(V26)),\"\",V26)","v":""},{"$f":"+IF((ISBLANK(W29)),\"\",W29)","v":"Hours"},null,"No PM"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF((ISBLANK(L27)),\"\",L27)","v":"Section"},{"$f":"+IF((ISBLANK(M27)),\"\",M27)","v":""},{"$f":"+IF((ISBLANK(N27)),\"\",N27)","v":""},"Transport","AWP",{"$f":"+IF((ISBLANK(Q27)),\"\",Q27)","v":"Tests"},"","",{"$f":"+IF((ISBLANK(T27)),\"\",T27)","v":"&"},"spare",{"$f":"+IF((ISBLANK(V27)),\"\",V27)","v":""}]
[null,null,"Rev: 2018-11-30   20:30",null,{"$f":"MID(CELL(\"filename\",A2),FIND(\"[\",CELL(\"filename\",A2))+1,FIND(\"]\",CELL(\"filename\",A2))-FIND(\"[\",CELL(\"filename\",A2))-1)","v":"00 Job Cost WKS Ver 15.08.xlsm"},null,null,null,null,null,{"$f":"SUM(K37:K193)","v":0},{"$f":"+IF((ISBLANK(L29)),\"\",L29)","v":"SubTotals"},{"$f":"+IF((ISBLANK(M29)),\"\",M29)","v":""},"","&  Freight","",{"$f":"+IF((ISBLANK(Q29)),\"\",Q29)","v":"Training"},"Printing","PreLims",{"$f":"+IF((ISBLANK(T29)),\"\",T29)","v":"Parts"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Burden: ",{"$f":"SUM(M190:S190)","v":0},"Total Material: ",{"$f":"SUM(T190:U190)","v":0},"Labor Cost",{"$f":"+V190","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For:","Division 21 Wet Fire Suppression Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bid Number:",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:",{"$f":"+NOW()","v":"2018-12-09T17:45:04.200"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expires:",{"$f":"+AB201+AC202","v":"2019-01-23T17:45:04.200"},45,"days"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:","custname, ",{"$f":"+C23","v":0},"sq ft","building address"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bid Price:",{"$f":"I180","v":0},"(estimated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C184>0,\"Add:  \",\"\")","v":""},{"$f":"IF(C184>0,I184,\"\")","v":""},{"$f":"IF(C184>0,\"for Performance & Payment Bond. \",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bidder:","Kent Johnstone","(801) 277-6464",null,"for Fire Suppression Services Incorporated"]

{"sheet":"3 FEC","index":3,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,null,"To Table of Contents",null,null,null,"EXTINGUISHERS & CABINETS"]
[]
[null,"Not yet implemented"]
[]
[null,null,null,{"$f":"+\"Div-10/21 \"&RIGHT(CELL(\"filename\"),LEN(CELL(\"filename\"))-FIND(\"]\",CELL(\"filename\"),1)) &\" Cabinets\"","v":"Div-10/21 2 Wet Cabinets"}]
[]
[null,null,null,"Zero"]
[]
[null,null,null,null,"For PORTABLE fire extinguishers,"]
[null,null,null,null,null,"You would NOT pay supplier any Sales Tax. (send 'em an Exempt form)"]
[null,null,null,null,null,"You would ADD a LineItem to the Client Invoice for UT Sales Tax"]
[null,null,null,null,null,"You would then send this client-paid tax to the State every Qtr"]
[]
[null,null,null,null,"For Cabinets, you pay supplier the Sales Tax, it is your COST. You do NOT ADD a LINEITEM to Clients Invoice that says TAX "]
[null,null,null,null,null,"Vendor",null,"Vendor","Vendor","FSS","FSS","FSS","Tax to add","FSS sells"]
[null,null,null,null,null,"Taxes",null," Price","Tax","Cost Price","MarkUp","SellPrice","by FSS","SP"]
[null,null,null,null,null,null,"10# Badger FE",115,{"$f":"IF(F17=\"T\",H17*7%,0)","v":0},{"$f":"+H17+I17","v":115},{"$f":"+J17*25%","v":28.75},{"$f":"+J17+K17","v":143.75},{"$f":"IF(F17=\"T\",0,+L17*7%)","v":10.062500000000002},{"$f":"+J17+K17 & \" Plus \" &M17 &\" tax\"","v":"143.75 Plus 10.0625 tax"}]
[]
[null,null,null,null,null,"T","Cabinet for FE",145,{"$f":"IF(F19=\"T\",H19*7%,0)","v":10.15},{"$f":"+H19+I19","v":155.15},{"$f":"+J19*25%","v":38.787500000000001},{"$f":"+J19+K19","v":193.9375},{"$f":"IF(F19=\"T\",0,+L19*7%)","v":0},{"$f":"+J19+K19 & \" Plus \" &M19 &\" tax\"","v":"193.9375 Plus 0 tax"}]
[]
[null,null,null,null,null,null,"You only pay Sales Tax once in USA Utah"]
[]
[null,null,null,null,null,null,"If you put Tax on your invoice you have to remit it to State"]
[]
[null,null,null,null,null,null,"Only time you can claim Sales Tax back is if you pay it twice OR if you are a Tax Exempt Organisation (Charity or Govt)"]
[]
[null,null,null,null,null,null,"If you take IT for personal use, YOU MUST pay Sales Tax"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Rev: 2016-03-27   01:50"]

{"sheet":"A Heads","index":4,"n_rows":77,"n_cols":17,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[]
[null,null,null,"Rev: 2017-01-07   13:25"]
[null,null,null,"#","Description Drop-down Pick-List","Either","Or","Unit",null,"Extension","Totals",null,null,null,null,null,"Final"]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"A Heads"}]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,1,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",null,null,null,null,null,null,null,null,null,{"$f":"+O34","v":0}]
[null,null,null,null,{"$f":"CHAR(242)","v":"ò"},"Remember the SPARE heads for the Head Box/es. AND add extras again to cover cost of next 12 months Warranty period"]
[null,null,null,{"$f":"+'2 Wet'!C105","v":0},"Head Drop-down Pick-List","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,1,null,null,"00 Paint Cap Cover Plastic prevent painted head  each",{"$f":"IF(OR(D10<0,E10=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E10,[1]!sprinkHeadsList,0),3))","v":1.25},null,null,null,{"$f":"IF(OR(D10=\"\",E10=\"\"),\"\",IF(G10>0,D10*G10,D10*F10))","v":""},{"$f":"+J10","v":""},null,null,null,{"$f":"+K10","v":""}]
[null,{"$f":"+B10+1","v":2},null,null,null,{"$f":"IF(OR(D11<0,E11=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E11,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"",{"$f":"+J11","v":""},null,null,null,{"$f":"+K11","v":""}]
[null,3,null,null,null,{"$f":"IF(OR(D12<0,E12=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E12,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"",{"$f":"+J12","v":""},null,null,null,{"$f":"+K12","v":""}]
[null,4,null,null,null,{"$f":"IF(OR(D13<0,E13=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E13,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"",{"$f":"+J13","v":""},null,null,null,{"$f":"+K13","v":""}]
[null,5,null,null,null,{"$f":"IF(OR(D14<0,E14=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E14,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D15<0,E15=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E15,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D16<0,E16=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E16,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"",{"$f":"+J16","v":""},null,null,null,{"$f":"+K16","v":""}]
[null,8,null,null,null,{"$f":"IF(OR(D17<0,E17=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E17,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D18<0,E18=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E18,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D19<0,E19=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E19,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D20<0,E20=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E20,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D21<0,E21=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E21,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,{"$f":"IF(OR(D22<0,E22=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E22,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,14,null,null,null,{"$f":"IF(OR(D23<0,E23=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E23,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,15,null,null,null,{"$f":"IF(OR(D24<0,E24=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E24,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,16,null,null,null,{"$f":"IF(OR(D25<0,E25=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E25,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,17,null,null,null,{"$f":"IF(OR(D26<0,E26=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E26,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,18,null,null,null,{"$f":"IF(OR(D27<0,E27=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E27,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,19,null,null,null,{"$f":"IF(OR(D28<0,E28=\"\"),\"\",INDEX([1]!sprinkHeadsAll,MATCH(E28,[1]!sprinkHeadsList,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,20,null,null,null,null,null,null,null,{"$f":"IF(OR(D29=\"\",E29=\"\"),\"\",IF(G29>0,D29*G29,D29*F29))","v":""},{"$f":"+J29","v":""},null,null,null,{"$f":"+K29","v":""}]
[null,21,null,null,null,null,null,null,null,{"$f":"IF(OR(D30=\"\",E30=\"\"),\"\",IF(G30>0,D30*G30,D30*F30))","v":""},{"$f":"+J30","v":""},null,null,null,{"$f":"+K30","v":""}]
[null,22,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,23,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,{"$f":"SUM(D11:D33)","v":0},"Head/s, Covers and Paint Caps",null,null,null,null,null,null,null,null,null,{"$f":"IF(N6>0,SUM(O9:O32)+(SUM(O9:O32))*O6,SUM(O9:O32))","v":0}]
[]
[]
[]
[]
[]
[null,null,2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Glycerine 48% per gal",{"$f":"IF(OR(C76<0,D76=\"\"),\"\",INDEX([1]!AFChemEtAl,MATCH(D76,[1]!AFChemList,0),3))","v":{"$error":"#NAME?"}}]
[null,null,null,"Glycerine 48% per gal",{"$f":"VLOOKUP(D77,[1]!AFChemEtAl,3)","v":8.56}]

{"sheet":"B ELs","index":5,"n_rows":35,"n_cols":15,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[]
[null,null,null,"Rev: 2016-10-30   13:25"]
[null,null,null,"Mods: 2017-05-17  22:46",null,null,"Bushings, Caps, Elz, & Teez"]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"B ELs"},null,null,null,"integrated S10, 40, Galv, PVC, & Brass"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,"InComplete",null,null,null,null,1,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",null,null,null,null,null,null,null,null,null,{"$f":"+O35","v":0}]
[null,null,null,"Seven",{"$f":"CHAR(242)","v":"ò"}]
[null,null,null,"#","Description Drop-down Pick-List","Type","Unit Price","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,1,null,null,"Bushing 1.00\" x 0.50\"","Black-S40",{"$f":"IF(OR(ISBLANK(D10),ISBLANK(E10),ISBLANK(F10)),\"\",IF(F10=\"Black-S10\",VLOOKUP(E10,[1]!wetTeazEtAl,2),IF(F10=\"Black-S40\",VLOOKUP(E10,[1]!wetTeazEtAl,3),IF(F10=\"CPVC\",VLOOKUP(E10,[1]!wetTeazEtAl,4),IF(F10=\"DynaFlow-S10\",VLOOKUP(E10,[1]!wetTeazEtAl,5),IF(F10=\"Galvanised\",VLOOKUP(E10,[1]!wetTeazEtAl,6),IF(F10=\"Brass\",VLOOKUP(E10,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,{"$f":"IF(OR(ISBLANK(D10),ISBLANK(E10),ISBLANK(F10)),\"\",D10*G10)","v":""},{"$f":"+J10","v":""},null,null,null,{"$f":"+K10","v":""}]
[null,{"$f":"+B10+1","v":2},null,null,null,null,{"$f":"IF(OR(ISBLANK(D11),ISBLANK(E11),ISBLANK(F11)),\"\",IF(F11=\"Black-S10\",VLOOKUP(E11,[1]!wetTeazEtAl,2),IF(F11=\"Black-S40\",VLOOKUP(E11,[1]!wetTeazEtAl,3),IF(F11=\"CPVC\",VLOOKUP(E11,[1]!wetTeazEtAl,4),IF(F11=\"DynaFlow-S10\",VLOOKUP(E11,[1]!wetTeazEtAl,5),IF(F11=\"Galvanised\",VLOOKUP(E11,[1]!wetTeazEtAl,6),IF(F11=\"Brass\",VLOOKUP(E11,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,{"$f":"IF(OR(ISBLANK(D11),ISBLANK(E11),ISBLANK(F11)),\"\",D11*G11)","v":""},"",null,null,null,""]
[null,3,null,null,null,null,{"$f":"IF(OR(ISBLANK(D12),ISBLANK(E12),ISBLANK(F12)),\"\",IF(F12=\"Black-S10\",VLOOKUP(E12,[1]!wetTeazEtAl,2),IF(F12=\"Black-S40\",VLOOKUP(E12,[1]!wetTeazEtAl,3),IF(F12=\"CPVC\",VLOOKUP(E12,[1]!wetTeazEtAl,4),IF(F12=\"DynaFlow-S10\",VLOOKUP(E12,[1]!wetTeazEtAl,5),IF(F12=\"Galvanised\",VLOOKUP(E12,[1]!wetTeazEtAl,6),IF(F12=\"Brass\",VLOOKUP(E12,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,4,null,null,null,null,{"$f":"IF(OR(ISBLANK(D13),ISBLANK(E13),ISBLANK(F13)),\"\",IF(F13=\"Black-S10\",VLOOKUP(E13,[1]!wetTeazEtAl,2),IF(F13=\"Black-S40\",VLOOKUP(E13,[1]!wetTeazEtAl,3),IF(F13=\"CPVC\",VLOOKUP(E13,[1]!wetTeazEtAl,4),IF(F13=\"DynaFlow-S10\",VLOOKUP(E13,[1]!wetTeazEtAl,5),IF(F13=\"Galvanised\",VLOOKUP(E13,[1]!wetTeazEtAl,6),IF(F13=\"Brass\",VLOOKUP(E13,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,5,null,null,null,null,{"$f":"IF(OR(ISBLANK(D14),ISBLANK(E14),ISBLANK(F14)),\"\",IF(F14=\"Black-S10\",VLOOKUP(E14,[1]!wetTeazEtAl,2),IF(F14=\"Black-S40\",VLOOKUP(E14,[1]!wetTeazEtAl,3),IF(F14=\"CPVC\",VLOOKUP(E14,[1]!wetTeazEtAl,4),IF(F14=\"DynaFlow-S10\",VLOOKUP(E14,[1]!wetTeazEtAl,5),IF(F14=\"Galvanised\",VLOOKUP(E14,[1]!wetTeazEtAl,6),IF(F14=\"Brass\",VLOOKUP(E14,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,6,null,null,null,null,{"$f":"IF(OR(ISBLANK(D15),ISBLANK(E15),ISBLANK(F15)),\"\",IF(F15=\"Black-S10\",VLOOKUP(E15,[1]!wetTeazEtAl,2),IF(F15=\"Black-S40\",VLOOKUP(E15,[1]!wetTeazEtAl,3),IF(F15=\"CPVC\",VLOOKUP(E15,[1]!wetTeazEtAl,4),IF(F15=\"DynaFlow-S10\",VLOOKUP(E15,[1]!wetTeazEtAl,5),IF(F15=\"Galvanised\",VLOOKUP(E15,[1]!wetTeazEtAl,6),IF(F15=\"Brass\",VLOOKUP(E15,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,7,null,null,null,null,{"$f":"IF(OR(ISBLANK(D16),ISBLANK(E16),ISBLANK(F16)),\"\",IF(F16=\"Black-S10\",VLOOKUP(E16,[1]!wetTeazEtAl,2),IF(F16=\"Black-S40\",VLOOKUP(E16,[1]!wetTeazEtAl,3),IF(F16=\"CPVC\",VLOOKUP(E16,[1]!wetTeazEtAl,4),IF(F16=\"DynaFlow-S10\",VLOOKUP(E16,[1]!wetTeazEtAl,5),IF(F16=\"Galvanised\",VLOOKUP(E16,[1]!wetTeazEtAl,6),IF(F16=\"Brass\",VLOOKUP(E16,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,8,null,null,null,null,{"$f":"IF(OR(ISBLANK(D17),ISBLANK(E17),ISBLANK(F17)),\"\",IF(F17=\"Black-S10\",VLOOKUP(E17,[1]!wetTeazEtAl,2),IF(F17=\"Black-S40\",VLOOKUP(E17,[1]!wetTeazEtAl,3),IF(F17=\"CPVC\",VLOOKUP(E17,[1]!wetTeazEtAl,4),IF(F17=\"DynaFlow-S10\",VLOOKUP(E17,[1]!wetTeazEtAl,5),IF(F17=\"Galvanised\",VLOOKUP(E17,[1]!wetTeazEtAl,6),IF(F17=\"Brass\",VLOOKUP(E17,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,9,null,null,null,null,{"$f":"IF(OR(ISBLANK(D18),ISBLANK(E18),ISBLANK(F18)),\"\",IF(F18=\"Black-S10\",VLOOKUP(E18,[1]!wetTeazEtAl,2),IF(F18=\"Black-S40\",VLOOKUP(E18,[1]!wetTeazEtAl,3),IF(F18=\"CPVC\",VLOOKUP(E18,[1]!wetTeazEtAl,4),IF(F18=\"DynaFlow-S10\",VLOOKUP(E18,[1]!wetTeazEtAl,5),IF(F18=\"Galvanised\",VLOOKUP(E18,[1]!wetTeazEtAl,6),IF(F18=\"Brass\",VLOOKUP(E18,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,10,null,null,null,null,{"$f":"IF(OR(ISBLANK(D19),ISBLANK(E19),ISBLANK(F19)),\"\",IF(F19=\"Black-S10\",VLOOKUP(E19,[1]!wetTeazEtAl,2),IF(F19=\"Black-S40\",VLOOKUP(E19,[1]!wetTeazEtAl,3),IF(F19=\"CPVC\",VLOOKUP(E19,[1]!wetTeazEtAl,4),IF(F19=\"DynaFlow-S10\",VLOOKUP(E19,[1]!wetTeazEtAl,5),IF(F19=\"Galvanised\",VLOOKUP(E19,[1]!wetTeazEtAl,6),IF(F19=\"Brass\",VLOOKUP(E19,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,11,null,null,null,null,{"$f":"IF(OR(ISBLANK(D20),ISBLANK(E20),ISBLANK(F20)),\"\",IF(F20=\"Black-S10\",VLOOKUP(E20,[1]!wetTeazEtAl,2),IF(F20=\"Black-S40\",VLOOKUP(E20,[1]!wetTeazEtAl,3),IF(F20=\"CPVC\",VLOOKUP(E20,[1]!wetTeazEtAl,4),IF(F20=\"DynaFlow-S10\",VLOOKUP(E20,[1]!wetTeazEtAl,5),IF(F20=\"Galvanised\",VLOOKUP(E20,[1]!wetTeazEtAl,6),IF(F20=\"Brass\",VLOOKUP(E20,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,12,null,null,null,null,{"$f":"IF(OR(ISBLANK(D21),ISBLANK(E21),ISBLANK(F21)),\"\",IF(F21=\"Black-S10\",VLOOKUP(E21,[1]!wetTeazEtAl,2),IF(F21=\"Black-S40\",VLOOKUP(E21,[1]!wetTeazEtAl,3),IF(F21=\"CPVC\",VLOOKUP(E21,[1]!wetTeazEtAl,4),IF(F21=\"DynaFlow-S10\",VLOOKUP(E21,[1]!wetTeazEtAl,5),IF(F21=\"Galvanised\",VLOOKUP(E21,[1]!wetTeazEtAl,6),IF(F21=\"Brass\",VLOOKUP(E21,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,13,null,null,null,null,{"$f":"IF(OR(ISBLANK(D22),ISBLANK(E22),ISBLANK(F22)),\"\",IF(F22=\"Black-S10\",VLOOKUP(E22,[1]!wetTeazEtAl,2),IF(F22=\"Black-S40\",VLOOKUP(E22,[1]!wetTeazEtAl,3),IF(F22=\"CPVC\",VLOOKUP(E22,[1]!wetTeazEtAl,4),IF(F22=\"DynaFlow-S10\",VLOOKUP(E22,[1]!wetTeazEtAl,5),IF(F22=\"Galvanised\",VLOOKUP(E22,[1]!wetTeazEtAl,6),IF(F22=\"Brass\",VLOOKUP(E22,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,14,null,null,null,null,{"$f":"IF(OR(ISBLANK(D23),ISBLANK(E23),ISBLANK(F23)),\"\",IF(F23=\"Black-S10\",VLOOKUP(E23,[1]!wetTeazEtAl,2),IF(F23=\"Black-S40\",VLOOKUP(E23,[1]!wetTeazEtAl,3),IF(F23=\"CPVC\",VLOOKUP(E23,[1]!wetTeazEtAl,4),IF(F23=\"DynaFlow-S10\",VLOOKUP(E23,[1]!wetTeazEtAl,5),IF(F23=\"Galvanised\",VLOOKUP(E23,[1]!wetTeazEtAl,6),IF(F23=\"Brass\",VLOOKUP(E23,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,15,null,null,null,null,{"$f":"IF(OR(ISBLANK(D24),ISBLANK(E24),ISBLANK(F24)),\"\",IF(F24=\"Black-S10\",VLOOKUP(E24,[1]!wetTeazEtAl,2),IF(F24=\"Black-S40\",VLOOKUP(E24,[1]!wetTeazEtAl,3),IF(F24=\"CPVC\",VLOOKUP(E24,[1]!wetTeazEtAl,4),IF(F24=\"DynaFlow-S10\",VLOOKUP(E24,[1]!wetTeazEtAl,5),IF(F24=\"Galvanised\",VLOOKUP(E24,[1]!wetTeazEtAl,6),IF(F24=\"Brass\",VLOOKUP(E24,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,16,null,null,null,null,{"$f":"IF(OR(ISBLANK(D25),ISBLANK(E25),ISBLANK(F25)),\"\",IF(F25=\"Black-S10\",VLOOKUP(E25,[1]!wetTeazEtAl,2),IF(F25=\"Black-S40\",VLOOKUP(E25,[1]!wetTeazEtAl,3),IF(F25=\"CPVC\",VLOOKUP(E25,[1]!wetTeazEtAl,4),IF(F25=\"DynaFlow-S10\",VLOOKUP(E25,[1]!wetTeazEtAl,5),IF(F25=\"Galvanised\",VLOOKUP(E25,[1]!wetTeazEtAl,6),IF(F25=\"Brass\",VLOOKUP(E25,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,17,null,null,null,null,{"$f":"IF(OR(ISBLANK(D26),ISBLANK(E26),ISBLANK(F26)),\"\",IF(F26=\"Black-S10\",VLOOKUP(E26,[1]!wetTeazEtAl,2),IF(F26=\"Black-S40\",VLOOKUP(E26,[1]!wetTeazEtAl,3),IF(F26=\"CPVC\",VLOOKUP(E26,[1]!wetTeazEtAl,4),IF(F26=\"DynaFlow-S10\",VLOOKUP(E26,[1]!wetTeazEtAl,5),IF(F26=\"Galvanised\",VLOOKUP(E26,[1]!wetTeazEtAl,6),IF(F26=\"Brass\",VLOOKUP(E26,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,18,null,null,null,null,{"$f":"IF(OR(ISBLANK(D27),ISBLANK(E27),ISBLANK(F27)),\"\",IF(F27=\"Black-S10\",VLOOKUP(E27,[1]!wetTeazEtAl,2),IF(F27=\"Black-S40\",VLOOKUP(E27,[1]!wetTeazEtAl,3),IF(F27=\"CPVC\",VLOOKUP(E27,[1]!wetTeazEtAl,4),IF(F27=\"DynaFlow-S10\",VLOOKUP(E27,[1]!wetTeazEtAl,5),IF(F27=\"Galvanised\",VLOOKUP(E27,[1]!wetTeazEtAl,6),IF(F27=\"Brass\",VLOOKUP(E27,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,19,null,null,null,null,{"$f":"IF(OR(ISBLANK(D28),ISBLANK(E28),ISBLANK(F28)),\"\",IF(F28=\"Black-S10\",VLOOKUP(E28,[1]!wetTeazEtAl,2),IF(F28=\"Black-S40\",VLOOKUP(E28,[1]!wetTeazEtAl,3),IF(F28=\"CPVC\",VLOOKUP(E28,[1]!wetTeazEtAl,4),IF(F28=\"DynaFlow-S10\",VLOOKUP(E28,[1]!wetTeazEtAl,5),IF(F28=\"Galvanised\",VLOOKUP(E28,[1]!wetTeazEtAl,6),IF(F28=\"Brass\",VLOOKUP(E28,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,20,null,null,null,null,{"$f":"IF(OR(ISBLANK(D29),ISBLANK(E29),ISBLANK(F29)),\"\",IF(F29=\"Black-S10\",VLOOKUP(E29,[1]!wetTeazEtAl,2),IF(F29=\"Black-S40\",VLOOKUP(E29,[1]!wetTeazEtAl,3),IF(F29=\"CPVC\",VLOOKUP(E29,[1]!wetTeazEtAl,4),IF(F29=\"DynaFlow-S10\",VLOOKUP(E29,[1]!wetTeazEtAl,5),IF(F29=\"Galvanised\",VLOOKUP(E29,[1]!wetTeazEtAl,6),IF(F29=\"Brass\",VLOOKUP(E29,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,21,null,null,null,null,{"$f":"IF(OR(ISBLANK(D30),ISBLANK(E30),ISBLANK(F30)),\"\",IF(F30=\"Black-S10\",VLOOKUP(E30,[1]!wetTeazEtAl,2),IF(F30=\"Black-S40\",VLOOKUP(E30,[1]!wetTeazEtAl,3),IF(F30=\"CPVC\",VLOOKUP(E30,[1]!wetTeazEtAl,4),IF(F30=\"DynaFlow-S10\",VLOOKUP(E30,[1]!wetTeazEtAl,5),IF(F30=\"Galvanised\",VLOOKUP(E30,[1]!wetTeazEtAl,6),IF(F30=\"Brass\",VLOOKUP(E30,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,22,null,null,null,null,{"$f":"IF(OR(ISBLANK(D31),ISBLANK(E31),ISBLANK(F31)),\"\",IF(F31=\"Black-S10\",VLOOKUP(E31,[1]!wetTeazEtAl,2),IF(F31=\"Black-S40\",VLOOKUP(E31,[1]!wetTeazEtAl,3),IF(F31=\"CPVC\",VLOOKUP(E31,[1]!wetTeazEtAl,4),IF(F31=\"DynaFlow-S10\",VLOOKUP(E31,[1]!wetTeazEtAl,5),IF(F31=\"Galvanised\",VLOOKUP(E31,[1]!wetTeazEtAl,6),IF(F31=\"Brass\",VLOOKUP(E31,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[null,23,null,null,null,null,{"$f":"IF(OR(ISBLANK(D32),ISBLANK(E32),ISBLANK(F32)),\"\",IF(F32=\"Black-S10\",VLOOKUP(E32,[1]!wetTeazEtAl,2),IF(F32=\"Black-S40\",VLOOKUP(E32,[1]!wetTeazEtAl,3),IF(F32=\"CPVC\",VLOOKUP(E32,[1]!wetTeazEtAl,4),IF(F32=\"DynaFlow-S10\",VLOOKUP(E32,[1]!wetTeazEtAl,5),IF(F32=\"Galvanised\",VLOOKUP(E32,[1]!wetTeazEtAl,6),IF(F32=\"Brass\",VLOOKUP(E32,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"",{"$f":"+J32","v":""},null,null,null,{"$f":"+K32","v":""}]
[null,24,null,null,null,null,{"$f":"IF(OR(ISBLANK(D33),ISBLANK(E33),ISBLANK(F33)),\"\",IF(F33=\"Black-S10\",VLOOKUP(E33,[1]!wetTeazEtAl,2),IF(F33=\"Black-S40\",VLOOKUP(E33,[1]!wetTeazEtAl,3),IF(F33=\"CPVC\",VLOOKUP(E33,[1]!wetTeazEtAl,4),IF(F33=\"DynaFlow-S10\",VLOOKUP(E33,[1]!wetTeazEtAl,5),IF(F33=\"Galvanised\",VLOOKUP(E33,[1]!wetTeazEtAl,6),IF(F33=\"Brass\",VLOOKUP(E33,[1]!wetTeazEtAl,7))))))))","v":""},"each",null,"","",null,null,null,""]
[]
[null,null,null,{"$f":"+SUM(D9:D34)","v":0},"EL's/90's & Tees",null,null,null,null,null,null,null,null,null,{"$f":"IF(N6>0,SUM(O9:O34)+(SUM(O9:O34))*O6,SUM(O9:O34))","v":0}]

{"sheet":"C Pipe","index":6,"n_rows":42,"n_cols":22,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[]
[null,null,null,"Rev: 2016-10-30   13:25",null,null,null,null,null,null,null,null,null,null,null,null,"I have averaged the weight and erred on the HIGH side"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"C Pipe"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,1,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",null,null,null,null,null,null,null,null,null,{"$f":"+O36","v":0}]
[null,null,null,null,{"$f":"CHAR(242)","v":"ò"}]
[null,null,null,"Hover","Description Drop-down Pick-List","Diam","Unit Price","Unit","Sticks","Extension","Totals",null,null,null,"Final",null,"Weight",null,"this pipe ","weighs",null,"Cell"]
[null,1,null,null,"Black-S40",1,{"$f":"IF(OR(ISBLANK(D10),ISBLANK(E10)),\"\", IF(E10=\"Black-S10\",VLOOKUP(F10,[1]!pipeEtAl,2),IF(E10=\"Black-S40\",VLOOKUP(F10,[1]!pipeEtAl,3),IF(E10=\"CPVC\",VLOOKUP(F10,[1]!pipeEtAl,4),IF(E10=\"DynaFlow-S10\",VLOOKUP(F10,[1]!pipeEtAl,5),IF(E10=\"DynaThread\",VLOOKUP(F10,[1]!pipeEtAl,6),IF(E10=\"Galvanised\",VLOOKUP(F10,[1]!pipeEtAl,7) )))))))","v":""},"per foot",{"$f":"IF(D10>0,D10/21,0)","v":0},{"$f":"IF(D10>0,D10*G10,0)","v":0},{"$f":"+J10","v":0},null,null,null,{"$f":"+K10","v":0},null,{"$f":"IF(E10=\"Black-S40\",D10*$T$10,IF(E10=\"DynaFlow-S10\",$T$15*D10,IF(E10=\"CPVC\",$T$12*D10,IF(E10=\"Galvanised\",D10*$T$13,IF(E10=\"DynaThread\",D10*$T$14,IF(E10=\"Black-S10\",D10*$T$11,\"\"))))))","v":0},null,"Sched-40 4\" weighs",10,"lb/ft","T10"]
[null,{"$f":"+B10+1","v":2},null,null,"Black-S40",null,{"$f":"IF(OR(ISBLANK(D11),ISBLANK(E11)),\"\", IF(E11=\"Black-S10\",VLOOKUP(F11,[1]!pipeEtAl,2),IF(E11=\"Black-S40\",VLOOKUP(F11,[1]!pipeEtAl,3),IF(E11=\"CPVC\",VLOOKUP(F11,[1]!pipeEtAl,4),IF(E11=\"DynaFlow-S10\",VLOOKUP(F11,[1]!pipeEtAl,5),IF(E11=\"DynaThread\",VLOOKUP(F11,[1]!pipeEtAl,6),IF(E11=\"Galvanised\",VLOOKUP(F11,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,0,null,"Sched-10 4\" weighs",5.6,"lb/ft","T11"]
[null,{"$f":"+B11+1","v":3},null,null,"CPVC",null,{"$f":"IF(OR(ISBLANK(D12),ISBLANK(E12)),\"\", IF(E12=\"Black-S10\",VLOOKUP(F12,[1]!pipeEtAl,2),IF(E12=\"Black-S40\",VLOOKUP(F12,[1]!pipeEtAl,3),IF(E12=\"CPVC\",VLOOKUP(F12,[1]!pipeEtAl,4),IF(E12=\"DynaFlow-S10\",VLOOKUP(F12,[1]!pipeEtAl,5),IF(E12=\"DynaThread\",VLOOKUP(F12,[1]!pipeEtAl,6),IF(E12=\"Galvanised\",VLOOKUP(F12,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,0,null,"Sched-80 4\" CPVC",2.75,"lb/ft","T12"]
[null,4,null,null,"DynaFlow-S10",null,{"$f":"IF(OR(ISBLANK(D13),ISBLANK(E13)),\"\", IF(E13=\"Black-S10\",VLOOKUP(F13,[1]!pipeEtAl,2),IF(E13=\"Black-S40\",VLOOKUP(F13,[1]!pipeEtAl,3),IF(E13=\"CPVC\",VLOOKUP(F13,[1]!pipeEtAl,4),IF(E13=\"DynaFlow-S10\",VLOOKUP(F13,[1]!pipeEtAl,5),IF(E13=\"DynaThread\",VLOOKUP(F13,[1]!pipeEtAl,6),IF(E13=\"Galvanised\",VLOOKUP(F13,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,0,null,"Sched-40 4\" Galvanised",5.8,"lb/ft","T13"]
[null,5,null,null,"DynaThread",null,{"$f":"IF(OR(ISBLANK(D14),ISBLANK(E14)),\"\", IF(E14=\"Black-S10\",VLOOKUP(F14,[1]!pipeEtAl,2),IF(E14=\"Black-S40\",VLOOKUP(F14,[1]!pipeEtAl,3),IF(E14=\"CPVC\",VLOOKUP(F14,[1]!pipeEtAl,4),IF(E14=\"DynaFlow-S10\",VLOOKUP(F14,[1]!pipeEtAl,5),IF(E14=\"DynaThread\",VLOOKUP(F14,[1]!pipeEtAl,6),IF(E14=\"Galvanised\",VLOOKUP(F14,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,0,null,"Dyna-Thread/M-Coat 2\"",3.5,"lb/ft","T14"]
[null,6,null,null,"Galvanised",null,{"$f":"IF(OR(ISBLANK(D15),ISBLANK(E15)),\"\", IF(E15=\"Black-S10\",VLOOKUP(F15,[1]!pipeEtAl,2),IF(E15=\"Black-S40\",VLOOKUP(F15,[1]!pipeEtAl,3),IF(E15=\"CPVC\",VLOOKUP(F15,[1]!pipeEtAl,4),IF(E15=\"DynaFlow-S10\",VLOOKUP(F15,[1]!pipeEtAl,5),IF(E15=\"DynaThread\",VLOOKUP(F15,[1]!pipeEtAl,6),IF(E15=\"Galvanised\",VLOOKUP(F15,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,{"$f":"IF(E15=\"Black-S40\",D15*$T$10,IF(E15=\"DynaFlow-S10\",$T$15*D15,IF(E15=\"CPVC\",$T$12*D15,IF(E15=\"Galvanised\",D15*$T$13,IF(E15=\"DynaThread\",D15*$T$14,IF(E15=\"Black-S10\",D15*$T$11,\"\"))))))","v":0},null,"Dyna-Flow/M-Coat 4\"",4.5,"lb/ft","T15"]
[null,7,null,null,"Galvanised",null,{"$f":"IF(OR(ISBLANK(D16),ISBLANK(E16)),\"\", IF(E16=\"Black-S10\",VLOOKUP(F16,[1]!pipeEtAl,2),IF(E16=\"Black-S40\",VLOOKUP(F16,[1]!pipeEtAl,3),IF(E16=\"CPVC\",VLOOKUP(F16,[1]!pipeEtAl,4),IF(E16=\"DynaFlow-S10\",VLOOKUP(F16,[1]!pipeEtAl,5),IF(E16=\"DynaThread\",VLOOKUP(F16,[1]!pipeEtAl,6),IF(E16=\"Galvanised\",VLOOKUP(F16,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,{"$f":"IF(E16=\"Black-S40\",D16*$T$10,IF(E16=\"DynaFlow-S10\",$T$15*D16,IF(E16=\"CPVC\",$T$12*D16,IF(E16=\"Galvanised\",D16*$T$13,IF(E16=\"DynaThread\",D16*$T$14,IF(E16=\"Black-S10\",D16*$T$11,\"\"))))))","v":0}]
[null,8,null,null,null,null,{"$f":"IF(OR(ISBLANK(D17),ISBLANK(E17)),\"\", IF(E17=\"Black-S10\",VLOOKUP(F17,[1]!pipeEtAl,2),IF(E17=\"Black-S40\",VLOOKUP(F17,[1]!pipeEtAl,3),IF(E17=\"CPVC\",VLOOKUP(F17,[1]!pipeEtAl,4),IF(E17=\"DynaFlow-S10\",VLOOKUP(F17,[1]!pipeEtAl,5),IF(E17=\"DynaThread\",VLOOKUP(F17,[1]!pipeEtAl,6),IF(E17=\"Galvanised\",VLOOKUP(F17,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,9,null,null,null,null,{"$f":"IF(OR(ISBLANK(D18),ISBLANK(E18)),\"\", IF(E18=\"Black-S10\",VLOOKUP(F18,[1]!pipeEtAl,2),IF(E18=\"Black-S40\",VLOOKUP(F18,[1]!pipeEtAl,3),IF(E18=\"CPVC\",VLOOKUP(F18,[1]!pipeEtAl,4),IF(E18=\"DynaFlow-S10\",VLOOKUP(F18,[1]!pipeEtAl,5),IF(E18=\"DynaThread\",VLOOKUP(F18,[1]!pipeEtAl,6),IF(E18=\"Galvanised\",VLOOKUP(F18,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,10,null,null,null,null,{"$f":"IF(OR(ISBLANK(D19),ISBLANK(E19)),\"\", IF(E19=\"Black-S10\",VLOOKUP(F19,[1]!pipeEtAl,2),IF(E19=\"Black-S40\",VLOOKUP(F19,[1]!pipeEtAl,3),IF(E19=\"CPVC\",VLOOKUP(F19,[1]!pipeEtAl,4),IF(E19=\"DynaFlow-S10\",VLOOKUP(F19,[1]!pipeEtAl,5),IF(E19=\"DynaThread\",VLOOKUP(F19,[1]!pipeEtAl,6),IF(E19=\"Galvanised\",VLOOKUP(F19,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,11,null,null,null,null,{"$f":"IF(OR(ISBLANK(D20),ISBLANK(E20)),\"\", IF(E20=\"Black-S10\",VLOOKUP(F20,[1]!pipeEtAl,2),IF(E20=\"Black-S40\",VLOOKUP(F20,[1]!pipeEtAl,3),IF(E20=\"CPVC\",VLOOKUP(F20,[1]!pipeEtAl,4),IF(E20=\"DynaFlow-S10\",VLOOKUP(F20,[1]!pipeEtAl,5),IF(E20=\"DynaThread\",VLOOKUP(F20,[1]!pipeEtAl,6),IF(E20=\"Galvanised\",VLOOKUP(F20,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,12,null,null,null,null,{"$f":"IF(OR(ISBLANK(D21),ISBLANK(E21)),\"\", IF(E21=\"Black-S10\",VLOOKUP(F21,[1]!pipeEtAl,2),IF(E21=\"Black-S40\",VLOOKUP(F21,[1]!pipeEtAl,3),IF(E21=\"CPVC\",VLOOKUP(F21,[1]!pipeEtAl,4),IF(E21=\"DynaFlow-S10\",VLOOKUP(F21,[1]!pipeEtAl,5),IF(E21=\"DynaThread\",VLOOKUP(F21,[1]!pipeEtAl,6),IF(E21=\"Galvanised\",VLOOKUP(F21,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,13,null,null,null,null,{"$f":"IF(OR(ISBLANK(D22),ISBLANK(E22)),\"\", IF(E22=\"Black-S10\",VLOOKUP(F22,[1]!pipeEtAl,2),IF(E22=\"Black-S40\",VLOOKUP(F22,[1]!pipeEtAl,3),IF(E22=\"CPVC\",VLOOKUP(F22,[1]!pipeEtAl,4),IF(E22=\"DynaFlow-S10\",VLOOKUP(F22,[1]!pipeEtAl,5),IF(E22=\"DynaThread\",VLOOKUP(F22,[1]!pipeEtAl,6),IF(E22=\"Galvanised\",VLOOKUP(F22,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,14,null,null,null,null,{"$f":"IF(OR(ISBLANK(D23),ISBLANK(E23)),\"\", IF(E23=\"Black-S10\",VLOOKUP(F23,[1]!pipeEtAl,2),IF(E23=\"Black-S40\",VLOOKUP(F23,[1]!pipeEtAl,3),IF(E23=\"CPVC\",VLOOKUP(F23,[1]!pipeEtAl,4),IF(E23=\"DynaFlow-S10\",VLOOKUP(F23,[1]!pipeEtAl,5),IF(E23=\"DynaThread\",VLOOKUP(F23,[1]!pipeEtAl,6),IF(E23=\"Galvanised\",VLOOKUP(F23,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,15,null,null,null,null,{"$f":"IF(OR(ISBLANK(D24),ISBLANK(E24)),\"\", IF(E24=\"Black-S10\",VLOOKUP(F24,[1]!pipeEtAl,2),IF(E24=\"Black-S40\",VLOOKUP(F24,[1]!pipeEtAl,3),IF(E24=\"CPVC\",VLOOKUP(F24,[1]!pipeEtAl,4),IF(E24=\"DynaFlow-S10\",VLOOKUP(F24,[1]!pipeEtAl,5),IF(E24=\"DynaThread\",VLOOKUP(F24,[1]!pipeEtAl,6),IF(E24=\"Galvanised\",VLOOKUP(F24,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,16,null,null,null,null,{"$f":"IF(OR(ISBLANK(D25),ISBLANK(E25)),\"\", IF(E25=\"Black-S10\",VLOOKUP(F25,[1]!pipeEtAl,2),IF(E25=\"Black-S40\",VLOOKUP(F25,[1]!pipeEtAl,3),IF(E25=\"CPVC\",VLOOKUP(F25,[1]!pipeEtAl,4),IF(E25=\"DynaFlow-S10\",VLOOKUP(F25,[1]!pipeEtAl,5),IF(E25=\"DynaThread\",VLOOKUP(F25,[1]!pipeEtAl,6),IF(E25=\"Galvanised\",VLOOKUP(F25,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,17,null,null,null,null,{"$f":"IF(OR(ISBLANK(D26),ISBLANK(E26)),\"\", IF(E26=\"Black-S10\",VLOOKUP(F26,[1]!pipeEtAl,2),IF(E26=\"Black-S40\",VLOOKUP(F26,[1]!pipeEtAl,3),IF(E26=\"CPVC\",VLOOKUP(F26,[1]!pipeEtAl,4),IF(E26=\"DynaFlow-S10\",VLOOKUP(F26,[1]!pipeEtAl,5),IF(E26=\"DynaThread\",VLOOKUP(F26,[1]!pipeEtAl,6),IF(E26=\"Galvanised\",VLOOKUP(F26,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,18,null,null,null,null,{"$f":"IF(OR(ISBLANK(D27),ISBLANK(E27)),\"\", IF(E27=\"Black-S10\",VLOOKUP(F27,[1]!pipeEtAl,2),IF(E27=\"Black-S40\",VLOOKUP(F27,[1]!pipeEtAl,3),IF(E27=\"CPVC\",VLOOKUP(F27,[1]!pipeEtAl,4),IF(E27=\"DynaFlow-S10\",VLOOKUP(F27,[1]!pipeEtAl,5),IF(E27=\"DynaThread\",VLOOKUP(F27,[1]!pipeEtAl,6),IF(E27=\"Galvanised\",VLOOKUP(F27,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,19,null,null,null,null,{"$f":"IF(OR(ISBLANK(D28),ISBLANK(E28)),\"\", IF(E28=\"Black-S10\",VLOOKUP(F28,[1]!pipeEtAl,2),IF(E28=\"Black-S40\",VLOOKUP(F28,[1]!pipeEtAl,3),IF(E28=\"CPVC\",VLOOKUP(F28,[1]!pipeEtAl,4),IF(E28=\"DynaFlow-S10\",VLOOKUP(F28,[1]!pipeEtAl,5),IF(E28=\"DynaThread\",VLOOKUP(F28,[1]!pipeEtAl,6),IF(E28=\"Galvanised\",VLOOKUP(F28,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,20,null,null,null,null,{"$f":"IF(OR(ISBLANK(D29),ISBLANK(E29)),\"\", IF(E29=\"Black-S10\",VLOOKUP(F29,[1]!pipeEtAl,2),IF(E29=\"Black-S40\",VLOOKUP(F29,[1]!pipeEtAl,3),IF(E29=\"CPVC\",VLOOKUP(F29,[1]!pipeEtAl,4),IF(E29=\"DynaFlow-S10\",VLOOKUP(F29,[1]!pipeEtAl,5),IF(E29=\"DynaThread\",VLOOKUP(F29,[1]!pipeEtAl,6),IF(E29=\"Galvanised\",VLOOKUP(F29,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,21,null,null,null,null,{"$f":"IF(OR(ISBLANK(D30),ISBLANK(E30)),\"\", IF(E30=\"Black-S10\",VLOOKUP(F30,[1]!pipeEtAl,2),IF(E30=\"Black-S40\",VLOOKUP(F30,[1]!pipeEtAl,3),IF(E30=\"CPVC\",VLOOKUP(F30,[1]!pipeEtAl,4),IF(E30=\"DynaFlow-S10\",VLOOKUP(F30,[1]!pipeEtAl,5),IF(E30=\"DynaThread\",VLOOKUP(F30,[1]!pipeEtAl,6),IF(E30=\"Galvanised\",VLOOKUP(F30,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,22,null,null,null,null,{"$f":"IF(OR(ISBLANK(D31),ISBLANK(E31)),\"\", IF(E31=\"Black-S10\",VLOOKUP(F31,[1]!pipeEtAl,2),IF(E31=\"Black-S40\",VLOOKUP(F31,[1]!pipeEtAl,3),IF(E31=\"CPVC\",VLOOKUP(F31,[1]!pipeEtAl,4),IF(E31=\"DynaFlow-S10\",VLOOKUP(F31,[1]!pipeEtAl,5),IF(E31=\"DynaThread\",VLOOKUP(F31,[1]!pipeEtAl,6),IF(E31=\"Galvanised\",VLOOKUP(F31,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,23,null,null,null,null,{"$f":"IF(OR(ISBLANK(D32),ISBLANK(E32)),\"\", IF(E32=\"Black-S10\",VLOOKUP(F32,[1]!pipeEtAl,2),IF(E32=\"Black-S40\",VLOOKUP(F32,[1]!pipeEtAl,3),IF(E32=\"CPVC\",VLOOKUP(F32,[1]!pipeEtAl,4),IF(E32=\"DynaFlow-S10\",VLOOKUP(F32,[1]!pipeEtAl,5),IF(E32=\"DynaThread\",VLOOKUP(F32,[1]!pipeEtAl,6),IF(E32=\"Galvanised\",VLOOKUP(F32,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,24,null,null,null,null,{"$f":"IF(OR(ISBLANK(D33),ISBLANK(E33)),\"\", IF(E33=\"Black-S10\",VLOOKUP(F33,[1]!pipeEtAl,2),IF(E33=\"Black-S40\",VLOOKUP(F33,[1]!pipeEtAl,3),IF(E33=\"CPVC\",VLOOKUP(F33,[1]!pipeEtAl,4),IF(E33=\"DynaFlow-S10\",VLOOKUP(F33,[1]!pipeEtAl,5),IF(E33=\"DynaThread\",VLOOKUP(F33,[1]!pipeEtAl,6),IF(E33=\"Galvanised\",VLOOKUP(F33,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[null,25,null,null,null,null,{"$f":"IF(OR(ISBLANK(D34),ISBLANK(E34)),\"\", IF(E34=\"Black-S10\",VLOOKUP(F34,[1]!pipeEtAl,2),IF(E34=\"Black-S40\",VLOOKUP(F34,[1]!pipeEtAl,3),IF(E34=\"CPVC\",VLOOKUP(F34,[1]!pipeEtAl,4),IF(E34=\"DynaFlow-S10\",VLOOKUP(F34,[1]!pipeEtAl,5),IF(E34=\"DynaThread\",VLOOKUP(F34,[1]!pipeEtAl,6),IF(E34=\"Galvanised\",VLOOKUP(F34,[1]!pipeEtAl,7) )))))))","v":""},"per foot",0,0,0,null,null,null,0,null,""]
[]
[null,null,null,{"$f":"+SUM(D9:D35)","v":0},"Linear Feet of Pipe",null,null,null,{"$f":"SUM(I9:I35)","v":0},"Sticks of pipe",null,null,null,null,{"$f":"IF(N6>0,SUM(O9:O35)+(SUM(O9:O35))*O6,SUM(O9:O35))","v":0},null,{"$f":"SUM(Q9:Q35)","v":0}]
[]
[null,null,null,{"$f":"IF(D36>0,D36&\" \"&E36,\"\")","v":""}]
[null,null,null,"Ref:"]
[null,null,null,null,"http://www.pipeflowcalculations.com/tables/schedule-40.php"]
[]
[null,null,null,{"$f":"CEILING(2,21)","v":21}]

{"sheet":"D Mech-T","index":7,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[]
[null,null,null,"Rev: 2016-01-07   14:00"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D Mech-T"},null," "]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,1,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",null,null,null,null,null,null,null,null,null,{"$f":"+O31","v":0}]
[null,null,null,"Eight",{"$f":"CHAR(242)","v":"ò"}]
[null,null,null,"#","Description Drop-down Pick-List","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,1,null,null,"Mech Tee PTD 6 x 1.5",{"$f":"IF(OR(ISBLANK(D10),ISBLANK(E10)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E10,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,{"$f":"IF(D10>0,IF(G10>0,D10*G10,D10*F10),\"\")","v":""},{"$f":"+J10","v":""},null,null,null,{"$f":"+K10","v":""}]
[null,{"$f":"+B10+1","v":2},null,null,null,{"$f":"IF(OR(ISBLANK(D11),ISBLANK(E11)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E11,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"",{"$f":"+J11","v":""},null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(ISBLANK(D12),ISBLANK(E12)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E12,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(ISBLANK(D13),ISBLANK(E13)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E13,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(ISBLANK(D14),ISBLANK(E14)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E14,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(ISBLANK(D15),ISBLANK(E15)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E15,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(ISBLANK(D16),ISBLANK(E16)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E16,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(ISBLANK(D17),ISBLANK(E17)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E17,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(ISBLANK(D18),ISBLANK(E18)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E18,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(ISBLANK(D19),ISBLANK(E19)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E19,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(ISBLANK(D20),ISBLANK(E20)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E20,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(ISBLANK(D21),ISBLANK(E21)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E21,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,{"$f":"IF(OR(ISBLANK(D22),ISBLANK(E22)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E22,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,14,null,null,null,{"$f":"IF(OR(ISBLANK(D23),ISBLANK(E23)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E23,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,15,null,null,null,{"$f":"IF(OR(ISBLANK(D24),ISBLANK(E24)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E24,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,16,null,null,null,{"$f":"IF(OR(ISBLANK(D25),ISBLANK(E25)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E25,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,17,null,null,null,{"$f":"IF(OR(ISBLANK(D26),ISBLANK(E26)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E26,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,18,null,null,null,{"$f":"IF(OR(ISBLANK(D27),ISBLANK(E27)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E27,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,19,null,null,null,{"$f":"IF(OR(ISBLANK(D28),ISBLANK(E28)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E28,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,20,null,null,null,{"$f":"IF(OR(ISBLANK(D29),ISBLANK(E29)),\"\",INDEX([1]!mechTeezEtAl,MATCH(E29,[1]!wetMechTeezDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[]
[null,null,null,{"$f":"+SUM(D9:D30)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N6>0,SUM(O9:O30)+(SUM(O9:O30))*O6,SUM(O9:O30))","v":0}]

{"sheet":"E Weldlets","index":8,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[]
[null,null,null,"Rev: 2017-04-13   13:30"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E Weldlets"},"Couplings & RC's"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,1,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",null,null,null,null,null,null,null,null,null,{"$f":"+O31","v":0}]
[null,null,null,"Nine",{"$f":"CHAR(242)","v":"ò"}]
[null,null,null,"#","Description Drop-down Pick-List","Either","Or",null,null,"Extension","Totals",null,null,null,"Final"]
[null,1,null,null,"Anvil Reducing Coupling RC-2 1x1/2\"",{"$f":"IF(OR(ISBLANK(D10),ISBLANK(E10)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E10,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,{"$f":"IF(D10>0,IF(G10>0,D10*G10,D10*F10),\"\")","v":""},{"$f":"+J10","v":""},null,null,null,{"$f":"+K10","v":""}]
[null,{"$f":"+B10+1","v":2},null,null,null,{"$f":"IF(OR(ISBLANK(D11),ISBLANK(E11)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E11,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(ISBLANK(D12),ISBLANK(E12)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E12,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(ISBLANK(D13),ISBLANK(E13)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E13,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(ISBLANK(D14),ISBLANK(E14)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E14,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(ISBLANK(D15),ISBLANK(E15)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E15,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(ISBLANK(D16),ISBLANK(E16)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E16,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(ISBLANK(D17),ISBLANK(E17)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E17,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(ISBLANK(D18),ISBLANK(E18)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E18,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(ISBLANK(D19),ISBLANK(E19)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E19,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(ISBLANK(D20),ISBLANK(E20)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E20,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(ISBLANK(D21),ISBLANK(E21)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E21,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,{"$f":"IF(OR(ISBLANK(D22),ISBLANK(E22)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E22,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,14,null,null,null,{"$f":"IF(OR(ISBLANK(D23),ISBLANK(E23)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E23,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"",{"$f":"+J23","v":""},null,null,null,{"$f":"+K23","v":""}]
[null,15,null,null,null,{"$f":"IF(OR(ISBLANK(D24),ISBLANK(E24)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E24,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,16,null,null,null,{"$f":"IF(OR(ISBLANK(D25),ISBLANK(E25)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E25,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,17,null,null,null,{"$f":"IF(OR(ISBLANK(D26),ISBLANK(E26)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E26,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,18,null,null,null,{"$f":"IF(OR(ISBLANK(D27),ISBLANK(E27)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E27,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,19,null,null,null,{"$f":"IF(OR(ISBLANK(D28),ISBLANK(E28)),\"\",INDEX([1]!weldCoupleEtAl,MATCH(E28,[1]!weldCoupleDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,20,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,{"$f":"SUM(D9:D30)","v":0},"Weldlets & Fab Parts etc",null,null,null,null,null,null,null,null,null,{"$f":"IF(N6>0,SUM(O9:O30)+(SUM(O9:O30))*O6,SUM(O9:O30))","v":0}]

{"sheet":"F Hangars","index":9,"n_rows":41,"n_cols":15,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[]
[null,null,null,"Rev: 2016-10-30   13:25"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F Hangars"}]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,1,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",null,null,null,null,null,null,null,null,null,{"$f":"+O41","v":0}]
[null,null,null,null,{"$f":"CHAR(242)","v":"ò"}]
[null,null,null,"#","Description Drop-down Pick-List","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,1,null,1,"Hanger 1.00\"",null,null,null,null,{"$f":"IF(D10>0,IF(G10>0,D10*G10,D10*F10),\"\")","v":0},{"$f":"+J10","v":0},null,null,null,{"$f":"+K10","v":0}]
[null,{"$f":"+B10+1","v":2},null,null,"Beam Clamps 1/2\"",{"$f":"IF(D11>0,VLOOKUP(E11,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"Hanger 1.00\"",{"$f":"IF(D12>0,VLOOKUP(E12,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Hanger 1.25\"",{"$f":"IF(D13>0,VLOOKUP(E13,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Hanger 1.50\"",{"$f":"IF(D14>0,VLOOKUP(E14,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"Hanger 2.00\"",{"$f":"IF(D15>0,VLOOKUP(E15,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"Hanger 2.50\"",{"$f":"IF(D16>0,VLOOKUP(E16,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"Hanger 3\"",{"$f":"IF(D17>0,VLOOKUP(E17,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"Hanger 4\"",{"$f":"IF(D18>0,VLOOKUP(E18,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"Hanger Ring 1.5 x 6 IPS   each",{"$f":"IF(D19>0,VLOOKUP(E19,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,"Hanger Side STL Beam 1.5\" each",{"$f":"IF(D20>0,VLOOKUP(E20,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,"Sammy Wood Horiz 25 per box",{"$f":"IF(D21>0,VLOOKUP(E21,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,"Sammy Wood Pendant 25 per box",{"$f":"IF(D22>0,VLOOKUP(E22,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,14,null,null,"SDWNDR Wood 3/8 horiz SWG20 per case of 100",{"$f":"IF(D23>0,VLOOKUP(E23,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,15,null,null,"Strut 1-5/8 x1-5/8 x 10  12 GREE H/SL  each",{"$f":"IF(D24>0,VLOOKUP(E24,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,16,null,null,"Strut Clamp 1.5\" IPS Plated",{"$f":"IF(D25>0,VLOOKUP(E25,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,17,null,null,"Sway Bracing 1.50x1",{"$f":"IF(D26>0,VLOOKUP(E26,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,18,null,null,"Sway Bracing EQ 4\"",{"$f":"IF(D27>0,VLOOKUP(E27,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,19,null,null,"Sway Bracing lag bolts each",{"$f":"IF(D28>0,VLOOKUP(E28,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,20,null,null,"Sway Bracing lag bolts each",{"$f":"IF(D29>0,VLOOKUP(E29,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,21,null,null,"Sway Bracing Lck End attach",{"$f":"IF(D30>0,VLOOKUP(E30,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,22,null,null,"Wdg Anchr 3/8x2-3/4 CS TRUBLT",{"$f":"IF(D31>0,VLOOKUP(E31,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,23,null,null,"Sway Bracing EQ 4\"",{"$f":"IF(D32>0,VLOOKUP(E32,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,24,null,null,"Sway Bracing lag bolts each",{"$f":"IF(D33>0,VLOOKUP(E33,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,25,null,null,"Sway Bracing Lock-In attachment (Quick-End) Afcon A077G",{"$f":"IF(D34>0,VLOOKUP(E34,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,26,null,null,"TolCo 136010 Dble Faster Side Mount strap-type for CPVC    per 100",{"$f":"IF(D35>0,VLOOKUP(E35,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,27,null,null,"Trubolt (RedHead) Wedge Anchr 3/8x2-3/4 CS WA38234 $106 per 100",{"$f":"IF(D36>0,VLOOKUP(E36,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,28,null,null,"Unistrut $2.5 per foot per 10 feet:",{"$f":"IF(D37>0,VLOOKUP(E37,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,29,null,null,null,{"$f":"IF(D38>0,VLOOKUP(E38,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,30,null,null,null,{"$f":"IF(D39>0,VLOOKUP(E39,[1]!HangersEtAl,4),\"\")","v":""},null,null,null,"","",null,null,null,""]
[]
[null,null,null,{"$f":"+SUM(D9:D40)","v":1},"Hangers & Clamps etc",null,null,null,null,null,null,null,null,null,{"$f":"IF(N6>0,SUM(O9:O40)+(SUM(O9:O40))*O6,SUM(O9:O40))","v":0}]

{"sheet":"G Valves","index":10,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[]
[null,null,null,"Rev: 2017-01-07   14:15",null,null,null,"NXT 768 Installation and Maintenance Manual"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255) &\",   and see BFP's at bottom of this Page\"","v":"G Valves,   and see BFP's at bottom of this Page"}]
[null,null,null,null,"Click in a cell below to change a line item",null,null,"Double-Click to see the WHOLE manual",null,null,null,null,null,1,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",null,null,null,null,null,null,null,null,null,{"$f":"+O40","v":0}]
[null,null,null,null,{"$f":"CHAR(242)","v":"ò"}]
[null,null,null,"#","Description Drop-down Pick-List","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,1,null,null,"Adapter addition 4X2-1/2X2-1/2 STRT SGL CLPR",{"$f":"IF(D10>0,VLOOKUP(E10,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,{"$f":"IF(D10>0,IF(G10>0,D10*G10,D10*F10),\"\")","v":""},{"$f":"+J10","v":""},null,null,null,{"$f":"+K10","v":""}]
[null,{"$f":"+B10+1","v":2},null,null,"Adapter Swivel 2-1/2 FNST X 3 FNPT RB",{"$f":"IF(D11>0,VLOOKUP(E11,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"Butterfly or Gate Valve 6\" Flange x Flange w/HandWheel",{"$f":"IF(D12>0,VLOOKUP(E12,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Butterfly Valve Grooved  2\" 728",{"$f":"IF(D13>0,VLOOKUP(E13,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Butterfly Valve Grooved  3\"",{"$f":"IF(D14>0,VLOOKUP(E14,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"Butterfly Valve Grooved  4\"",{"$f":"IF(D15>0,VLOOKUP(E15,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"Drain 2\"",{"$f":"IF(D16>0,VLOOKUP(E16,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"Drum drip 1\"",{"$f":"IF(D17>0,VLOOKUP(E17,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"FDC Croker 2-Way Clapper Inlet Grooved 6010 COMPLETE",{"$f":"IF(D18>0,VLOOKUP(E18,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"FDC Croker 2-Way Plate 6900 PB-A PLATE ONLY  4514575995 HD",{"$f":"IF(D19>0,VLOOKUP(E19,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,"FDC Croker 2-Way Plate 6900 PB-A PLATE ONLY Ferguson",{"$f":"IF(D20>0,VLOOKUP(E20,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,"FDC Siamese Brass 3\" & chk v/v",{"$f":"IF(D21>0,VLOOKUP(E21,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,"FDC Siamese Brass 4\" & chk v/v",{"$f":"IF(D22>0,VLOOKUP(E22,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,14,null,null,"Gauges for Riser room NEED two, price each is",{"$f":"IF(D23>0,VLOOKUP(E23,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,15,null,null,"Inspector Test Drain",{"$f":"IF(D24>0,VLOOKUP(E24,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,16,null,null,"Low-Air Manual Press. Maint. device",{"$f":"IF(D25>0,VLOOKUP(E25,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,17,null,null,"NXT-746-LPA Accelerator",{"$f":"IF(D26>0,VLOOKUP(E26,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,18,null,null,"NXT-768N 3\" Dry VS-030-N69-403",{"$f":"IF(D27>0,VLOOKUP(E27,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,19,null,null,"NXT-768N 4\" Dry VS-040-N69-403",{"$f":"IF(D28>0,VLOOKUP(E28,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,20,null,null,"NXT-768N 6\" Dry VS-060-N69-403 w/776 768",{"$f":"IF(D29>0,VLOOKUP(E29,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,21,null,null,"Potter Electric FlowSw PVSRM 3\"",{"$f":"IF(D30>0,VLOOKUP(E30,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,22,null,null,"Potter Electric FlowSw PVSRM 4\"",{"$f":"IF(D31>0,VLOOKUP(E31,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,23,null,null,"NXT-746-LPA Accelerator",{"$f":"IF(D32>0,VLOOKUP(E32,[1]!valvesEtAl,3),\"\")","v":""},null,null,null,{"$f":"IF(D32>0,IF(G32>0,D32*G32,D32*F32),\"\")","v":""},{"$f":"+J32","v":""},null,null,null,{"$f":"+K32","v":""}]
[null,null,null,null,"Back Flow Preventers"]
[null,null,null,null,"BFP Ames C200 2.5\"",{"$f":"IF(D34>0,VLOOKUP(E34,[1]!wetBFPetAl,2),\"\")","v":""},null,null,null,{"$f":"IF(D34>0,IF(G34>0,D34*G34,D34*F34),\"\")","v":""},{"$f":"+J34","v":""},null,null,null,{"$f":"+K34","v":""}]
[null,null,null,null,"BFP Ames C200 4.0\" grv w/tamp",{"$f":"IF(D35>0,VLOOKUP(E35,[1]!wetBFPetAl,2),\"\")","v":""},null,null,null,{"$f":"IF(D35>0,IF(G35>0,D35*G35,D35*F35),\"\")","v":""},{"$f":"+J35","v":""},null,null,null,{"$f":"+K35","v":""}]
[null,null,null,null,"Deringer D200DC VAL F",{"$f":"IF(D36>0,VLOOKUP(E36,[1]!wetBFPetAl,2),\"\")","v":""},null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,{"$f":"+SUM(D9:D39)","v":0},"Valves etc",null,null,null,null,null,null,null,null,null,{"$f":"IF(N6>0,SUM(O9:O39)+(SUM(O9:O39))*O6,SUM(O9:O39))","v":0}]

{"sheet":"H Alms FACP","index":11,"n_rows":335,"n_cols":17,"rows_kept":335,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents",null,"to Alarm Price Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rev: 2018-11-06   17:20"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)&\"     and see  MISCELLANEOUS TOOLS at bottom of page\"","v":"H Alms FACP     and see  MISCELLANEOUS TOOLS at bottom of page"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,true,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",null,null,null,null,null,null,null,null,null,{"$f":"IF(N6=TRUE,SUM(O309:O329)*O6+SUM(O309:O329),SUM(O309:O329))","v":236.62673999999998},null,"Miscellany"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N6=TRUE,SUM(O12:O286)+(SUM(O12:O286))*O6,SUM(O12:O286))","v":0},null,"Panels etc"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N6=TRUE,SUM(O291:O306)*O6+SUM(O291:O306),SUM(O291:O306))","v":412.87049999999999},null,"Parts & Accessories"]
[null,null,null,null,null,{"$f":"CHAR(242)","v":"ò"},"ò","ò","ò","ò","ò"]
[null,null,null,null,"ò","Remember the SPARE devices for the after-install service & warranty period. You must ADD in the cost of additional units"]
[null,null,null,null,"Alarm Parts","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,null,null,null,"Panels & Annunciators"]
[null,0,null,null,"Edwards Signals EST (GE)"]
[null,{"$f":"+B14+1","v":1},null,null,"Edwards FireShield 5-zone BARE (Deprecated)",{"$f":"IF(OR(D15<0,D15=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E15,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D15=\"\",E15=\"\"),\"\",IF(G15>0,D15*G15,D15*F15))","v":""},{"$f":"+J15","v":""},null,null,null,{"$f":"+K15","v":""}]
[null,2,null,null,"Edwards Fire Shield 5-zone w/ Dialer +2x Batteries",{"$f":"IF(OR(D16<0,D16=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E16,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"EST 36 ANN/B Annunciator 3-LCD Display, 3/6ANN 3-6AN/B Back Box",{"$f":"IF(OR(D17<0,D17=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E17,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"EST FA Control Monitor Module 6254A Relay discontinued",{"$f":"IF(OR(D18<0,D18=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E18,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"EST 36 ANN/B Annunciator 3-LCD Display, 3/6ANN 3-6AN/B Back Box",{"$f":"IF(OR(D19<0,D19=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E19,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,"",{"$f":"+J19","v":""},null,null,null,{"$f":"+K19","v":""}]
[null,6,null,null,"EST FA Control Monitor Module 6254A Relay discontinued",{"$f":"IF(OR(D20<0,D20=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E20,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"EST FA Control Monitor Module MR201/C",{"$f":"IF(OR(D21<0,D21=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E21,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,"",{"$f":"+J21","v":""},null,null,null,{"$f":"+K21","v":""}]
[null,8,null,null,"EST FA Control Monitor Module PAM-1",{"$f":"IF(OR(D22<0,D22=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E22,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"EST FA Control Monitor Module PAM-1",{"$f":"IF(OR(D23<0,D23=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E23,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,"",{"$f":"+J23","v":""},null,null,null,{"$f":"+K23","v":""}]
[null,10,null,null,"ED GSA-CT-1 Single Input Alarm Contacts for Riser Stack == SK Monitor",{"$f":"IF(OR(D24<0,D24=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E24,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D24=\"\",E24=\"\"),\"\",IF(G24>0,D24*G24,D24*F24))","v":""},{"$f":"+J24","v":""},null,null,null,{"$f":"+K24","v":""}]
[null,11,null,null,"ED GSA-CT-2  Dual Input Alarm Contacts for Riser Stack === SK Monitor 2",{"$f":"IF(OR(D25<0,D25=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E25,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D25=\"\",E25=\"\"),\"\",IF(G25>0,D25*G25,D25*F25))","v":""},{"$f":"+J25","v":""},null,null,null,{"$f":"+K25","v":""}]
[null,12,null,null,"ED GSA-CRR Control Relay for Door Mags or Elevator Reverse Polarity",{"$f":"IF(OR(D26<0,D26=\"\"),\"\",INDEX([1]!AlmPanelESTetAl,MATCH(E26,[1]!AlmPanelESTdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,{"$f":"IF(OR(D27=\"\",E27=\"\"),\"\",IF(G27>0,D27*G27,D27*F27))","v":""},{"$f":"+J27","v":""},null,null,null,{"$f":"+K27","v":""}]
[null,null,null,null,"Panels & Annunciators"]
[null,0,null,null,"Silent Knight SK"]
[null,1,null,null,"SK-2 Two-Zone Panel Conventional",{"$f":"IF(OR(D30<0,D30=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E30,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D30=\"\",E30=\"\"),\"\",IF(G30>0,D30*G30,D30*F30))","v":""},"",null,null,null,""]
[null,2,null,null,"FACP SK-5600 IntelliKnight 25 point Addressable",{"$f":"IF(OR(D31<0,D31=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E31,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"FACP SK-5808 IntelliKnight 127 to 198 point Addressable",{"$f":"IF(OR(D32<0,D32=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E32,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"FACP SK-5820XL IntelliKnight 127 or 792 point w/SystemSensor w/EVS",{"$f":"IF(OR(D33<0,D33=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E33,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"FACP SK-5820XL IntelliKnight 127 to 792 point w/SystemSensor",{"$f":"IF(OR(D34<0,D34=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E34,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"SK-5235 LCD Remote Annunciator F/5208 R Conventional",{"$f":"IF(OR(D35<0,D35=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E35,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,"",{"$f":"+J35","v":""},null,null,null,{"$f":"+K35","v":""}]
[null,7,null,null,"SK-5635 LCD Remote Annunciator F/5600 R/W",{"$f":"IF(OR(D36<0,D36=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E36,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"SK-5860 LCD Remote Annunciator F/5700/5820/5808 R/G Addressable",{"$f":"IF(OR(D37<0,D37=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E37,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,"",{"$f":"+J37","v":""},null,null,null,{"$f":"+K37","v":""}]
[null,9,null,null,"zSpare 2",{"$f":"IF(OR(D38<0,D38=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E38,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"zSpare 3",{"$f":"IF(OR(D39<0,D39=\"\"),\"\",INDEX([1]!AlmPanelSKetAl,MATCH(E39,[1]!AlmPanelSKdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,"Panels & Annunciators"]
[null,0,null,null,"HoneyWell NOTI (Notifier)"]
[null,1,null,null,"Notifier Addressable Control Mod. NOT-FCM-1-RC",{"$f":"IF(OR(D43<0,D43=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E43,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D43=\"\",E43=\"\"),\"\",IF(G43>0,D43*G43,D43*F43))","v":""},{"$f":"+J43","v":""},null,null,null,{"$f":"+K43","v":""}]
[null,2,null,null,"Firelite ANN-80 80char LCD serial Annunciator",{"$f":"IF(OR(D44<0,D44=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E44,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D44=\"\",E44=\"\"),\"\",IF(G44>0,D44*G44,D44*F44))","v":""},{"$f":"+J44","v":""},null,null,null,{"$f":"+K44","v":""}]
[null,3,null,null,"Notifier Addressable Control Mod. NOT-FCM-1-RC",{"$f":"IF(OR(D45<0,D45=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E45,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Firelite ANN-80 80char LCD serial Annunciator",{"$f":"IF(OR(D46<0,D46=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E46,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Notifier Addressable Control Mod. NOT-FCM-1-RC",{"$f":"IF(OR(D47<0,D47=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E47,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"Firelite ANN-80 80char LCD serial Annunciator",{"$f":"IF(OR(D48<0,D48=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E48,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"Notifier Addressable Control Mod. NOT-FCM-1-RC",{"$f":"IF(OR(D49<0,D49=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E49,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"Firelite ANN-80 80char LCD serial Annunciator",{"$f":"IF(OR(D50<0,D50=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E50,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"Notifier Addressable Control Mod. NOT-FCM-1-RC",{"$f":"IF(OR(D51<0,D51=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E51,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"Firelite ANN-80 80char LCD serial Annunciator",{"$f":"IF(OR(D52<0,D52=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E52,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,"Notifier Addressable Control Mod. NOT-FCM-1-RC",{"$f":"IF(OR(D53<0,D53=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E53,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,"Firelite ANN-80 80char LCD serial Annunciator",{"$f":"IF(OR(D54<0,D54=\"\"),\"\",INDEX([1]!AlmPanellHWellEtAl,MATCH(E54,[1]!AlmPanellHWdesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,{"$f":"IF(OR(D55=\"\",E55=\"\"),\"\",IF(G55>0,D55*G55,D55*F55))","v":""},{"$f":"+J55","v":""},null,null,null,{"$f":"+K55","v":""}]
[null,null,null,null,"Panels & Annunciators"]
[null,0,null,null,"Vigilant VS                Note: prefix FSS means a BUILD from BARE. A complete package"]
[null,1,null,null,"Annunciator Remote RLCD/RLED or Equivalent",{"$f":"IF(OR(D58<0,D58=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E58,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D58=\"\",E58=\"\"),\"\",IF(G58>0,D58*G58,D58*F58))","v":""},{"$f":"+J58","v":""},null,null,null,{"$f":"+K58","v":""}]
[null,2,null,null,"SA-ETH-VS-1/2  Ethernet adapter",{"$f":"IF(OR(D59<0,D59=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E59,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"Vigilant Annunciator Basic Internal",{"$f":"IF(OR(D60<0,D60=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E60,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"VS-1 FSS Basic Gray 1 Loop System (xx-zone) w-Adap & Eth NO dialer",{"$f":"IF(OR(D61<0,D61=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E61,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"VS-1 FSS Full Gray 1 Loop System (xx-zone) w-Adap & Eth & Dialer",{"$f":"IF(OR(D62<0,D62=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E62,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"VS-2 FSS Full Gray or Red 10-zone w-Adap & Eth & Dialer",{"$f":"IF(OR(D63<0,D63=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E63,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"VS-2 OEM Basic Gray or Red 10-zone NO dialer",{"$f":"IF(OR(D64<0,D64=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E64,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D64=\"\",E64=\"\"),\"\",IF(G64>0,D64*G64,D64*F64))","v":""},{"$f":"+J64","v":""},null,null,null,{"$f":"+K64","v":""}]
[null,8,null,null,"VS-1 OEM Red  1 Loop System (xx-zone)",{"$f":"IF(OR(D65<0,D65=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E65,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"VS-2 FSS Basic Gray or Red 10-zone w-Adap & Eth NO dialer",{"$f":"IF(OR(D66<0,D66=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E66,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"VS-2 FSS Full Gray or Red 10-zone w-Adap & Eth & Dialer",{"$f":"IF(OR(D67<0,D67=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E67,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,"VS-2 OEM Basic Gray or Red 10-zone NO dialer",{"$f":"IF(OR(D68<0,D68=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E68,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D68=\"\",E68=\"\"),\"\",IF(G68>0,D68*G68,D68*F68))","v":""},{"$f":"+J68","v":""},null,null,null,{"$f":"+K68","v":""}]
[null,12,null,null,"VS-2 OEM Full Gray or Red 10-zone w-Dialer",{"$f":"IF(OR(D69<0,D69=\"\"),\"\",INDEX([1]!AlmPanelVigEtAl,MATCH(E69,[1]!AlmPanelVigDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"BOWS-LOC  (Building Occupant Warning System) Voice Evac"]
[null,1,null,null,"Remote BOWS",{"$f":"IF(OR(D74<0,D74=\"\"),\"\",INDEX([1]!AlmBowEtAl,MATCH(E74,[1]!AlmBowDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D74=\"\",E74=\"\"),\"\",IF(G74>0,D74*G74,D74*F74))","v":""},"",null,null,null,""]
[null,2,null,null,"SK-SKE-450 Voice Evac",{"$f":"IF(OR(D75<0,D75=\"\"),\"\",INDEX([1]!AlmBowEtAl,MATCH(E75,[1]!AlmBowDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"TelSet GENERIC",{"$f":"IF(OR(D76<0,D76=\"\"),\"\",INDEX([1]!AlmBowEtAl,MATCH(E76,[1]!AlmBowDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Vigilant InPanel TelSet-BOWS Optional extra",{"$f":"IF(OR(D77<0,D77=\"\"),\"\",INDEX([1]!AlmBowEtAl,MATCH(E77,[1]!AlmBowDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Vigilant VM-LOC",{"$f":"IF(OR(D78<0,D78=\"\"),\"\",INDEX([1]!AlmBowEtAl,MATCH(E78,[1]!AlmBowDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"zSpare 1",{"$f":"IF(OR(D79<0,D79=\"\"),\"\",INDEX([1]!AlmBowEtAl,MATCH(E79,[1]!AlmBowDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"zSpare 2",{"$f":"IF(OR(D80<0,D80=\"\"),\"\",INDEX([1]!AlmBowEtAl,MATCH(E80,[1]!AlmBowDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"zSpare 3",{"$f":"IF(OR(D81<0,D81=\"\"),\"\",INDEX([1]!AlmBowEtAl,MATCH(E81,[1]!AlmBowDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"zSpare 3",{"$f":"IF(OR(D82<0,D82=\"\"),\"\",INDEX([1]!AlmBowEtAl,MATCH(E82,[1]!AlmBowDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,null,null,null,"Devices"]
[null,null,null,null,"       Detect&Smokes"]
[null,null,null,null,"       Horns"]
[null,null,null,null,"       Horn-Strobes"]
[null,null,null,null,"       Power Supplies & Batt"]
[null,null,null,null,"       Pull Stations"]
[null,null,null,null,"       Strobes only"]
[null,null,null,null,"       zMisc"]
[null,null,null,null,"       zOther"]
[]
[null,null,null,null,"Devices"]
[null,null,null,null,"   SystemSensor SS"]
[]
[null,0,null,null,"       Detectors & Smokes"]
[null,1,null,null,"Honeywell System Sensor BK5601 P 135  White",{"$f":"IF(OR(D100<0,D100=\"\"),\"\",INDEX([1]!AlmDDetectSSetAl,MATCH(E100,[1]!AlmDDetectSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D100=\"\",E100=\"\"),\"\",IF(G100>0,D100*G100,D100*F100))","v":""},{"$f":"+J100","v":""},null,null,null,{"$f":"+K100","v":""}]
[null,2,null,null,"Honeywell System Sensor BK5602 Fixed-Rate-of-Rise 190 Temp",{"$f":"IF(OR(D101<0,D101=\"\"),\"\",INDEX([1]!AlmDDetectSSetAl,MATCH(E101,[1]!AlmDDetectSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D101=\"\",E101=\"\"),\"\",IF(G101>0,D101*G101,D101*F101))","v":""},{"$f":"+J101","v":""},null,null,null,{"$f":"+K101","v":""}]
[null,3,null,null,"Honeywell System Sensor BK5604 Fixed-Temp 194 Temp",{"$f":"IF(OR(D102<0,D102=\"\"),\"\",INDEX([1]!AlmDDetectSSetAl,MATCH(E102,[1]!AlmDDetectSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Honeywell System Sensor Photo Electric smoke 2W-B Conventional",{"$f":"IF(OR(D103<0,D103=\"\"),\"\",INDEX([1]!AlmDDetectSSetAl,MATCH(E103,[1]!AlmDDetectSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Spare 1",{"$f":"IF(OR(D104<0,D104=\"\"),\"\",INDEX([1]!AlmDDetectSSetAl,MATCH(E104,[1]!AlmDDetectSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Horns"]
[null,1,null,null,"SystemSensor SWHK Horn, Red, Outdoor (includes plastic weatherproof back box)",{"$f":"IF(OR(D109<0,D109=\"\"),\"\",INDEX([1]!AlmDHornsSSetAl,MATCH(E109,[1]!AlmDHornsSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D109=\"\",E109=\"\"),\"\",IF(G109>0,D109*G109,D109*F109))","v":""},{"$f":"+J109","v":""},null,null,null,{"$f":"+K109","v":""}]
[null,2,null,null,"Spare 1",{"$f":"IF(OR(D110<0,D110=\"\"),\"\",INDEX([1]!AlmDHornsSSetAl,MATCH(E110,[1]!AlmDHornsSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D110=\"\",E110=\"\"),\"\",IF(G110>0,D110*G110,D110*F110))","v":""},{"$f":"+J110","v":""},null,null,null,{"$f":"+K110","v":""}]
[null,3,null,null,"SystemSensor SWHK Horn, Red, Outdoor (includes plastic weatherproof back box)",{"$f":"IF(OR(D111<0,D111=\"\"),\"\",INDEX([1]!AlmDHornsSSetAl,MATCH(E111,[1]!AlmDHornsSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Spare 1",{"$f":"IF(OR(D112<0,D112=\"\"),\"\",INDEX([1]!AlmDHornsSSetAl,MATCH(E112,[1]!AlmDHornsSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"SystemSensor SWHK Horn, Red, Outdoor (includes plastic weatherproof back box)",{"$f":"IF(OR(D113<0,D113=\"\"),\"\",INDEX([1]!AlmDHornsSSetAl,MATCH(E113,[1]!AlmDHornsSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"Spare 1",{"$f":"IF(OR(D114<0,D114=\"\"),\"\",INDEX([1]!AlmDHornsSSetAl,MATCH(E114,[1]!AlmDHornsSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,null,null,null,null,{"$f":"IF(OR(D115=\"\",E115=\"\"),\"\",IF(G115>0,D115*G115,D115*F115))","v":""},{"$f":"+J115","v":""},null,null,null,{"$f":"+K115","v":""}]
[]
[]
[]
[]
[null,0,null,null,"       Horn-Strobes"]
[null,1,null,null,"SystemSensor P2R Red 2-wire Horn/Strobe Std. Candela",{"$f":"IF(OR(D121<0,D121=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E121,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D121=\"\",E121=\"\"),\"\",IF(G121>0,D121*G121,D121*F121))","v":""},{"$f":"+J121","v":""},null,null,null,{"$f":"+K121","v":""}]
[null,2,null,null,"SystemSensor P2RC   Red 2-wire Horn/Strobe Ceiling Std. Candela",{"$f":"IF(OR(D122<0,D122=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E122,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D122=\"\",E122=\"\"),\"\",IF(G122>0,D122*G122,D122*F122))","v":""},{"$f":"+J122","v":""},null,null,null,{"$f":"+K122","v":""}]
[null,3,null,null,"SystemSensor P2RH Red or W White 2-wire Horn/Strobe Hi-Candela",{"$f":"IF(OR(D123<0,D123=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E123,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"SystemSensor P2RK 2-wire Horn/Strobe Outdoor w/plastic weather proof backbox (FDC)",{"$f":"IF(OR(D124<0,D124=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E124,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D124=\"\",E124=\"\"),\"\",IF(G124>0,D124*G124,D124*F124))","v":""},{"$f":"+J124","v":""},null,null,null,{"$f":"+K124","v":""}]
[null,5,null,null,"SystemSensor P2W Horn/Strobe  White",{"$f":"IF(OR(D125<0,D125=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E125,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"SystemSensor P2W White 2-wire Horn/Strobe Std. Candela",{"$f":"IF(OR(D126<0,D126=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E126,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"SystemSensor P2WC White 2-wire Horn/Strobe Ceiling Std. Candela",{"$f":"IF(OR(D127<0,D127=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E127,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"SystemSensor P2WH LF Horn Strobe",{"$f":"IF(OR(D128<0,D128=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E128,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"SystemSensor P2WH LF Horn Strobe",{"$f":"IF(OR(D129<0,D129=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E129,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"SystemSensor P2WK 2-Wire Horn/Strobe, Std. Candela, White, Outdoor (w/plastic weatherproof backbox)",{"$f":"IF(OR(D130<0,D130=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E130,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,"SystemSensor SPSCW Speaker Strobe Ceiling mount",{"$f":"IF(OR(D131<0,D131=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E131,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,"Spare 1",{"$f":"IF(OR(D132<0,D132=\"\"),\"\",INDEX([1]!AlmDHornStrobeSSetAl,MATCH(E132,[1]!AlmDHornStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,{"$f":"IF(OR(D133=\"\",E133=\"\"),\"\",IF(G133>0,D133*G133,D133*F133))","v":""},{"$f":"+J133","v":""},null,null,null,{"$f":"+K133","v":""}]
[]
[]
[null,null,null,null,"       Power Supplies"]
[]
[]
[]
[]
[null,null,null,null,"       Pull Stations"]
[]
[]
[]
[]
[]
[null,0,null,null,"       Strobes only"]
[null,1,null,null,"SystemSensor P2W Strobe only  White or P2R Red",{"$f":"IF(OR(D148<0,D148=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E148,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D148=\"\",E148=\"\"),\"\",IF(G148>0,D148*G148,D148*F148))","v":""},{"$f":"+J148","v":""},null,null,null,{"$f":"+K148","v":""}]
[null,2,null,null,"SystemSensor SCR 2-wire Ceiling Strobe STD Red",{"$f":"IF(OR(D149<0,D149=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E149,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D149=\"\",E149=\"\"),\"\",IF(G149>0,D149*G149,D149*F149))","v":""},{"$f":"+J149","v":""},null,null,null,{"$f":"+K149","v":""}]
[null,3,null,null,"SystemSensor SR Strobe STD Candela Red",{"$f":"IF(OR(D150<0,D150=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E150,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"SystemSensor SRHK Strobe, High cd, Red, Outdoor (includes plastic weatherproof back box)",{"$f":"IF(OR(D151<0,D151=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E151,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"SystemSensor SRK Strobe, Standard cd, Red, Outdoor (includes plastic weatherproof back box)",{"$f":"IF(OR(D152<0,D152=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E152,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"SystemSensor SW Strobe, High cd, White, Outdoor (includes plastic weatherproof back box)",{"$f":"IF(OR(D153<0,D153=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E153,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"SystemSensor SWK Strobe, Standard cd, White, Outdoor (includes plastic weatherproof back box)",{"$f":"IF(OR(D154<0,D154=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E154,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"SystemSensor P2W Strobe only  White or P2R Red",{"$f":"IF(OR(D155<0,D155=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E155,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"SystemSensor P2W Strobe only  White or P2R Red",{"$f":"IF(OR(D156<0,D156=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E156,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"SystemSensor P2W Strobe only  White or P2R Red",{"$f":"IF(OR(D157<0,D157=\"\"),\"\",INDEX([1]!AlmDStrobeSSetAl,MATCH(E157,[1]!AlmDStrobeSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[]
[null,null,null,null,"       zMisc"]
[null,1,null,null,"SystemSensor BK-DSTS Sampling Tube 5' with hole",{"$f":"IF(OR(D164<0,D164=\"\"),\"\",INDEX([1]!AlmDzMiscSSetAl,MATCH(E164,[1]!AlmDzMiscSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D164=\"\",E164=\"\"),\"\",IF(G164>0,D164*G164,D164*F164))","v":""},{"$f":"+J164","v":""},null,null,null,{"$f":"+K164","v":""}]
[null,2,null,null,"SystemSensor BK-RTS151KEY  Remote Test Station w/key",{"$f":"IF(OR(D165<0,D165=\"\"),\"\",INDEX([1]!AlmDzMiscSSetAl,MATCH(E165,[1]!AlmDzMiscSSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D165=\"\",E165=\"\"),\"\",IF(G165>0,D165*G165,D165*F165))","v":""},{"$f":"+J165","v":""},null,null,null,{"$f":"+K165","v":""}]
[null,3,null,null,"SystemSensor SA-WBBW or R Metal Weatherproof Backbox",{"$f":"IF(OR(D166<0,D166=\"\"),\"\",INDEX([1]!AlmDzMiscSSetAl,MATCH(E166,[1]!AlmDzMiscSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 1",{"$f":"IF(OR(D167<0,D167=\"\"),\"\",INDEX([1]!AlmDzMiscSSetAl,MATCH(E167,[1]!AlmDzMiscSSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[]
[null,null,null,null,"       zOther"]
[]
[]
[]
[]
[]
[null,null,null,null,"Devices"]
[null,null,null,null,"   Vigilant VS                Note: prefix FSS means a BUILD from BARE. A complete package"]
[null,0,null,null,"       Detectors & Smokes"]
[null,1,null,null,"VS GSA-PS Photoelectric Smoke Detector Intelligent",{"$f":"IF(OR(D182=0,E182=\"\"),\"\",VLOOKUP(E182,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,{"$f":"IF(OR(D182=\"\",E182=\"\"),\"\",IF(G182>0,D182*G182,D182*F182))","v":""},{"$f":"+J182","v":""},null,null,null,{"$f":"+K182","v":""}]
[null,2,null,null,"VS GSA-SD Duct Detector Intelligent",{"$f":"IF(OR(D183=0,E183=\"\"),\"\",VLOOKUP(E183,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,{"$f":"IF(OR(D183=\"\",E183=\"\"),\"\",IF(G183>0,D183*G183,D183*F183))","v":""},{"$f":"+J183","v":""},null,null,null,{"$f":"+K183","v":""}]
[null,3,null,null,"VS-PS Photo Detector Analog Addressable Vernal",{"$f":"IF(OR(D184=0,E184=\"\"),\"\",VLOOKUP(E184,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 1",{"$f":"IF(OR(D185=0,E185=\"\"),\"\",VLOOKUP(E185,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"zSpare 1",{"$f":"IF(OR(D186=0,E186=\"\"),\"\",VLOOKUP(E186,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"zSpare 1",{"$f":"IF(OR(D187=0,E187=\"\"),\"\",VLOOKUP(E187,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D188=0,E188=\"\"),\"\",VLOOKUP(E188,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,{"$f":"IF(OR(D188=\"\",E188=\"\"),\"\",IF(G188>0,D188*G188,D188*F188))","v":""},{"$f":"+J188","v":""},null,null,null,{"$f":"+K188","v":""}]
[null,8,null,null,null,{"$f":"IF(OR(D189=0,E189=\"\"),\"\",VLOOKUP(E189,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D190=0,E190=\"\"),\"\",VLOOKUP(E190,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D191=0,E191=\"\"),\"\",VLOOKUP(E191,[1]!AlmDDetectVSetAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Horns"]
[null,{"$f":"+B195+1","v":1},null,null,"Add Horn data",{"$f":"IF(OR(D196<0,D196=\"\"),\"\",INDEX([1]!AlmDHornsVSetAl,MATCH(E196,[1]!AlmDHornsVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D196=\"\",E196=\"\"),\"\",IF(G196>0,D196*G196,D196*F196))","v":""},{"$f":"+J196","v":""},null,null,null,{"$f":"+K196","v":""}]
[null,{"$f":"+B196+1","v":2},null,null,"Make a Horn table here",{"$f":"IF(OR(D197<0,D197=\"\"),\"\",INDEX([1]!AlmDHornsVSetAl,MATCH(E197,[1]!AlmDHornsVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D197=\"\",E197=\"\"),\"\",IF(G197>0,D197*G197,D197*F197))","v":""},{"$f":"+J197","v":""},null,null,null,{"$f":"+K197","v":""}]
[null,{"$f":"+B197+1","v":3},null,null,"Add Horn data",{"$f":"IF(OR(D198<0,D198=\"\"),\"\",INDEX([1]!AlmDHornsVSetAl,MATCH(E198,[1]!AlmDHornsVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B198+1","v":4},null,null,"Make a Horn table here",{"$f":"IF(OR(D199<0,D199=\"\"),\"\",INDEX([1]!AlmDHornsVSetAl,MATCH(E199,[1]!AlmDHornsVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B199+1","v":5},null,null,"Add Horn data",{"$f":"IF(OR(D200<0,D200=\"\"),\"\",INDEX([1]!AlmDHornsVSetAl,MATCH(E200,[1]!AlmDHornsVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[]
[null,null,null,null,"       Horn-Strobes"]
[]
[]
[]
[null,0,null,null,"       Power Supplies"]
[null,1,null,null,"VS 2 Booster Power Supplies for VS-2",{"$f":"IF(OR(D211<0,D211=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E211,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D211=\"\",E211=\"\"),\"\",IF(G211>0,D211*G211,D211*F211))","v":""},{"$f":"+J211","v":""},null,null,null,{"$f":"+K211","v":""}]
[null,2,null,null,"VS E-BPS-10 Amp Hr",{"$f":"IF(OR(D212<0,D212=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E212,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D212=\"\",E212=\"\"),\"\",IF(G212>0,D212*G212,D212*F212))","v":""},{"$f":"+J212","v":""},null,null,null,{"$f":"+K212","v":""}]
[null,3,null,null,"VS E-BPS-6  Amp Hr",{"$f":"IF(OR(D213<0,D213=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E213,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 1",{"$f":"IF(OR(D214<0,D214=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E214,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,{"$f":"IF(OR(D215=\"\",E215=\"\"),\"\",IF(G215>0,D215*G215,D215*F215))","v":""},{"$f":"+J215","v":""},null,null,null,{"$f":"+K215","v":""}]
[]
[]
[]
[null,null,null,null,"       Pull Stations"]
[]
[]
[null,null,null,null,"       Strobes only"]
[]
[]
[null,null,null,null,"       zMisc"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D229>0,IF(G229>0,D229*G229,D229*F229),\"\")","v":""},{"$f":"+J229","v":""},null,null,null,{"$f":"+K229","v":""}]
[null,0,null,null,"       zOther"]
[null,1,null,null,"Add zOther data",{"$f":"IF(OR(D231<0,D231=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E231,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D231=\"\",E231=\"\"),\"\",IF(G231>0,D231*G231,D231*F231))","v":""},{"$f":"+J231","v":""},null,null,null,{"$f":"+K231","v":""}]
[null,2,null,null,"Made a zOther table here",{"$f":"IF(OR(D232<0,D232=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E232,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D232=\"\",E232=\"\"),\"\",IF(G232>0,D232*G232,D232*F232))","v":""},{"$f":"+J232","v":""},null,null,null,{"$f":"+K232","v":""}]
[null,3,null,null,"zSpare 1",{"$f":"IF(OR(D233<0,D233=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E233,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 2",{"$f":"IF(OR(D234<0,D234=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E234,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D235<0,D235=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E235,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D236<0,D236=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E236,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D237<0,D237=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E237,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D238<0,D238=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E238,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D239<0,D239=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E239,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D240<0,D240=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E240,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D241<0,D241=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E241,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D242<0,D242=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E242,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,{"$f":"IF(OR(D243=\"\",E243=\"\"),\"\",IF(G243>0,D243*G243,D243*F243))","v":""},{"$f":"+J243","v":""},null,null,null,{"$f":"+K243","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D244>0,IF(G244>0,D244*G244,D244*F244),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,"Devices"]
[null,null,null,null,"Dialer Units"]
[null,1,null,null,"DSC-3G-4010CF UPG Board",{"$f":"IF(OR(D247=0,E247=\"\"),\"\",VLOOKUP(E247,[1]!AlmDialerEtAl,3))","v":""},null,null,null,{"$f":"IF(OR(D247=\"\",E247=\"\"),\"\",IF(G247>0,D247*G247,D247*F247))","v":""},{"$f":"+J247","v":""},null,null,null,{"$f":"+K247","v":""}]
[null,2,null,null,"DSC-GS-15 ANT",{"$f":"IF(OR(D248=0,E248=\"\"),\"\",VLOOKUP(E248,[1]!AlmDialerEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"DSC-GS-25 ANT",{"$f":"IF(OR(D249=0,E249=\"\"),\"\",VLOOKUP(E249,[1]!AlmDialerEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"EST 3 Dialer MODCOM",{"$f":"IF(OR(D250=0,E250=\"\"),\"\",VLOOKUP(E250,[1]!AlmDialerEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"SK-5128 Remote Dialer",{"$f":"IF(OR(D251=0,E251=\"\"),\"\",VLOOKUP(E251,[1]!AlmDialerEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"zDSC-3G 3070-CF DISCONTINUED",{"$f":"IF(OR(D252=0,E252=\"\"),\"\",VLOOKUP(E252,[1]!AlmDialerEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"zSpare 1",{"$f":"IF(OR(D253=0,E253=\"\"),\"\",VLOOKUP(E253,[1]!AlmDialerEtAl,3))","v":""},null,null,null,"",{"$f":"+J253","v":""},null,null,null,{"$f":"+K253","v":""}]
[null,8,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D255>0,IF(G255>0,D255*G255,D255*F255),\"\")","v":""},{"$f":"+J255","v":""},null,null,null,{"$f":"+K255","v":""}]
[]
[]
[]
[null,null,null,null,"Devices",null,null,null,null,{"$f":"IF(D259>0,IF(G259>0,D259*G259,D259*F259),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,"Horn-Strobes"]
[null,1,null,null,"Add HW Horn STROBE data",{"$f":"IF(OR(D261<0,D261=\"\"),\"\",INDEX([1]!AlmDHornStrobeHWetAl,MATCH(E261,[1]!AlmDHornStrobeHWDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D261=\"\",E261=\"\"),\"\",IF(G261>0,D261*G261,D261*F261))","v":""},{"$f":"+J261","v":""},null,null,null,{"$f":"+K261","v":""}]
[null,2,null,null,"Made a HW HornStrobe  table here",{"$f":"IF(OR(D262<0,D262=\"\"),\"\",INDEX([1]!AlmDHornStrobeHWetAl,MATCH(E262,[1]!AlmDHornStrobeHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"Add HW Horn STROBE data",{"$f":"IF(OR(D263<0,D263=\"\"),\"\",INDEX([1]!AlmDHornStrobeHWetAl,MATCH(E263,[1]!AlmDHornStrobeHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Made a HW HornStrobe  table here",{"$f":"IF(OR(D264<0,D264=\"\"),\"\",INDEX([1]!AlmDHornStrobeHWetAl,MATCH(E264,[1]!AlmDHornStrobeHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Add HW Horn STROBE data",{"$f":"IF(OR(D265<0,D265=\"\"),\"\",INDEX([1]!AlmDHornStrobeHWetAl,MATCH(E265,[1]!AlmDHornStrobeHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"Made a HW HornStrobe  table here",{"$f":"IF(OR(D266<0,D266=\"\"),\"\",INDEX([1]!AlmDHornStrobeHWetAl,MATCH(E266,[1]!AlmDHornStrobeHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"Add HW Horn STROBE data",{"$f":"IF(OR(D267<0,D267=\"\"),\"\",INDEX([1]!AlmDHornStrobeHWetAl,MATCH(E267,[1]!AlmDHornStrobeHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"Made a HW HornStrobe  table here",{"$f":"IF(OR(D268<0,D268=\"\"),\"\",INDEX([1]!AlmDHornStrobeHWetAl,MATCH(E268,[1]!AlmDHornStrobeHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,null,null,null,null,{"$f":"IF(OR(D269=\"\",E269=\"\"),\"\",IF(G269>0,D269*G269,D269*F269))","v":""},{"$f":"+J269","v":""},null,null,null,{"$f":"+K269","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D270>0,IF(G270>0,D270*G270,D270*F270),\"\")","v":""},{"$f":"+J270","v":""},null,null,null,{"$f":"+K270","v":""}]
[]
[null,null,null,null,"Devices"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D273>0,IF(G273>0,D273*G273,D273*F273),\"\")","v":""},{"$f":"+J273","v":""},null,null,null,{"$f":"+K273","v":""}]
[null,0,null,null,"Power Supplies / Batteries"]
[null,{"$f":"+B274+1","v":1},null,null,"Batteries for Alarm Panic Door Alkaline 9v",{"$f":"IF(OR(D275=0,E275=\"\"),\"\",VLOOKUP(E275,[1]!AlmPSupplyEtAl,3))","v":""},null,null,null,{"$f":"IF(OR(D275=\"\",E275=\"\"),\"\",IF(G275>0,D275*G275,D275*F275))","v":""},{"$f":"+J275","v":""},null,null,null,{"$f":"+K275","v":""}]
[null,2,null,null,"Batteries for FACP 12v6Amp",{"$f":"IF(OR(D276=0,E276=\"\"),\"\",VLOOKUP(E276,[1]!AlmPSupplyEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"Batteries for FACP 12v8Amp",{"$f":"IF(OR(D277=0,E277=\"\"),\"\",VLOOKUP(E277,[1]!AlmPSupplyEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Batteries for Alarm Panic Door Alkaline 9v",{"$f":"IF(OR(D278=0,E278=\"\"),\"\",VLOOKUP(E278,[1]!AlmPSupplyEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Batteries for FACP 12v6Amp",{"$f":"IF(OR(D279=0,E279=\"\"),\"\",VLOOKUP(E279,[1]!AlmPSupplyEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"Batteries for FACP 12v8Amp",{"$f":"IF(OR(D280=0,E280=\"\"),\"\",VLOOKUP(E280,[1]!AlmPSupplyEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"zSpare 1",{"$f":"IF(OR(D281=0,E281=\"\"),\"\",VLOOKUP(E281,[1]!AlmPSupplyEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"zSpare 2",{"$f":"IF(OR(D282=0,E282=\"\"),\"\",VLOOKUP(E282,[1]!AlmPSupplyEtAl,3))","v":""},null,null,null,"",{"$f":"+J282","v":""},null,null,null,{"$f":"+K282","v":""}]
[null,9,null,null,"zSpare 3",{"$f":"IF(OR(D283=0,E283=\"\"),\"\",VLOOKUP(E283,[1]!AlmPSupplyEtAl,3))","v":""},null,null,null,"",{"$f":"+J283","v":""},null,null,null,{"$f":"+K283","v":""}]
[null,10,null,null,null,null,null,null,null,{"$f":"IF(OR(D284=\"\",E284=\"\"),\"\",IF(G284>0,D284*G284,D284*F284))","v":""},{"$f":"+J284","v":""},null,null,null,{"$f":"+K284","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D285>0,IF(G285>0,D285*G285,D285*F285),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D286>0,IF(G286>0,D286*G286,D286*F286),\"\")","v":""},{"$f":"+J286","v":""},null,null,null,{"$f":"+K286","v":""}]
[null,null,null,null,"Panels etc",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O12:O286)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D290>0,IF(G290>0,D290*G290,D290*F290),\"\")","v":""},{"$f":"+J290","v":""},null,null,null,{"$f":"+K290","v":""}]
[null,0,null,null,"Parts & Accessories"]
[null,{"$f":"+B291+1","v":1},null,10,"4-Square Boxes each with cover",{"$f":"IF(OR(D292=0,E292=\"\"),\"\",VLOOKUP(E292,[1]!AlmPartsAccessoriesEtAl,3))","v":15},null,null,null,{"$f":"IF(OR(D292=\"\",E292=\"\"),\"\",IF(G292>0,D292*G292,D292*F292))","v":150},{"$f":"+J292","v":150},null,null,null,{"$f":"+K292","v":150}]
[null,2,null,4,"Strain Relief  1/2 \"",{"$f":"IF(OR(D293=0,E293=\"\"),\"\",VLOOKUP(E293,[1]!AlmPartsAccessoriesEtAl,3))","v":5},null,null,null,20,20,null,null,null,20]
[null,3,null,2,"Tape electrical insulating roll each:",{"$f":"IF(OR(D294=0,E294=\"\"),\"\",VLOOKUP(E294,[1]!AlmPartsAccessoriesEtAl,3))","v":2},null,null,null,4,4,null,null,null,4]
[null,4,null,1,"Wire -Fire 14/2 per 1000 ft roll Plenum",{"$f":"IF(OR(D295=0,E295=\"\"),\"\",VLOOKUP(E295,[1]!AlmPartsAccessoriesEtAl,3))","v":166},null,null,null,166,166,null,null,null,166]
[null,5,null,1,"Cable Ties (Zip Ties)",{"$f":"IF(OR(D296=0,E296=\"\"),\"\",VLOOKUP(E296,[1]!AlmPartsAccessoriesEtAl,3))","v":25},null,null,null,25,25,null,null,null,25]
[null,6,null,1,"Wire Nuts",{"$f":"IF(OR(D297=0,E297=\"\"),\"\",VLOOKUP(E297,[1]!AlmPartsAccessoriesEtAl,3))","v":10},null,null,null,10,10,null,null,null,10]
[null,7,null,1,"RJ-31X Phone Jack Cat5 Biscuit for TelCo POTS to Panel. 2 per panel",{"$f":"IF(OR(D298=0,E298=\"\"),\"\",VLOOKUP(E298,[1]!AlmPartsAccessoriesEtAl,3))","v":5},null,null,null,5,5,null,null,null,5]
[null,8,null,1,"Seal Tite",{"$f":"IF(OR(D299=0,E299=\"\"),\"\",VLOOKUP(E299,[1]!AlmPartsAccessoriesEtAl,3))","v":0},null,null,null,0,0,null,null,null,0]
[null,9,null,1,"Line Cord (Power Cord) 6ft 3 Conductor",{"$f":"IF(OR(D300=0,E300=\"\"),\"\",VLOOKUP(E300,[1]!AlmPartsAccessoriesEtAl,3))","v":4},null,null,null,4,4,null,null,null,4]
[null,10,null,1,"Resistors ELR 47k",{"$f":"IF(OR(D301=0,E301=\"\"),\"\",VLOOKUP(E301,[1]!AlmPartsAccessoriesEtAl,3))","v":1.5},null,null,null,1.5,1.5,null,null,null,1.5]
[null,11,null,null,"Raceway WireMold 1.0\"",{"$f":"IF(OR(D302=0,E302=\"\"),\"\",VLOOKUP(E302,[1]!AlmPartsAccessoriesEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,"RJ31X Phone Jack Cat5 Biscuit for TelCo POTS to Panel. 2 per panel",{"$f":"IF(OR(D303=0,E303=\"\"),\"\",VLOOKUP(E303,[1]!AlmPartsAccessoriesEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,14,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,15,null,null,null,null,null,null,null,{"$f":"IF(OR(D306=\"\",E306=\"\"),\"\",IF(G306>0,D306*G306,D306*F306))","v":""},{"$f":"+J306","v":""},null,null,null,{"$f":"+K306","v":""}]
[null,null,null,null,"Parts and Accessories",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O291:O306)","v":385.5}]
[]
[null,0,null,null,"Miscellany"]
[null,1,null,1,"Drill Bits (for Wood, Hammer drill etc.)",{"$f":"IF(OR(D310=0,E310=\"\"),\"\",VLOOKUP(E310,[1]!wetMiscPartsEtAl,3))","v":25},null,null,null,{"$f":"IF(OR(D310=\"\",E310=\"\"),\"\",IF(G310>0,D310*G310,D310*F310))","v":25},{"$f":"+J310","v":25},null,null,null,{"$f":"+K310","v":25}]
[null,2,null,1,"Drill portable. Milwaukee 0.5\" chuck  (here I put 1/4 of our cost)",{"$f":"IF(OR(D311=0,E311=\"\"),\"\",VLOOKUP(E311,[1]!wetMiscPartsEtAl,3))","v":42.5},null,null,null,42.5,42.5,null,null,null,42.5]
[null,3,null,1,"Dura Ink 15 Marker pen",{"$f":"IF(OR(D312=0,E312=\"\"),\"\",VLOOKUP(E312,[1]!wetMiscPartsEtAl,3))","v":1.25},null,null,null,1.25,1.25,null,null,null,1.25]
[null,4,null,1,"Glow Rods 4-per pack",{"$f":"IF(OR(D313=0,E313=\"\"),\"\",VLOOKUP(E313,[1]!wetMiscPartsEtAl,3))","v":4.25},null,null,null,4.25,4.25,null,null,null,4.25]
[null,5,null,1,"Hole Saw 1.50\"",{"$f":"IF(OR(D314=0,E314=\"\"),\"\",VLOOKUP(E314,[1]!wetMiscPartsEtAl,3))","v":13},null,null,null,13,13,null,null,null,13]
[null,6,null,1,"Hole Saw 2.00\"",{"$f":"IF(OR(D315=0,E315=\"\"),\"\",VLOOKUP(E315,[1]!wetMiscPartsEtAl,3))","v":15.59},null,null,null,15.59,15.59,null,null,null,15.59]
[null,7,null,1,"Lithium Ion battery Millwaukee",{"$f":"IF(OR(D316=0,E316=\"\"),\"\",VLOOKUP(E316,[1]!wetMiscPartsEtAl,3))","v":24},null,null,null,24,24,null,null,null,24]
[null,8,null,1,"Magnetic bit holder 3\"",{"$f":"IF(OR(D317=0,E317=\"\"),\"\",VLOOKUP(E317,[1]!wetMiscPartsEtAl,3))","v":6.85},null,null,null,6.85,6.85,null,null,null,6.85]
[null,9,null,1,"Terry Cloth (3 towels)",{"$f":"IF(OR(D318=0,E318=\"\"),\"\",VLOOKUP(E318,[1]!wetMiscPartsEtAl,3))","v":5},null,null,null,5,5,null,null,null,5]
[null,10,null,1,"Wrench Impact Milwaukee 0.5\"  (here I put 1/4 of our cost)",{"$f":"IF(OR(D319=0,E319=\"\"),\"\",VLOOKUP(E319,[1]!wetMiscPartsEtAl,3))","v":40},null,null,null,40,40,null,null,null,40]
[null,11,null,2,"FeDex Binding per one NFPA-72  Red cover",{"$f":"IF(OR(D320=0,E320=\"\"),\"\",VLOOKUP(E320,[1]!wetMiscPartsEtAl,3))","v":5.5},null,null,null,11,11,null,null,null,11]
[null,12,null,2,"Gloves per pair Black Nitr Foam Coat",{"$f":"IF(OR(D321=0,E321=\"\"),\"\",VLOOKUP(E321,[1]!wetMiscPartsEtAl,3))","v":4.25},null,null,null,8.5,8.5,null,null,null,8.5]
[null,13,null,2,"Fire Caulk Ferguson 12 in a case, price ea tube is",{"$f":"IF(OR(D322=0,E322=\"\"),\"\",VLOOKUP(E322,[1]!wetMiscPartsEtAl,3))","v":12},null,null,null,{"$f":"IF(OR(D322=\"\",E322=\"\"),\"\",IF(G322>0,D322*G322,D322*F322))","v":24},{"$f":"+J322","v":24},null,null,null,{"$f":"+K322","v":24}]
[null,14,null,null,null,{"$f":"IF(OR(D323=0,E323=\"\"),\"\",VLOOKUP(E323,[1]!wetMiscPartsEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B323+1","v":15},null,null,null,{"$f":"IF(OR(D324=0,E324=\"\"),\"\",VLOOKUP(E324,[1]!wetMiscPartsEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,16,null,null,null,{"$f":"IF(OR(D325=0,E325=\"\"),\"\",VLOOKUP(E325,[1]!wetMiscPartsEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,17,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,{"$f":"+B326+1","v":18},null,null,null,null,null,null,null,"","",null,null,null,""]
[null,{"$f":"+B327+1","v":19},null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Miscellany",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O309:O329)","v":220.94}]
[]
[]
[]
[null,null,null,null,"01 Electrician KP Electric Sandy",{"$f":"IF(OR(D334<0,E334=\"\"),\"\",VLOOKUP(E334,[1]!subsEtAl,3))","v":82.5}]
[null,null,null,null,"Digital Alarm Communicator Transmitter (DACT)"]

{"sheet":"I Alms EST","index":12,"n_rows":81,"n_cols":15,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rev: 2016-10-30   13:25"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"I Alms EST"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,true,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",{"$f":"CHAR(242)","v":"ò"},"ò","ò","ò","ò","ò",null,null,null,{"$f":"IF(N6=TRUE,SUM(O9:O80)+(SUM(O9:O80))*O6,SUM(O9:O80))","v":0}]
[null,null,null,null,"ò","Remember the SPARE devices for the after-install service & warranty period. You must ADD in the cost of additional units"]
[null,null,null,null,"Alarm Parts","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,null,null,null,"Devices"]
[null,null,null,null,"   Edwards Signals EST  (GE)"]
[null,0,null,null,"       Detectors & Smokes"]
[null,{"$f":"+B12+1","v":1},null,null,"Edwards EST PCOS Photoelectric Smoke-Carbon Monoxide Combo with ED-SB4ULF  Sounder Base",{"$f":"IF(OR(D13<0,D13=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E13,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D13=\"\",E13=\"\"),\"\",IF(G13>0,D13*G13,D13*F13))","v":""},{"$f":"+J13","v":""},null,null,null,{"$f":"+K13","v":""}]
[null,2,null,null,"Edwards EST SIGA2-PCOS Photoelectric Carbon & Smoke detector w/CO detector Intelligent",{"$f":"IF(OR(D14<0,D14=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E14,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"Edwards EST SIGA-PS1 Photoelectric Smoke detector Intelligent DEPRECATED",{"$f":"IF(OR(D15<0,D15=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E15,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Edwards EST SIGA-PS2 Photoelectric Smoke detector Intelligent NEW",{"$f":"IF(OR(D16<0,D16=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E16,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Edwards EST SIGA-SB Smoke detector Base",{"$f":"IF(OR(D17<0,D17=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E17,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"Edwards EST SIGA-SB4 Smoke detector Base standard 4\"",{"$f":"IF(OR(D18<0,D18=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E18,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"Edwards EST SIGA-SB Smoke detector Base",{"$f":"IF(OR(D19<0,D19=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E19,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"Edwards EST SIGA-PS2 Photoelectric Smoke detector Intelligent NEW",{"$f":"IF(OR(D20<0,D20=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E20,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"Edwards EST SIGA-PS1 Photoelectric Smoke detector Intelligent DEPRECATED",{"$f":"IF(OR(D21<0,D21=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E21,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"Edwards EST SIGA-PS2 Photoelectric Smoke detector Intelligent NEW",{"$f":"IF(OR(D22<0,D22=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E22,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,"Edwards EST SIGA-SB Smoke detector Base",{"$f":"IF(OR(D23<0,D23=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E23,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,"Edwards EST SIGA-SB4 Smoke detector Base standard 4\"",{"$f":"IF(OR(D24<0,D24=\"\"),\"\",INDEX([1]!AlmDDetectESTetAl,MATCH(E24,[1]!AlmDDetectESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"       Horns"]
[null,{"$f":"+B27+1","v":1},null,null,"Add EST zOther data",{"$f":"IF(OR(D28<0,D28=\"\"),\"\",INDEX([1]!AlmDHornsESTetAl,MATCH(E28,[1]!AlmDHornsESTDesc,0),3))","v":""}]
[null,2,null,null,"Made a EST zOther table here",{"$f":"IF(OR(D29<0,D29=\"\"),\"\",INDEX([1]!AlmDHornsESTetAl,MATCH(E29,[1]!AlmDHornsESTDesc,0),3))","v":""}]
[null,3,null,null,"zSpare 1",{"$f":"IF(OR(D30<0,D30=\"\"),\"\",INDEX([1]!AlmDHornsESTetAl,MATCH(E30,[1]!AlmDHornsESTDesc,0),3))","v":""}]
[null,4,null,null,"Made a EST zOther table here",{"$f":"IF(OR(D31<0,D31=\"\"),\"\",INDEX([1]!AlmDHornsESTetAl,MATCH(E31,[1]!AlmDHornsESTDesc,0),3))","v":""}]
[null,5,null,null,"Add EST zOther data",{"$f":"IF(OR(D32<0,D32=\"\"),\"\",INDEX([1]!AlmDHornsESTetAl,MATCH(E32,[1]!AlmDHornsESTDesc,0),3))","v":""}]
[null,6,null,null,"zSpare 1",{"$f":"IF(OR(D33<0,D33=\"\"),\"\",INDEX([1]!AlmDHornsESTetAl,MATCH(E33,[1]!AlmDHornsESTDesc,0),3))","v":""}]
[null,7,null,null,null,null,null,null,null,{"$f":"IF(OR(D34=\"\",E34=\"\"),\"\",IF(G34>0,D34*G34,D34*F34))","v":""},{"$f":"+J34","v":""},null,null,null,{"$f":"+K34","v":""}]
[]
[]
[null,null,null,null,"       Horn-Strobes"]
[null,1,null,null,"ED CF-HDVM Horn Strobes Ceiling mounted",{"$f":"IF(OR(D38<0,D38=\"\"),\"\",INDEX([1]!AlmHStrobeESTetAl,MATCH(E38,[1]!AlmHStrobeESTDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D38=\"\",E38=\"\"),\"\",IF(G38>0,D38*G38,D38*F38))","v":""},{"$f":"+J38","v":""},null,null,null,{"$f":"+K38","v":""}]
[null,2,null,null,"ED G4LF WF-HVM Horn Strobe Low Freq White Fire Mark",{"$f":"IF(OR(D39<0,D39=\"\"),\"\",INDEX([1]!AlmHStrobeESTetAl,MATCH(E39,[1]!AlmHStrobeESTDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D39=\"\",E39=\"\"),\"\",IF(G39>0,D39*G39,D39*F39))","v":""},{"$f":"+J39","v":""},null,null,null,{"$f":"+K39","v":""}]
[null,3,null,null,"ED MG1F-HDVM Horn Strobe Red w/Fire label",{"$f":"IF(OR(D40<0,D40=\"\"),\"\",INDEX([1]!AlmHStrobeESTetAl,MATCH(E40,[1]!AlmHStrobeESTDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D40=\"\",E40=\"\"),\"\",IF(G40>0,D40*G40,D40*F40))","v":""},{"$f":"+J40","v":""},null,null,null,{"$f":"+K40","v":""}]
[null,4,null,null,"ED MG1F-HDVM Horn Strobe White w/Fire label",{"$f":"IF(OR(D41<0,D41=\"\"),\"\",INDEX([1]!AlmHStrobeESTetAl,MATCH(E41,[1]!AlmHStrobeESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"EGC-HDVM Horn Strobe Ceiling Mounted  (Edwards Genesis Ceiling)",{"$f":"IF(OR(D42<0,D42=\"\"),\"\",INDEX([1]!AlmHStrobeESTetAl,MATCH(E42,[1]!AlmHStrobeESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"zSpare 1",{"$f":"IF(OR(D43<0,D43=\"\"),\"\",INDEX([1]!AlmHStrobeESTetAl,MATCH(E43,[1]!AlmHStrobeESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"zSpare 2",{"$f":"IF(OR(D44<0,D44=\"\"),\"\",INDEX([1]!AlmHStrobeESTetAl,MATCH(E44,[1]!AlmHStrobeESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"zSpare 2",{"$f":"IF(OR(D45<0,D45=\"\"),\"\",INDEX([1]!AlmHStrobeESTetAl,MATCH(E45,[1]!AlmHStrobeESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"       Power Supplies"]
[]
[]
[]
[]
[]
[null,null,null,null,"Devices"]
[null,null,null,null,"       Pull Stations"]
[null,1,null,null,"Edwards EST GE-270 Pull Station",{"$f":"IF(OR(D55<0,D55=\"\"),\"\",INDEX([1]!AlmDPullESTetAl,MATCH(E55,[1]!AlmDPullESTDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D55=\"\",E55=\"\"),\"\",IF(G55>0,D55*G55,D55*F55))","v":""},{"$f":"+J55","v":""},null,null,null,{"$f":"+K55","v":""}]
[null,2,null,null,"Edwards EST GE-MPSR1-S45W Pull Station",{"$f":"IF(OR(D56<0,D56=\"\"),\"\",INDEX([1]!AlmDPullESTetAl,MATCH(E56,[1]!AlmDPullESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"Edwards ESL interlogic 103-01 Manual Non-Addressable Pull Station",{"$f":"IF(OR(D57<0,D57=\"\"),\"\",INDEX([1]!AlmDPullESTetAl,MATCH(E57,[1]!AlmDPullESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Edwards EST GE-270 Pull Station",{"$f":"IF(OR(D58<0,D58=\"\"),\"\",INDEX([1]!AlmDPullESTetAl,MATCH(E58,[1]!AlmDPullESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Edwards EST GE-MPSR1-S45W Pull Station",{"$f":"IF(OR(D59<0,D59=\"\"),\"\",INDEX([1]!AlmDPullESTetAl,MATCH(E59,[1]!AlmDPullESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"zSpare-01",{"$f":"IF(OR(D60<0,D60=\"\"),\"\",INDEX([1]!AlmDPullESTetAl,MATCH(E60,[1]!AlmDPullESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"       Strobes only"]
[null,{"$f":"+B63+1","v":1},null,null,"ED MG1F-VM Strobe Multi CD White w/Fire label",{"$f":"IF(OR(D64<0,D64=\"\"),\"\",INDEX([1]!AlmDStrobeESTetAl,MATCH(E64,[1]!AlmDStrobeESTDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D64=\"\",E64=\"\"),\"\",IF(G64>0,D64*G64,D64*F64))","v":""},{"$f":"+J64","v":""},null,null,null,{"$f":"+K64","v":""}]
[null,2,null,null,"zSpare-01",{"$f":"IF(OR(D65<0,D65=\"\"),\"\",INDEX([1]!AlmDStrobeESTetAl,MATCH(E65,[1]!AlmDStrobeESTDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D65=\"\",E65=\"\"),\"\",IF(G65>0,D65*G65,D65*F65))","v":""},{"$f":"+J65","v":""},null,null,null,{"$f":"+K65","v":""}]
[null,3,null,null,"ED MG1F-VM Strobe Multi CD White w/Fire label",{"$f":"IF(OR(D66<0,D66=\"\"),\"\",INDEX([1]!AlmDStrobeESTetAl,MATCH(E66,[1]!AlmDStrobeESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare-01",{"$f":"IF(OR(D67<0,D67=\"\"),\"\",INDEX([1]!AlmDStrobeESTetAl,MATCH(E67,[1]!AlmDStrobeESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"ED MG1F-VM Strobe Multi CD White w/Fire label",{"$f":"IF(OR(D68<0,D68=\"\"),\"\",INDEX([1]!AlmDStrobeESTetAl,MATCH(E68,[1]!AlmDStrobeESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"zSpare-01",{"$f":"IF(OR(D69<0,D69=\"\"),\"\",INDEX([1]!AlmDStrobeESTetAl,MATCH(E69,[1]!AlmDStrobeESTDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,null,null,null,"       zMisc"]
[]
[null,null,null,null,"       zOther"]
[]
[]
[]
[null,{"$f":"+B78+1","v":1},null,null,null,null,null,null,null,{"$f":"IF(OR(D79=\"\",E79=\"\"),\"\",IF(G79>0,D79*G79,D79*F79))","v":""},{"$f":"+J79","v":""},null,null,null,{"$f":"+K79","v":""}]
[]
[null,null,null,null,"Alarm EST Devices etc",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O80)","v":0}]

{"sheet":"J Alms HK","index":13,"n_rows":124,"n_cols":15,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rev: 2016-12-17   17:00"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"J Alms HK"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,true,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",{"$f":"CHAR(242)","v":"ò"},"ò","ò","ò","ò","ò",null,null,null,{"$f":"IF(N6=TRUE,SUM(O9:O118)+(SUM(O9:O118))*O6,SUM(O9:O118))","v":0}]
[null,null,null,null,"ò","Remember the SPARE devices for the after-install service & warranty period. You must ADD in the cost of additional units"]
[null,null,null,null,"Alarm Parts","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,null,null,null,"Devices"]
[null,null,null,null,"   Hochiki SD     Compatible with Silent Knight"]
[null,null,null,null,"       Detectors & Smokes"]
[null,{"$f":"+B12+1","v":1},null,null,"Hochiki SD505-APS Addressable P/E Smoke Head Hochiki",{"$f":"IF(OR(D13<0,D13=\"\"),\"\",INDEX([1]!AlmDDetectHKetAl,MATCH(E13,[1]!AlmDDetectHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D13=\"\",E13=\"\"),\"\",IF(G13>0,D13*G13,D13*F13))","v":""},{"$f":"+J13","v":""},null,null,null,{"$f":"+K13","v":""}]
[null,{"$f":"+B13+1","v":2},null,null,"zSpare 1",{"$f":"IF(OR(D14<0,D14=\"\"),\"\",INDEX([1]!AlmDDetectHKetAl,MATCH(E14,[1]!AlmDDetectHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"zSpare 2",{"$f":"IF(OR(D15<0,D15=\"\"),\"\",INDEX([1]!AlmDDetectHKetAl,MATCH(E15,[1]!AlmDDetectHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 3",{"$f":"IF(OR(D16<0,D16=\"\"),\"\",INDEX([1]!AlmDDetectHKetAl,MATCH(E16,[1]!AlmDDetectHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D16=\"\",E16=\"\"),\"\",IF(G16>0,D16*G16,D16*F16))","v":""},{"$f":"+J16","v":""},null,null,null,{"$f":"+K16","v":""}]
[null,5,null,null,"Hochiki SD505-APS Addressable P/E Smoke Head Hochiki",{"$f":"IF(OR(D17<0,D17=\"\"),\"\",INDEX([1]!AlmDDetectHKetAl,MATCH(E17,[1]!AlmDDetectHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"zSpare 1",{"$f":"IF(OR(D18<0,D18=\"\"),\"\",INDEX([1]!AlmDDetectHKetAl,MATCH(E18,[1]!AlmDDetectHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"zSpare 2",{"$f":"IF(OR(D19<0,D19=\"\"),\"\",INDEX([1]!AlmDDetectHKetAl,MATCH(E19,[1]!AlmDDetectHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D19=\"\",E19=\"\"),\"\",IF(G19>0,D19*G19,D19*F19))","v":""},{"$f":"+J19","v":""},null,null,null,{"$f":"+K19","v":""}]
[null,8,null,null,"Hochiki SD505-APS Addressable P/E Smoke Head Hochiki",{"$f":"IF(OR(D20<0,D20=\"\"),\"\",INDEX([1]!AlmDDetectHKetAl,MATCH(E20,[1]!AlmDDetectHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D20=\"\",E20=\"\"),\"\",IF(G20>0,D20*G20,D20*F20))","v":""},{"$f":"+J20","v":""},null,null,null,{"$f":"+K20","v":""}]
[null,9,null,null,"zSpare 3",{"$f":"IF(OR(D21<0,D21=\"\"),\"\",INDEX([1]!AlmDDetectHKetAl,MATCH(E21,[1]!AlmDDetectHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D21=\"\",E21=\"\"),\"\",IF(G21>0,D21*G21,D21*F21))","v":""},{"$f":"+J21","v":""},null,null,null,{"$f":"+K21","v":""}]
[null,10,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Horns"]
[null,1,null,null,"Add Horns HK Desc  only data",{"$f":"IF(OR(D26<0,D26=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E26,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D26=\"\",E26=\"\"),\"\",IF(G26>0,D26*G26,D26*F26))","v":""},{"$f":"+J26","v":""},null,null,null,{"$f":"+K26","v":""}]
[null,2,null,null,"Make an Horns HK etAl table here",{"$f":"IF(OR(D27<0,D27=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E27,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"zSpare HK Hornz",{"$f":"IF(OR(D28<0,D28=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E28,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Add Horns HK Desc  only data",{"$f":"IF(OR(D29<0,D29=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E29,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Make an Horns HK etAl table here",{"$f":"IF(OR(D30<0,D30=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E30,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"zSpare HK Hornz",{"$f":"IF(OR(D31<0,D31=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E31,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D31=\"\",E31=\"\"),\"\",IF(G31>0,D31*G31,D31*F31))","v":""},{"$f":"+J31","v":""},null,null,null,{"$f":"+K31","v":""}]
[null,7,null,null,"Add Horns HK Desc  only data",{"$f":"IF(OR(D32<0,D32=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E32,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"Make an Horns HK etAl table here",{"$f":"IF(OR(D33<0,D33=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E33,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"zSpare HK Hornz",{"$f":"IF(OR(D34<0,D34=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E34,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"Add Horns HK Desc  only data",{"$f":"IF(OR(D35<0,D35=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E35,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D35=\"\",E35=\"\"),\"\",IF(G35>0,D35*G35,D35*F35))","v":""},{"$f":"+J35","v":""},null,null,null,{"$f":"+K35","v":""}]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Horn-Strobes"]
[null,1,null,null,"Add HornStrobe HKDesc  only data",{"$f":"IF(OR(D41<0,D41=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E41,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D41=\"\",E41=\"\"),\"\",IF(G41>0,D41*G41,D41*F41))","v":""},{"$f":"+J41","v":""},null,null,null,{"$f":"+K41","v":""}]
[null,2,null,null,"Make an HornStrobe HKetAl table here",{"$f":"IF(OR(D42<0,D42=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E42,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"zSpares Horn Strobes 1",{"$f":"IF(OR(D43<0,D43=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E43,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Add HornStrobe HKDesc  only data",{"$f":"IF(OR(D44<0,D44=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E44,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"zSpares Horn Strobes 1",{"$f":"IF(OR(D45<0,D45=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E45,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"Add HornStrobe HKDesc  only data",{"$f":"IF(OR(D46<0,D46=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E46,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"Make an HornStrobe HKetAl table here",{"$f":"IF(OR(D47<0,D47=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E47,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"Add HornStrobe HKDesc  only data",{"$f":"IF(OR(D48<0,D48=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E48,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"zSpares Horn Strobes 1",{"$f":"IF(OR(D49<0,D49=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E49,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B49+1","v":10},null,null,"Add HornStrobe HKDesc  only data",{"$f":"IF(OR(D50<0,D50=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E50,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,"Add HornStrobe HKDesc  only data",{"$f":"IF(OR(D51<0,D51=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E51,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,"Add HornStrobe HKDesc  only data",{"$f":"IF(OR(D52<0,D52=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E52,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Power Supplies & Batteries"]
[null,{"$f":"+B56+1","v":1},null,null,"VS 2 Booster Power Supplies for VS-2",{"$f":"IF(OR(D57<0,D57=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E57,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D57=\"\",E57=\"\"),\"\",IF(G57>0,D57*G57,D57*F57))","v":""},{"$f":"+J57","v":""},null,null,null,{"$f":"+K57","v":""}]
[null,2,null,null,"VS E-BPS-10 Amp Hr",{"$f":"IF(OR(D58<0,D58=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E58,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"VS E-BPS-6  Amp Hr",{"$f":"IF(OR(D59<0,D59=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E59,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 1",{"$f":"IF(OR(D60<0,D60=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E60,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"    Pull Stations"]
[null,{"$f":"+B64+1","v":1},null,null,"Conventional",{"$f":"IF(OR(D65=0,E65=\"\"),\"\",VLOOKUP(E65,[1]!AlmPullStnEtAl,3))","v":""},null,null,null,{"$f":"IF(OR(D65=\"\",E65=\"\"),\"\",IF(G65>0,D65*G65,D65*F65))","v":""},{"$f":"+J65","v":""},null,null,null,{"$f":"+K65","v":""}]
[null,{"$f":"+B65+1","v":2},null,null,"zSpare 1",{"$f":"IF(OR(D66=0,E66=\"\"),\"\",VLOOKUP(E66,[1]!AlmPullStnEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Strobes only"]
[null,1,null,null,null,{"$f":"IF(OR(D71<0,D71=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E71,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D71=\"\",E71=\"\"),\"\",IF(G71>0,D71*G71,D71*F71))","v":""},{"$f":"+J71","v":""},null,null,null,{"$f":"+K71","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D72<0,D72=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E72,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D73<0,D73=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E73,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D74<0,D74=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E74,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D75<0,D75=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E75,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D76<0,D76=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E76,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D77<0,D77=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E77,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D78<0,D78=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E78,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D79<0,D79=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E79,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D80<0,D80=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E80,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[]
[null,null,null,null,"       zMisc"]
[null,1,null,null,null,{"$f":"IF(OR(D87<0,D87=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E87,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D87=\"\",E87=\"\"),\"\",IF(G87>0,D87*G87,D87*F87))","v":""},{"$f":"+J87","v":""},null,null,null,{"$f":"+K87","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D88<0,D88=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E88,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D89<0,D89=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E89,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D90<0,D90=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E90,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D91<0,D91=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E91,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D91=\"\",E91=\"\"),\"\",IF(G91>0,D91*G91,D91*F91))","v":""},{"$f":"+J91","v":""},null,null,null,{"$f":"+K91","v":""}]
[null,6,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D95>0,IF(G95>0,D95*G95,D95*F95),\"\")","v":""},{"$f":"+J95","v":""},null,null,null,{"$f":"+K95","v":""}]
[null,0,null,null,"       zOther"]
[null,{"$f":"+B96+1","v":1},null,null,"Add HK OTHER data",{"$f":"IF(OR(D97<0,D97=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E97,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D97=\"\",E97=\"\"),\"\",IF(G97>0,D97*G97,D97*F97))","v":""},{"$f":"+J97","v":""},null,null,null,{"$f":"+K97","v":""}]
[null,2,null,null,"Make an HK OTHER table here",{"$f":"IF(OR(D98<0,D98=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E98,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"Add HK OTHER data",{"$f":"IF(OR(D99<0,D99=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E99,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Make an HK OTHER table here",{"$f":"IF(OR(D100<0,D100=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E100,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Add HK OTHER data",{"$f":"IF(OR(D101<0,D101=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E101,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"Make an HK OTHER table here",{"$f":"IF(OR(D102<0,D102=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E102,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"Add HK OTHER data",{"$f":"IF(OR(D103<0,D103=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E103,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"Add HK OTHER data",{"$f":"IF(OR(D104<0,D104=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E104,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"Add HK OTHER data",{"$f":"IF(OR(D105<0,D105=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E105,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,"Add HK OTHER data",{"$f":"IF(OR(D106<0,D106=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E106,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,"Add HK OTHER data",{"$f":"IF(OR(D107<0,D107=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E107,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,"Add HK OTHER data",{"$f":"IF(OR(D108<0,D108=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E108,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D110>0,IF(G110>0,D110*G110,D110*F110),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D111>0,IF(G111>0,D111*G111,D111*F111),\"\")","v":""},{"$f":"+J111","v":""},null,null,null,{"$f":"+K111","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D112=\"\",E112=\"\"),\"\",IF(G112>0,D112*G112,D112*F112))","v":""},{"$f":"+J112","v":""},null,null,null,{"$f":"+K112","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D113=\"\",E113=\"\"),\"\",IF(G113>0,D113*G113,D113*F113))","v":""},{"$f":"+J113","v":""},null,null,null,{"$f":"+K113","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D114=\"\",E114=\"\"),\"\",IF(G114>0,D114*G114,D114*F114))","v":""},{"$f":"+J114","v":""},null,null,null,{"$f":"+K114","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D115=\"\",E115=\"\"),\"\",IF(G115>0,D115*G115,D115*F115))","v":""},{"$f":"+J115","v":""},null,null,null,{"$f":"+K115","v":""}]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Alarm Devices etc",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O118)","v":0}]
[]
[]
[]
[null,null,null,null,"01 Electrician KP Electric Sandy",{"$f":"IF(OR(D123<0,E123=\"\"),\"\",VLOOKUP(E123,[1]!subsEtAl,3))","v":82.5}]
[null,null,null,null,"Digital Alarm Communicator Transmitter (DACT)"]

{"sheet":"K Alms HW","index":14,"n_rows":109,"n_cols":15,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rev: 2016-10-30   13:25"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"K Alms HW"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,true,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",{"$f":"CHAR(242)","v":"ò"},"ò","ò","ò","ò","ò",null,null,null,{"$f":"IF(N6=TRUE,SUM(O9:O108)+(SUM(O9:O108))*O6,SUM(O9:O108))","v":0}]
[null,null,null,null,"ò","Remember the SPARE devices for the after-install service & warranty period. You must ADD in the cost of additional units"]
[null,null,null,null,"Alarm Parts HW","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,null,null,null,"Devices"]
[null,null,null,null,"Honewell HW"]
[]
[null,0,null,null,"     Addressable  HW BADDDD"]
[null,{"$f":"+B13+1","v":1},null,null,null,{"$f":"IF(OR(D14<0,D14=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E14,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D14=\"\",E14=\"\"),\"\",IF(G14>0,D14*G14,D14*F14))","v":""},{"$f":"+J14","v":""},null,null,null,{"$f":"+K14","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D15<0,D15=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E15,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D16<0,D16=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E16,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D17<0,D17=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E17,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D18<0,D18=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E18,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D19<0,D19=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E19,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D20<0,D20=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E20,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D21<0,D21=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E21,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D22<0,D22=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E22,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D23<0,D23=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E23,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D24<0,D24=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E24,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D25<0,D25=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E25,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Detectors & Smokes"]
[null,{"$f":"+B30+1","v":1},null,null,"HFS GW-FCI Addressable Smoke Detectors-Sounder Bases",{"$f":"IF(OR(D31<0,D31=\"\"),\"\",INDEX([1]!AlmDDetectHWetAl,MATCH(E31,[1]!AlmDDetectHWDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D31=\"\",E31=\"\"),\"\",IF(G31>0,D31*G31,D31*F31))","v":""},{"$f":"+J31","v":""},null,null,null,{"$f":"+K31","v":""}]
[null,2,null,null,"Honeywell GW-FCI XP95 4” Mounting Base",{"$f":"IF(OR(D32<0,D32=\"\"),\"\",INDEX([1]!AlmDDetectHWetAl,MATCH(E32,[1]!AlmDDetectHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"Honeywell GW-FCI XP95 6” Addressable Sounder Base",{"$f":"IF(OR(D33<0,D33=\"\"),\"\",INDEX([1]!AlmDDetectHWetAl,MATCH(E33,[1]!AlmDDetectHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Honeywell GW-FCI XP95 6” E-Z Fit Mounting Base"]
[null,5,null,null,"Honeywell GW-FCI XP95 6” Low Profile Relay Base"]
[null,6,null,null,"Honeywell GW-FCI XP95 Isolator Base"]
[null,7,null,null,"Honeywell GW-FCI XP95-Multi sensor detector (ISA)"]
[null,8,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Horns"]
[null,1,null,null,"Add HW Horns data",{"$f":"IF(OR(D43<0,D43=\"\"),\"\",INDEX([1]!AlmDHornsHWetAl,MATCH(E43,[1]!AlmDHornsHWDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D43=\"\",E43=\"\"),\"\",IF(G43>0,D43*G43,D43*F43))","v":""},{"$f":"+J43","v":""},null,null,null,{"$f":"+K43","v":""}]
[null,2,null,null,"Made a HW HORNZ table here",{"$f":"IF(OR(D44<0,D44=\"\"),\"\",INDEX([1]!AlmDHornsHWetAl,MATCH(E44,[1]!AlmDHornsHWDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D44=\"\",E44=\"\"),\"\",IF(G44>0,D44*G44,D44*F44))","v":""},{"$f":"+J44","v":""},null,null,null,{"$f":"+K44","v":""}]
[null,3,null,null,"Add HW Horns data",{"$f":"IF(OR(D45<0,D45=\"\"),\"\",INDEX([1]!AlmDHornsHWetAl,MATCH(E45,[1]!AlmDHornsHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Made a HW HORNZ table here",{"$f":"IF(OR(D46<0,D46=\"\"),\"\",INDEX([1]!AlmDHornsHWetAl,MATCH(E46,[1]!AlmDHornsHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"Add HW Horns data",{"$f":"IF(OR(D47<0,D47=\"\"),\"\",INDEX([1]!AlmDHornsHWetAl,MATCH(E47,[1]!AlmDHornsHWDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D47=\"\",E47=\"\"),\"\",IF(G47>0,D47*G47,D47*F47))","v":""},{"$f":"+J47","v":""},null,null,null,{"$f":"+K47","v":""}]
[null,6,null,null,null,null,null,null,null,{"$f":"IF(OR(D48=\"\",E48=\"\"),\"\",IF(G48>0,D48*G48,D48*F48))","v":""},{"$f":"+J48","v":""},null,null,null,{"$f":"+K48","v":""}]
[]
[]
[]
[null,0,null,null,"       Horn-Strobes"]
[null,1,null,null,null,{"$f":"IF(OR(D53<0,D53=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E53,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D53=\"\",E53=\"\"),\"\",IF(G53>0,D53*G53,D53*F53))","v":""},{"$f":"+J53","v":""},null,null,null,{"$f":"+K53","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D54<0,D54=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E54,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D54=\"\",E54=\"\"),\"\",IF(G54>0,D54*G54,D54*F54))","v":""},{"$f":"+J54","v":""},null,null,null,{"$f":"+K54","v":""}]
[null,3,null,null,null,{"$f":"IF(OR(D55<0,D55=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E55,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D56<0,D56=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E56,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D57<0,D57=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E57,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D58<0,D58=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E58,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D59<0,D59=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E59,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,0,null,null,"       Power Supplies BADD"]
[null,1,null,null,"Add HW Power Supply Data",{"$f":"IF(OR(D63<0,D63=\"\"),\"\",INDEX([1]!AlmDPowerHWetAl,MATCH(E63,[1]!AlmDPowerHWDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D63=\"\",E63=\"\"),\"\",IF(G63>0,D63*G63,D63*F63))","v":""},{"$f":"+J63","v":""},null,null,null,{"$f":"+K63","v":""}]
[null,2,null,null,"HW PS Table 1",{"$f":"IF(OR(D64<0,D64=\"\"),\"\",INDEX([1]!AlmDPowerHWetAl,MATCH(E64,[1]!AlmDPowerHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"HW PS Table 2",{"$f":"IF(OR(D65<0,D65=\"\"),\"\",INDEX([1]!AlmDPowerHWetAl,MATCH(E65,[1]!AlmDPowerHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"HW PS Table 3",{"$f":"IF(OR(D66<0,D66=\"\"),\"\",INDEX([1]!AlmDPowerHWetAl,MATCH(E66,[1]!AlmDPowerHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Pull Stations"]
[null,1,null,null,null,{"$f":"IF(OR(D71<0,D71=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E71,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D71=\"\",E71=\"\"),\"\",IF(G71>0,D71*G71,D71*F71))","v":""},{"$f":"+J71","v":""},null,null,null,{"$f":"+K71","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D72<0,D72=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E72,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D73<0,D73=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E73,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D74<0,D74=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E74,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D75<0,D75=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E75,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D76<0,D76=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E76,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Strobes only"]
[null,1,null,null,null,{"$f":"IF(OR(D82<0,D82=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E82,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D82=\"\",E82=\"\"),\"\",IF(G82>0,D82*G82,D82*F82))","v":""},{"$f":"+J82","v":""},null,null,null,{"$f":"+K82","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D83<0,D83=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E83,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D84<0,D84=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E84,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D85<0,D85=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E85,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D86<0,D86=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E86,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       zMisc"]
[null,1,null,null,null,{"$f":"IF(OR(D92<0,D92=\"\"),\"\",INDEX([1]!AlmDMiscSKetAl,MATCH(E92,[1]!AlmDMiscSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D92=\"\",E92=\"\"),\"\",IF(G92>0,D92*G92,D92*F92))","v":""},{"$f":"+J92","v":""},null,null,null,{"$f":"+K92","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D93<0,D93=\"\"),\"\",INDEX([1]!AlmDMiscSKetAl,MATCH(E93,[1]!AlmDMiscSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       zOther"]
[null,1,null,null,"Add HW OTHER data",{"$f":"IF(OR(D99<0,D99=\"\"),\"\",INDEX([1]!AlmDOtherHWetAL,MATCH(E99,[1]!AlmDOtherHWDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D99=\"\",E99=\"\"),\"\",IF(G99>0,D99*G99,D99*F99))","v":""},{"$f":"+J99","v":""},null,null,null,{"$f":"+K99","v":""}]
[null,2,null,null,"Made a HW OTHER table here",{"$f":"IF(OR(D100<0,D100=\"\"),\"\",INDEX([1]!AlmDOtherHWetAL,MATCH(E100,[1]!AlmDOtherHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B100+1","v":3},null,null,"Made a HW OTHER table here",{"$f":"IF(OR(D101<0,D101=\"\"),\"\",INDEX([1]!AlmDOtherHWetAL,MATCH(E101,[1]!AlmDOtherHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"Made a HW OTHER table here",{"$f":"IF(OR(D102<0,D102=\"\"),\"\",INDEX([1]!AlmDOtherHWetAL,MATCH(E102,[1]!AlmDOtherHWDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,{"$f":"+B106+1","v":1},null,null,null,null,null,null,null,{"$f":"IF(OR(D107=\"\",E107=\"\"),\"\",IF(G107>0,D107*G107,D107*F107))","v":""},{"$f":"+J107","v":""},null,null,null,{"$f":"+K107","v":""}]
[]
[null,null,null,null,"Alarm Devices etc",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O108)","v":0}]

{"sheet":"L Alms SK","index":15,"n_rows":101,"n_cols":15,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rev: 2016-10-30   13:25"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"L Alms SK"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,true,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",{"$f":"CHAR(242)","v":"ò"},"ò","ò","ò","ò","ò",null,null,null,{"$f":"IF(N6=TRUE,SUM(O9:O100)+(SUM(O9:O100))*O6,SUM(O9:O100))","v":0}]
[null,null,null,null,"ò","Remember the SPARE devices for the after-install service & warranty period. You must ADD in the cost of additional units"]
[null,null,null,null,"Alarm Parts SK","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,null,null,null,"Devices"]
[null,null,null,null,"   Silent Knight SK"]
[]
[null,0,null,null,"     Addressable  SK"]
[null,{"$f":"+B13+1","v":1},null,null,"SK-Acclimate Mult-Criteria Detector W/ Base",{"$f":"IF(OR(D14<0,D14=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E14,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D14=\"\",E14=\"\"),\"\",IF(G14>0,D14*G14,D14*F14))","v":""},{"$f":"+J14","v":""},null,null,null,{"$f":"+K14","v":""}]
[null,2,null,null,"SK-Beam    Beam Detector ",{"$f":"IF(OR(D15<0,D15=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E15,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"SK-Beam-T Beam Detector W/ Test",{"$f":"IF(OR(D16<0,D16=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E16,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"SK-Control   Control Module",{"$f":"IF(OR(D17<0,D17=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E17,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"SK-Control-6 6 Output Control Module",{"$f":"IF(OR(D18<0,D18=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E18,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"SK-Duct Duct Detector W/ Photo",{"$f":"IF(OR(D19<0,D19=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E19,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"SK-FIRE-CO Addressable Combo Fire/ CO Det",{"$f":"IF(OR(D20<0,D20=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E20,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"SK-Heat   Heat Detector W/ Base",{"$f":"IF(OR(D21<0,D21=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E21,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"SK-Heat-HT High Temp Heat Detector W/ Base",{"$f":"IF(OR(D22<0,D22=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E22,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D23<0,D23=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E23,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D24<0,D24=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E24,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D25<0,D25=\"\"),\"\",INDEX([1]!AlmDAddressSKetAl,MATCH(E25,[1]!AlmDAddressSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Detectors & Smokes"]
[null,{"$f":"+B30+1","v":1},null,null,"Add SK Detect data",{"$f":"IF(OR(D31<0,D31=\"\"),\"\",INDEX([1]!AlmDDetectSKEtAl,MATCH(E31,[1]!AlmDDetectSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D31=\"\",E31=\"\"),\"\",IF(G31>0,D31*G31,D31*F31))","v":""},{"$f":"+J31","v":""},null,null,null,{"$f":"+K31","v":""}]
[null,2,null,null,"Made an SK Detect table here",{"$f":"IF(OR(D32<0,D32=\"\"),\"\",INDEX([1]!AlmDDetectSKEtAl,MATCH(E32,[1]!AlmDDetectSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D33<0,D33=\"\"),\"\",INDEX([1]!AlmDDetectSKEtAl,MATCH(E33,[1]!AlmDDetectSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Horns"]
[null,1,null,null,"Add SK Horns data",{"$f":"IF(OR(D39<0,D39=\"\"),\"\",INDEX([1]!AlmDHornsSKEtAl,MATCH(E39,[1]!AlmDHornsSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D39=\"\",E39=\"\"),\"\",IF(G39>0,D39*G39,D39*F39))","v":""},{"$f":"+J39","v":""},null,null,null,{"$f":"+K39","v":""}]
[null,2,null,null,"Made a SK HORNZ table here",{"$f":"IF(OR(D40<0,D40=\"\"),\"\",INDEX([1]!AlmDHornsSKEtAl,MATCH(E40,[1]!AlmDHornsSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3]
[null,4,null,null,null,null,null,null,null,{"$f":"IF(OR(D42=\"\",E42=\"\"),\"\",IF(G42>0,D42*G42,D42*F42))","v":""},{"$f":"+J42","v":""},null,null,null,{"$f":"+K42","v":""}]
[]
[]
[]
[null,0,null,null,"       Horn-Strobes"]
[null,1,null,null,"Add SK Horn STROBE data",{"$f":"IF(OR(D47<0,D47=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E47,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D47=\"\",E47=\"\"),\"\",IF(G47>0,D47*G47,D47*F47))","v":""},{"$f":"+J47","v":""},null,null,null,{"$f":"+K47","v":""}]
[null,2,null,null,"Made a SK HornStrobe  table here",{"$f":"IF(OR(D48<0,D48=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E48,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D49<0,D49=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E49,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D50<0,D50=\"\"),\"\",INDEX([1]!AlmDHornStrobeSKEtAl,MATCH(E50,[1]!AlmDHornStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[]
[]
[]
[]
[]
[null,0,null,null,"       Power Supplies"]
[null,1,null,null,"SK 5495 6A 6 Amp NAC Power Supply W/ Sync",{"$f":"IF(OR(D57<0,D57=\"\"),\"\",INDEX([1]!AlmDPsBattSKetAl,MATCH(E57,[1]!AlmDPsBattSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D57=\"\",E57=\"\"),\"\",IF(G57>0,D57*G57,D57*F57))","v":""},{"$f":"+J57","v":""},null,null,null,{"$f":"+K57","v":""}]
[null,2,null,null,"SK 5496 6A Intelligent 6 Amp Power Supply",{"$f":"IF(OR(D58<0,D58=\"\"),\"\",INDEX([1]!AlmDPsBattSKetAl,MATCH(E58,[1]!AlmDPsBattSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"SK 5499 9A 9 Amp NAC Power Supply W/ Sync",{"$f":"IF(OR(D59<0,D59=\"\"),\"\",INDEX([1]!AlmDPsBattSKetAl,MATCH(E59,[1]!AlmDPsBattSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"SK 5895 XL Inteliknight Power Supply",{"$f":"IF(OR(D60<0,D60=\"\"),\"\",INDEX([1]!AlmDPsBattSKetAl,MATCH(E60,[1]!AlmDPsBattSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Pull Stations"]
[null,1,null,null,"SK-PSDA Dual Action Pull Stn Conventional",{"$f":"IF(OR(D65<0,D65=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E65,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D65=\"\",E65=\"\"),\"\",IF(G65>0,D65*G65,D65*F65))","v":""},{"$f":"+J65","v":""},null,null,null,{"$f":"+K65","v":""}]
[null,2,null,null,"SK-Pull-Dual Action Addressable",{"$f":"IF(OR(D66<0,D66=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E66,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"SK-Pull-Single Action Addressable",{"$f":"IF(OR(D67<0,D67=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E67,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 1",{"$f":"IF(OR(D68<0,D68=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E68,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D69<0,D69=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E69,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D70<0,D70=\"\"),\"\",INDEX([1]!AlmDPullSKEtAl,MATCH(E70,[1]!AlmDPullSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Strobes only"]
[null,1,null,null,"Add STRobe Only data",{"$f":"IF(OR(D76<0,D76=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E76,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D76=\"\",E76=\"\"),\"\",IF(G76>0,D76*G76,D76*F76))","v":""},{"$f":"+J76","v":""},null,null,null,{"$f":"+K76","v":""}]
[null,2,null,null,"Made a STrobe Only table here",{"$f":"IF(OR(D77<0,D77=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E77,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D78<0,D78=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E78,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D79<0,D79=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E79,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D80<0,D80=\"\"),\"\",INDEX([1]!AlmDStrobeSKetAl,MATCH(E80,[1]!AlmDStrobeSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       zMisc"]
[null,1,null,null,"Add SK zMisc data",{"$f":"IF(OR(D86<0,D86=\"\"),\"\",INDEX([1]!AlmDMiscSKetAl,MATCH(E86,[1]!AlmDMiscSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D86=\"\",E86=\"\"),\"\",IF(G86>0,D86*G86,D86*F86))","v":""},{"$f":"+J86","v":""},null,null,null,{"$f":"+K86","v":""}]
[null,2,null,null,"Make a zMisc SK table here",{"$f":"IF(OR(D87<0,D87=\"\"),\"\",INDEX([1]!AlmDMiscSKetAl,MATCH(E87,[1]!AlmDMiscSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       zOther"]
[null,1,null,null,"Add SK OTHER data",{"$f":"IF(OR(D93<0,D93=\"\"),\"\",INDEX([1]!AlmDOtherSKEtAl,MATCH(E93,[1]!AlmDOtherSKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D93=\"\",E93=\"\"),\"\",IF(G93>0,D93*G93,D93*F93))","v":""},{"$f":"+J93","v":""},null,null,null,{"$f":"+K93","v":""}]
[null,2,null,null,"Made a SK OTHER table here",{"$f":"IF(OR(D94<0,D94=\"\"),\"\",INDEX([1]!AlmDOtherSKEtAl,MATCH(E94,[1]!AlmDOtherSKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B94+1","v":3},null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,{"$f":"+B98+1","v":1},null,null,null,null,null,null,null,{"$f":"IF(OR(D99=\"\",E99=\"\"),\"\",IF(G99>0,D99*G99,D99*F99))","v":""},{"$f":"+J99","v":""},null,null,null,{"$f":"+K99","v":""}]
[]
[null,null,null,null,"Alarm Devices etc",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O100)","v":0}]

{"sheet":"M Alms VS","index":16,"n_rows":106,"n_cols":15,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rev: 2016-12-17   16:00"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"M Alms VS"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,true,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",{"$f":"CHAR(242)","v":"ò"},"ò","ò","ò","ò","ò",null,null,null,{"$f":"IF(N6=TRUE,SUM(O9:O105)+(SUM(O9:O105))*O6,SUM(O9:O105))","v":0}]
[null,null,null,null,"ò","Remember the SPARE devices for the after-install service & warranty period. You must ADD in the cost of additional units"]
[null,null,null,null,"Alarm Parts VS","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,null,null,null,"Devices"]
[null,null,null,null,"Vigilant VS"]
[]
[null,0,null,null,"     Addressable  VS BADDDD"]
[null,{"$f":"+B13+1","v":1},null,null,"Probably won't implement",{"$f":"IF(OR(D14<0,D14=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E14,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D14=\"\",E14=\"\"),\"\",IF(G14>0,D14*G14,D14*F14))","v":""},{"$f":"+J14","v":""},null,null,null,{"$f":"+K14","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D15<0,D15=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E15,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D16<0,D16=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E16,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D17<0,D17=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E17,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D18<0,D18=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E18,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D19<0,D19=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E19,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D20<0,D20=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E20,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D21<0,D21=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E21,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D22<0,D22=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E22,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D23<0,D23=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E23,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D24<0,D24=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E24,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D25<0,D25=\"\"),\"\",INDEX([1]!AlmDAddressVSetAl,MATCH(E25,[1]!AlmDAddressVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Detectors & Smokes"]
[null,{"$f":"+B30+1","v":1},null,null,"VS GSA-PS Photoelectric Smoke Detector Intelligent",{"$f":"IF(OR(D31<0,D31=\"\"),\"\",INDEX([1]!AlmDDetectVSetAl,MATCH(E31,[1]!AlmDDetectVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D31=\"\",E31=\"\"),\"\",IF(G31>0,D31*G31,D31*F31))","v":""},{"$f":"+J31","v":""},null,null,null,{"$f":"+K31","v":""}]
[null,2,null,null,"VS GSA-SD Duct Detector Intelligent",{"$f":"IF(OR(D32<0,D32=\"\"),\"\",INDEX([1]!AlmDDetectVSetAl,MATCH(E32,[1]!AlmDDetectVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D32=\"\",E32=\"\"),\"\",IF(G32>0,D32*G32,D32*F32))","v":""},{"$f":"+J32","v":""},null,null,null,{"$f":"+K32","v":""}]
[null,3,null,null,"VS-PS Photo Detector Analog Addressable Vernal",{"$f":"IF(OR(D33<0,D33=\"\"),\"\",INDEX([1]!AlmDDetectVSetAl,MATCH(E33,[1]!AlmDDetectVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,null,null,null,"zSpare 1 VS D&S"]
[null,{"$f":"+B33+1","v":4},null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Horns"]
[null,1,null,null,"Add VS Horn data",{"$f":"IF(OR(D40<0,D40=\"\"),\"\",INDEX([1]!AlmDHornsVSetAl,MATCH(E40,[1]!AlmDHornsVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D40=\"\",E40=\"\"),\"\",IF(G40>0,D40*G40,D40*F40))","v":""},{"$f":"+J40","v":""},null,null,null,{"$f":"+K40","v":""}]
[null,2,null,null,"Make a VS Horn table here",{"$f":"IF(OR(D41<0,D41=\"\"),\"\",INDEX([1]!AlmDHornsVSetAl,MATCH(E41,[1]!AlmDHornsVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"zSpare 1",{"$f":"IF(OR(D42<0,D42=\"\"),\"\",INDEX([1]!AlmDHornsVSetAl,MATCH(E42,[1]!AlmDHornsVSDesc,0),3))","v":""}]
[null,4,null,null,null,null,null,null,null,{"$f":"IF(OR(D43=\"\",E43=\"\"),\"\",IF(G43>0,D43*G43,D43*F43))","v":""},{"$f":"+J43","v":""},null,null,null,{"$f":"+K43","v":""}]
[]
[]
[]
[null,0,null,null,"       Horn-Strobes"]
[null,1,null,null,"M85001-0559 Horn-Strobe Field Configurable Genesis",{"$f":"IF(OR(D48<0,D48=\"\"),\"\",INDEX([1]!AlmDHornStrobeVSetAl,MATCH(E48,[1]!AlmDHornStrobeVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D48=\"\",E48=\"\"),\"\",IF(G48>0,D48*G48,D48*F48))","v":""},{"$f":"+J48","v":""},null,null,null,{"$f":"+K48","v":""}]
[null,2,null,null,"zSpare 1",{"$f":"IF(OR(D49<0,D49=\"\"),\"\",INDEX([1]!AlmDHornStrobeVSetAl,MATCH(E49,[1]!AlmDHornStrobeVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"M85001-0559 Horn-Strobe Field Configurable Genesis",{"$f":"IF(OR(D50<0,D50=\"\"),\"\",INDEX([1]!AlmDHornStrobeVSetAl,MATCH(E50,[1]!AlmDHornStrobeVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 1",{"$f":"IF(OR(D51<0,D51=\"\"),\"\",INDEX([1]!AlmDHornStrobeVSetAl,MATCH(E51,[1]!AlmDHornStrobeVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[]
[]
[]
[]
[]
[null,0,null,null,"       Power Supplies"]
[null,1,null,null,"VS 2 Booster Power Supplies for VS-2",{"$f":"IF(OR(D58<0,D58=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E58,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D58=\"\",E58=\"\"),\"\",IF(G58>0,D58*G58,D58*F58))","v":""},{"$f":"+J58","v":""},null,null,null,{"$f":"+K58","v":""}]
[null,2,null,null,"VS E-BPS-10 Amp Hr",{"$f":"IF(OR(D59<0,D59=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E59,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D59=\"\",E59=\"\"),\"\",IF(G59>0,D59*G59,D59*F59))","v":""},{"$f":"+J59","v":""},null,null,null,{"$f":"+K59","v":""}]
[null,3,null,null,"VS E-BPS-6  Amp Hr",{"$f":"IF(OR(D60<0,D60=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E60,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 1",{"$f":"IF(OR(D61<0,D61=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E61,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Pull Stations"]
[null,1,null,null,"M85001-0279 Manuall Pull Intell GSA-M270, M270P, M278",{"$f":"IF(OR(D66<0,D66=\"\"),\"\",INDEX([1]!AlmDPullVSetAl,MATCH(E66,[1]!AlmDPullVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D66=\"\",E66=\"\"),\"\",IF(G66>0,D66*G66,D66*F66))","v":""},{"$f":"+J66","v":""},null,null,null,{"$f":"+K66","v":""}]
[null,2,null,null,"zSpare 1",{"$f":"IF(OR(D67<0,D67=\"\"),\"\",INDEX([1]!AlmDPullVSetAl,MATCH(E67,[1]!AlmDPullVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"M85001-0279 Manuall Pull Intell GSA-M270, M270P, M278",{"$f":"IF(OR(D68<0,D68=\"\"),\"\",INDEX([1]!AlmDPullVSetAl,MATCH(E68,[1]!AlmDPullVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 1",{"$f":"IF(OR(D69<0,D69=\"\"),\"\",INDEX([1]!AlmDPullVSetAl,MATCH(E69,[1]!AlmDPullVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"M85001-0279 Manuall Pull Intell GSA-M270, M270P, M278",{"$f":"IF(OR(D70<0,D70=\"\"),\"\",INDEX([1]!AlmDPullVSetAl,MATCH(E70,[1]!AlmDPullVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"zSpare 1",{"$f":"IF(OR(D71<0,D71=\"\"),\"\",INDEX([1]!AlmDPullVSetAl,MATCH(E71,[1]!AlmDPullVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Strobes only"]
[null,1,null,null,"M85001-0557 Strobe Field Configurable Genesis",{"$f":"IF(OR(D77<0,D77=\"\"),\"\",INDEX([1]!AlmDStrobeVSetAl,MATCH(E77,[1]!AlmDStrobeVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D77=\"\",E77=\"\"),\"\",IF(G77>0,D77*G77,D77*F77))","v":""},{"$f":"+J77","v":""},null,null,null,{"$f":"+K77","v":""}]
[null,2,null,null,"zSpare 1",{"$f":"IF(OR(D78<0,D78=\"\"),\"\",INDEX([1]!AlmDStrobeVSetAl,MATCH(E78,[1]!AlmDStrobeVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"zSpare 2",{"$f":"IF(OR(D79<0,D79=\"\"),\"\",INDEX([1]!AlmDStrobeVSetAl,MATCH(E79,[1]!AlmDStrobeVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"M85001-0557 Strobe Field Configurable Genesis",{"$f":"IF(OR(D80<0,D80=\"\"),\"\",INDEX([1]!AlmDStrobeVSetAl,MATCH(E80,[1]!AlmDStrobeVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"zSpare 2",{"$f":"IF(OR(D81<0,D81=\"\"),\"\",INDEX([1]!AlmDStrobeVSetAl,MATCH(E81,[1]!AlmDStrobeVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       zMisc"]
[null,1,null,null,"VS GSA-WTM  Waterflow/Tamper Module",{"$f":"IF(OR(D87<0,D87=\"\"),\"\",INDEX([1]!AlmDMiscVSetAl,MATCH(E87,[1]!AlmDMiscVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D87=\"\",E87=\"\"),\"\",IF(G87>0,D87*G87,D87*F87))","v":""},{"$f":"+J87","v":""},null,null,null,{"$f":"+K87","v":""}]
[null,2,null,null,"Input Modules GSA-CT1HT M85001-0241",{"$f":"IF(OR(D88<0,D88=\"\"),\"\",INDEX([1]!AlmDMiscVSetAl,MATCH(E88,[1]!AlmDMiscVSDesc,0),3))","v":""}]
[null,3,null,null,null,{"$f":"IF(OR(D89<0,D89=\"\"),\"\",INDEX([1]!AlmDMiscVSetAl,MATCH(E89,[1]!AlmDMiscVSDesc,0),3))","v":""}]
[null,4,null,null,null,{"$f":"IF(OR(D90<0,D90=\"\"),\"\",INDEX([1]!AlmDMiscVSetAl,MATCH(E90,[1]!AlmDMiscVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       zOther"]
[null,1,null,null,"Add VS zOther data",{"$f":"IF(OR(D96<0,D96=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E96,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D96=\"\",E96=\"\"),\"\",IF(G96>0,D96*G96,D96*F96))","v":""},{"$f":"+J96","v":""},null,null,null,{"$f":"+K96","v":""}]
[null,2,null,null,"Made a VS zOther table here",{"$f":"IF(OR(D97<0,D97=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E97,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D97=\"\",E97=\"\"),\"\",IF(G97>0,D97*G97,D97*F97))","v":""},{"$f":"+J97","v":""},null,null,null,{"$f":"+K97","v":""}]
[null,3,null,null,"zSpare 2",{"$f":"IF(OR(D98<0,D98=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E98,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"zSpare 2",{"$f":"IF(OR(D99<0,D99=\"\"),\"\",INDEX([1]!AlmDOtherVSetAl,MATCH(E99,[1]!AlmDOtherVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B99+1","v":5},null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,{"$f":"+B103+1","v":1},null,null,null,null,null,null,null,{"$f":"IF(OR(D104=\"\",E104=\"\"),\"\",IF(G104>0,D104*G104,D104*F104))","v":""},{"$f":"+J104","v":""},null,null,null,{"$f":"+K104","v":""}]
[]
[null,null,null,null,"Alarm Devices etc",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O105)","v":0}]

{"sheet":"N Alms GTex","index":17,"n_rows":124,"n_cols":15,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rev: 2018-11-02   14:00"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"N Alms GTex"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,true,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",{"$f":"CHAR(242)","v":"ò"},"ò","ò","ò","ò","ò",null,null,null,{"$f":"IF(N6=TRUE,SUM(O9:O118)+(SUM(O9:O118))*O6,SUM(O9:O118))","v":0}]
[null,null,null,null,"ò","Remember the SPARE devices for the after-install service & warranty period. You must ADD in the cost of additional units"]
[null,null,null,null,"Alarm Parts","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,null,null,null,"Devices"]
[null,null,null,null,"GenTex     Compatible with Silent Knight"]
[null,null,null,null,"       Detectors & Smokes"]
[null,{"$f":"+B12+1","v":1},null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D13<0,D13=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E13,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D13=\"\",E13=\"\"),\"\",IF(G13>0,D13*G13,D13*F13))","v":""},{"$f":"+J13","v":""},null,null,null,{"$f":"+K13","v":""}]
[null,2,null,null,"GEC3 24 R    H/S  Wall",{"$f":"IF(OR(D14<0,D14=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E14,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"GES3 24 R    Strobe Wall",{"$f":"IF(OR(D15<0,D15=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E15,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"GOELP Low Profile BB for Outdoor HS",{"$f":"IF(OR(D16<0,D16=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E16,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"WGEC75WR   H/S Outdoor with w/water-proof-backbox",{"$f":"IF(OR(D17<0,D17=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E17,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D18<0,D18=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E18,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D19<0,D19=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E19,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D20<0,D20=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E20,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D21<0,D21=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E21,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Horns"]
[null,1,null,null,null,{"$f":"IF(OR(D26<0,D26=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E26,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D26=\"\",E26=\"\"),\"\",IF(G26>0,D26*G26,D26*F26))","v":""},{"$f":"+J26","v":""},null,null,null,{"$f":"+K26","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D27<0,D27=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E27,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D28<0,D28=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E28,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D29<0,D29=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E29,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D30<0,D30=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E30,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D31<0,D31=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E31,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D32<0,D32=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E32,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D33<0,D33=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E33,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D34<0,D34=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E34,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D35<0,D35=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E35,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,0,null,null,"       Horn-Strobes"]
[null,1,null,null,null,{"$f":"IF(OR(D41<0,D41=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E41,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D41=\"\",E41=\"\"),\"\",IF(G41>0,D41*G41,D41*F41))","v":""},{"$f":"+J41","v":""},null,null,null,{"$f":"+K41","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D42<0,D42=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E42,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D43<0,D43=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E43,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D44<0,D44=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E44,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D45<0,D45=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E45,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D46<0,D46=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E46,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D47<0,D47=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E47,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D48<0,D48=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E48,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D49<0,D49=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E49,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D50<0,D50=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E50,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D51<0,D51=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E51,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D52<0,D52=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E52,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Power Supplies & Batteries"]
[null,{"$f":"+B56+1","v":1},null,null,null,{"$f":"IF(OR(D57<0,D57=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E57,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D57=\"\",E57=\"\"),\"\",IF(G57>0,D57*G57,D57*F57))","v":""},{"$f":"+J57","v":""},null,null,null,{"$f":"+K57","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D58<0,D58=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E58,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D59<0,D59=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E59,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D60<0,D60=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E60,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"     Pull Stations"]
[null,{"$f":"+B64+1","v":1},null,null,null,{"$f":"IF(OR(D65=0,E65=\"\"),\"\",VLOOKUP(E65,[1]!AlmPullStnEtAl,3))","v":""},null,null,null,{"$f":"IF(OR(D65=\"\",E65=\"\"),\"\",IF(G65>0,D65*G65,D65*F65))","v":""},{"$f":"+J65","v":""},null,null,null,{"$f":"+K65","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D66=0,E66=\"\"),\"\",VLOOKUP(E66,[1]!AlmPullStnEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,0,null,null,"       Strobes only"]
[null,1,null,null,null,{"$f":"IF(OR(D71<0,D71=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E71,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D71=\"\",E71=\"\"),\"\",IF(G71>0,D71*G71,D71*F71))","v":""},{"$f":"+J71","v":""},null,null,null,{"$f":"+K71","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D72<0,D72=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E72,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D73<0,D73=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E73,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D74<0,D74=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E74,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D75<0,D75=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E75,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D76<0,D76=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E76,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B76+1","v":7},null,null,null,{"$f":"IF(OR(D77<0,D77=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E77,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D78<0,D78=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E78,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D79<0,D79=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E79,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D80<0,D80=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E80,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[]
[null,null,null,null,"       zMisc"]
[null,1,null,null,null,{"$f":"IF(OR(D87<0,D87=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E87,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D87=\"\",E87=\"\"),\"\",IF(G87>0,D87*G87,D87*F87))","v":""},{"$f":"+J87","v":""},null,null,null,{"$f":"+K87","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D88<0,D88=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E88,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D89<0,D89=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E89,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D90<0,D90=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E90,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D91<0,D91=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E91,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D95>0,IF(G95>0,D95*G95,D95*F95),\"\")","v":""},{"$f":"+J95","v":""},null,null,null,{"$f":"+K95","v":""}]
[null,0,null,null,"       zOther"]
[null,{"$f":"+B96+1","v":1},null,null,null,{"$f":"IF(OR(D97<0,D97=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E97,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D97=\"\",E97=\"\"),\"\",IF(G97>0,D97*G97,D97*F97))","v":""},{"$f":"+J97","v":""},null,null,null,{"$f":"+K97","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D98<0,D98=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E98,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D99<0,D99=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E99,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D100<0,D100=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E100,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D101<0,D101=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E101,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D102<0,D102=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E102,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D103<0,D103=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E103,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D104<0,D104=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E104,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D105<0,D105=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E105,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D106<0,D106=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E106,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D107<0,D107=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E107,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D108<0,D108=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E108,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D110>0,IF(G110>0,D110*G110,D110*F110),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D111>0,IF(G111>0,D111*G111,D111*F111),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D112=\"\",E112=\"\"),\"\",IF(G112>0,D112*G112,D112*F112))","v":""},"",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Alarm Devices etc",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O118)","v":0}]
[]
[]
[]
[null,null,null,null,"01 Electrician KP Electric Sandy",{"$f":"IF(OR(D123<0,E123=\"\"),\"\",VLOOKUP(E123,[1]!subsEtAl,3))","v":82.5}]
[null,null,null,null,"Digital Alarm Communicator Transmitter (DACT)"]

{"sheet":"O Alms SS","index":18,"n_rows":124,"n_cols":15,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rev: 2018-11-02   14:00"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"O Alms SS"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,true,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",{"$f":"CHAR(242)","v":"ò"},"ò","ò","ò","ò","ò",null,null,null,{"$f":"IF(N6=TRUE,SUM(O9:O118)+(SUM(O9:O118))*O6,SUM(O9:O118))","v":0}]
[null,null,null,null,"ò","Remember the SPARE devices for the after-install service & warranty period. You must ADD in the cost of additional units"]
[null,null,null,null,"Alarm Parts","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,null,null,null,"Devices"]
[null,null,null,null,"System Sensor     Compatible with brand name"]
[null,null,null,null,"       Detectors & Smokes"]
[null,{"$f":"+B12+1","v":1},null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D13<0,D13=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E13,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D13=\"\",E13=\"\"),\"\",IF(G13>0,D13*G13,D13*F13))","v":""},{"$f":"+J13","v":""},null,null,null,{"$f":"+K13","v":""}]
[null,2,null,null,"GEC3 24 R    H/S  Wall",{"$f":"IF(OR(D14<0,D14=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E14,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"GES3 24 R    Strobe Wall",{"$f":"IF(OR(D15<0,D15=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E15,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"GOELP Low Profile BB for Outdoor HS",{"$f":"IF(OR(D16<0,D16=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E16,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"WGEC75WR   H/S Outdoor with w/water-proof-backbox",{"$f":"IF(OR(D17<0,D17=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E17,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D18<0,D18=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E18,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D19<0,D19=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E19,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D20<0,D20=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E20,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D21<0,D21=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E21,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"       Horns"]
[null,1,null,null,null,{"$f":"IF(OR(D26<0,D26=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E26,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D26=\"\",E26=\"\"),\"\",IF(G26>0,D26*G26,D26*F26))","v":""},{"$f":"+J26","v":""},null,null,null,{"$f":"+K26","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D27<0,D27=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E27,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D28<0,D28=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E28,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D29<0,D29=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E29,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D30<0,D30=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E30,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D31<0,D31=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E31,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D32<0,D32=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E32,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D33<0,D33=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E33,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D34<0,D34=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E34,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D35<0,D35=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E35,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"       Horn-Strobes"]
[null,1,null,null,null,{"$f":"IF(OR(D41<0,D41=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E41,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D41=\"\",E41=\"\"),\"\",IF(G41>0,D41*G41,D41*F41))","v":""},{"$f":"+J41","v":""},null,null,null,{"$f":"+K41","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D42<0,D42=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E42,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D43<0,D43=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E43,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D44<0,D44=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E44,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D45<0,D45=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E45,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D46<0,D46=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E46,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D47<0,D47=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E47,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D48<0,D48=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E48,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D49<0,D49=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E49,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D50<0,D50=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E50,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D51<0,D51=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E51,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D52<0,D52=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E52,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"       Power Supplies & Batteries"]
[null,{"$f":"+B56+1","v":1},null,null,null,{"$f":"IF(OR(D57<0,D57=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E57,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D57=\"\",E57=\"\"),\"\",IF(G57>0,D57*G57,D57*F57))","v":""},{"$f":"+J57","v":""},null,null,null,{"$f":"+K57","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D58<0,D58=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E58,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D59<0,D59=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E59,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D60<0,D60=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E60,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"     Pull Stations"]
[null,{"$f":"+B64+1","v":1},null,null,null,{"$f":"IF(OR(D65=0,E65=\"\"),\"\",VLOOKUP(E65,[1]!AlmPullStnEtAl,3))","v":""},null,null,null,{"$f":"IF(OR(D65=\"\",E65=\"\"),\"\",IF(G65>0,D65*G65,D65*F65))","v":""},{"$f":"+J65","v":""},null,null,null,{"$f":"+K65","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D66=0,E66=\"\"),\"\",VLOOKUP(E66,[1]!AlmPullStnEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"       Strobes only"]
[null,1,null,null,null,{"$f":"IF(OR(D71<0,D71=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E71,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D71=\"\",E71=\"\"),\"\",IF(G71>0,D71*G71,D71*F71))","v":""},{"$f":"+J71","v":""},null,null,null,{"$f":"+K71","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D72<0,D72=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E72,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D73<0,D73=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E73,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D74<0,D74=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E74,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D75<0,D75=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E75,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D76<0,D76=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E76,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B76+1","v":7},null,null,null,{"$f":"IF(OR(D77<0,D77=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E77,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D78<0,D78=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E78,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D79<0,D79=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E79,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D80<0,D80=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E80,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,null,null,null,"Devices"]
[null,null,null,null,"       zMisc"]
[null,1,null,null,null,{"$f":"IF(OR(D87<0,D87=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E87,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D87=\"\",E87=\"\"),\"\",IF(G87>0,D87*G87,D87*F87))","v":""},{"$f":"+J87","v":""},null,null,null,{"$f":"+K87","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D88<0,D88=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E88,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D89<0,D89=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E89,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D90<0,D90=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E90,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D91<0,D91=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E91,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,null,null,null,"Devices",null,null,null,null,{"$f":"IF(D95>0,IF(G95>0,D95*G95,D95*F95),\"\")","v":""},{"$f":"+J95","v":""},null,null,null,{"$f":"+K95","v":""}]
[null,0,null,null,"       zOther"]
[null,{"$f":"+B96+1","v":1},null,null,null,{"$f":"IF(OR(D97<0,D97=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E97,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D97=\"\",E97=\"\"),\"\",IF(G97>0,D97*G97,D97*F97))","v":""},{"$f":"+J97","v":""},null,null,null,{"$f":"+K97","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D98<0,D98=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E98,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D99<0,D99=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E99,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D100<0,D100=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E100,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D101<0,D101=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E101,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D102<0,D102=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E102,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D103<0,D103=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E103,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D104<0,D104=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E104,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D105<0,D105=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E105,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D106<0,D106=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E106,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D107<0,D107=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E107,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D108<0,D108=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E108,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D110>0,IF(G110>0,D110*G110,D110*F110),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,"Devices",null,null,null,null,{"$f":"IF(D111>0,IF(G111>0,D111*G111,D111*F111),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D112=\"\",E112=\"\"),\"\",IF(G112>0,D112*G112,D112*F112))","v":""},"",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Alarm Devices etc",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O118)","v":0}]
[]
[]
[]
[null,null,null,null,"01 Electrician KP Electric Sandy",{"$f":"IF(OR(D123<0,E123=\"\"),\"\",VLOOKUP(E123,[1]!subsEtAl,3))","v":82.5}]
[null,null,null,null,"Digital Alarm Communicator Transmitter (DACT)"]

{"sheet":"w Alms BLANK","index":19,"n_rows":124,"n_cols":15,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rev: 2018-11-02   14:00"]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"w Alms BLANK"},null,null,null,null,null,null,null,null,null,"Sales Tax"]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,true,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",{"$f":"CHAR(242)","v":"ò"},"ò","ò","ò","ò","ò",null,null,null,{"$f":"IF(N6=TRUE,SUM(O9:O118)+(SUM(O9:O118))*O6,SUM(O9:O118))","v":0}]
[null,null,null,null,"ò","Remember the SPARE devices for the after-install service & warranty period. You must ADD in the cost of additional units"]
[null,null,null,null,"Alarm Parts","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,null,null,null,"Devices"]
[null,null,null,null,"Brand name     Compatible with brand name"]
[null,null,null,null,"       Detectors & Smokes"]
[null,{"$f":"+B12+1","v":1},null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D13<0,D13=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E13,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D13=\"\",E13=\"\"),\"\",IF(G13>0,D13*G13,D13*F13))","v":""},{"$f":"+J13","v":""},null,null,null,{"$f":"+K13","v":""}]
[null,2,null,null,"GEC3 24 R    H/S  Wall",{"$f":"IF(OR(D14<0,D14=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E14,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,"GES3 24 R    Strobe Wall",{"$f":"IF(OR(D15<0,D15=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E15,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,"GOELP Low Profile BB for Outdoor HS",{"$f":"IF(OR(D16<0,D16=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E16,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,"WGEC75WR   H/S Outdoor with w/water-proof-backbox",{"$f":"IF(OR(D17<0,D17=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E17,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D18<0,D18=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E18,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D19<0,D19=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E19,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D20<0,D20=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E20,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,"GCC 24 C R  Horn Strobe Ceiling",{"$f":"IF(OR(D21<0,D21=\"\"),\"\",INDEX([1]!AlmDHStrobesGenTexEtAl,MATCH(E21,[1]!AlmDHStrobesGenTexDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"       Horns"]
[null,1,null,null,null,{"$f":"IF(OR(D26<0,D26=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E26,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D26=\"\",E26=\"\"),\"\",IF(G26>0,D26*G26,D26*F26))","v":""},{"$f":"+J26","v":""},null,null,null,{"$f":"+K26","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D27<0,D27=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E27,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D28<0,D28=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E28,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D29<0,D29=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E29,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D30<0,D30=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E30,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D31<0,D31=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E31,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D32<0,D32=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E32,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D33<0,D33=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E33,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D34<0,D34=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E34,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D35<0,D35=\"\"),\"\",INDEX([1]!AlmDHornsHKetAl,MATCH(E35,[1]!AlmDHornsHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"       Horn-Strobes"]
[null,1,null,null,null,{"$f":"IF(OR(D41<0,D41=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E41,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D41=\"\",E41=\"\"),\"\",IF(G41>0,D41*G41,D41*F41))","v":""},{"$f":"+J41","v":""},null,null,null,{"$f":"+K41","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D42<0,D42=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E42,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D43<0,D43=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E43,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D44<0,D44=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E44,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D45<0,D45=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E45,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D46<0,D46=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E46,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D47<0,D47=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E47,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D48<0,D48=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E48,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D49<0,D49=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E49,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D50<0,D50=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E50,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D51<0,D51=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E51,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D52<0,D52=\"\"),\"\",INDEX([1]!AlmDHornStrobeHKetAl,MATCH(E52,[1]!AlmDHornStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"       Power Supplies & Batteries"]
[null,{"$f":"+B56+1","v":1},null,null,null,{"$f":"IF(OR(D57<0,D57=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E57,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D57=\"\",E57=\"\"),\"\",IF(G57>0,D57*G57,D57*F57))","v":""},{"$f":"+J57","v":""},null,null,null,{"$f":"+K57","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D58<0,D58=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E58,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D59<0,D59=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E59,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D60<0,D60=\"\"),\"\",INDEX([1]!AlmDPowerVSetAl,MATCH(E60,[1]!AlmDPowerVSDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"     Pull Stations"]
[null,{"$f":"+B64+1","v":1},null,null,null,{"$f":"IF(OR(D65=0,E65=\"\"),\"\",VLOOKUP(E65,[1]!AlmPullStnEtAl,3))","v":""},null,null,null,{"$f":"IF(OR(D65=\"\",E65=\"\"),\"\",IF(G65>0,D65*G65,D65*F65))","v":""},{"$f":"+J65","v":""},null,null,null,{"$f":"+K65","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D66=0,E66=\"\"),\"\",VLOOKUP(E66,[1]!AlmPullStnEtAl,3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Devices"]
[null,0,null,null,"       Strobes only"]
[null,1,null,null,null,{"$f":"IF(OR(D71<0,D71=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E71,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D71=\"\",E71=\"\"),\"\",IF(G71>0,D71*G71,D71*F71))","v":""},{"$f":"+J71","v":""},null,null,null,{"$f":"+K71","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D72<0,D72=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E72,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D73<0,D73=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E73,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D74<0,D74=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E74,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D75<0,D75=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E75,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D76<0,D76=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E76,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,{"$f":"+B76+1","v":7},null,null,null,{"$f":"IF(OR(D77<0,D77=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E77,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D78<0,D78=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E78,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D79<0,D79=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E79,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D80<0,D80=\"\"),\"\",INDEX([1]!AlmDStrobeHKetAl,MATCH(E80,[1]!AlmDStrobeHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[]
[null,null,null,null,"Devices"]
[null,null,null,null,"       zMisc"]
[null,1,null,null,null,{"$f":"IF(OR(D87<0,D87=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E87,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D87=\"\",E87=\"\"),\"\",IF(G87>0,D87*G87,D87*F87))","v":""},{"$f":"+J87","v":""},null,null,null,{"$f":"+K87","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D88<0,D88=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E88,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D89<0,D89=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E89,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D90<0,D90=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E90,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D91<0,D91=\"\"),\"\",INDEX([1]!AlmDzMiscHKetAl,MATCH(E91,[1]!AlmDzMiscHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[]
[null,null,null,null,"Devices",null,null,null,null,{"$f":"IF(D95>0,IF(G95>0,D95*G95,D95*F95),\"\")","v":""},{"$f":"+J95","v":""},null,null,null,{"$f":"+K95","v":""}]
[null,0,null,null,"       zOther"]
[null,{"$f":"+B96+1","v":1},null,null,null,{"$f":"IF(OR(D97<0,D97=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E97,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,{"$f":"IF(OR(D97=\"\",E97=\"\"),\"\",IF(G97>0,D97*G97,D97*F97))","v":""},{"$f":"+J97","v":""},null,null,null,{"$f":"+K97","v":""}]
[null,2,null,null,null,{"$f":"IF(OR(D98<0,D98=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E98,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(OR(D99<0,D99=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E99,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(OR(D100<0,D100=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E100,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(OR(D101<0,D101=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E101,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(OR(D102<0,D102=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E102,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(OR(D103<0,D103=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E103,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(OR(D104<0,D104=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E104,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(OR(D105<0,D105=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E105,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(OR(D106<0,D106=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E106,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(OR(D107<0,D107=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E107,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(OR(D108<0,D108=\"\"),\"\",INDEX([1]!AlmDOtherHKetAl,MATCH(E108,[1]!AlmDOtherHKDesc,0),3))","v":""},null,null,null,"","",null,null,null,""]
[null,13,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(D110>0,IF(G110>0,D110*G110,D110*F110),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,"Devices",null,null,null,null,{"$f":"IF(D111>0,IF(G111>0,D111*G111,D111*F111),\"\")","v":""},"",null,null,null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D112=\"\",E112=\"\"),\"\",IF(G112>0,D112*G112,D112*F112))","v":""},"",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,null,"Alarm Devices etc",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O118)","v":0}]
[]
[]
[]
[null,null,null,null,"01 Electrician KP Electric Sandy",{"$f":"IF(OR(D123<0,E123=\"\"),\"\",VLOOKUP(E123,[1]!subsEtAl,3))","v":82.5}]
[null,null,null,null,"Digital Alarm Communicator Transmitter (DACT)"]

{"sheet":"x AWP","index":20,"n_rows":25,"n_cols":15,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[]
[null,null,null,"Rev: 2017-01-07   14:24"]
[null,null,null,null,"IMPLEMENTED",null,"IMPLEMENTED",null,null,null,null,null,null,null,"IMPLEMENTED"]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"x AWP"}]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,1,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the Drop-down Pick-List",null,{"$f":"+G25","v":0},null,null,null,null,null,null,null,{"$f":"+O25","v":0}]
[null,null,null,null,{"$f":"CHAR(242)","v":"ò"},null,"Drop off",null,"How many"]
[null,null,null,"#","AWP","Rate","PickUp","Period","Periods","Extension","Totals",null,null,null,"Final"]
[null,1,null,null,null,{"$f":"IF(ISBLANK(E10),\"<-Choose\",IF(OR(D10<1),\"<-How Many?\",IF(H10=\"Day\",VLOOKUP(E10,[1]!equipRent,2),(IF(H10=\"Week\",VLOOKUP(E10,[1]!equipRent,3),(VLOOKUP(E10,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D10>0,VLOOKUP(E10,[1]!equipRent,5,)*D10,0)","v":0},"Month",2,{"$f":"IF(D10>0,(IF(I10>0,D10*I10*F10,\"\")),\"\")","v":""},{"$f":"+J10","v":""},null,null,null,{"$f":"+K10","v":""}]
[null,{"$f":"+B10+1","v":2},null,null,null,{"$f":"IF(ISBLANK(E11),\"<-Choose\",IF(OR(D11<1),\"<-How Many?\",IF(H11=\"Day\",VLOOKUP(E11,[1]!equipRent,2),(IF(H11=\"Week\",VLOOKUP(E11,[1]!equipRent,3),(VLOOKUP(E11,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D11>0,VLOOKUP(E11,[1]!equipRent,5,)*D11,0)","v":0},"Month",null,"","",null,null,null,""]
[null,3,null,null,null,{"$f":"IF(ISBLANK(E12),\"<-Choose\",IF(OR(D12<1),\"<-How Many?\",IF(H12=\"Day\",VLOOKUP(E12,[1]!equipRent,2),(IF(H12=\"Week\",VLOOKUP(E12,[1]!equipRent,3),(VLOOKUP(E12,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D12>0,VLOOKUP(E12,[1]!equipRent,5,)*D12,0)","v":0},"Month",null,"","",null,null,null,""]
[null,4,null,null,null,{"$f":"IF(ISBLANK(E13),\"<-Choose\",IF(OR(D13<1),\"<-How Many?\",IF(H13=\"Day\",VLOOKUP(E13,[1]!equipRent,2),(IF(H13=\"Week\",VLOOKUP(E13,[1]!equipRent,3),(VLOOKUP(E13,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D13>0,VLOOKUP(E13,[1]!equipRent,5,)*D13,0)","v":0},"Month",null,"","",null,null,null,""]
[null,5,null,null,null,{"$f":"IF(ISBLANK(E14),\"<-Choose\",IF(OR(D14<1),\"<-How Many?\",IF(H14=\"Day\",VLOOKUP(E14,[1]!equipRent,2),(IF(H14=\"Week\",VLOOKUP(E14,[1]!equipRent,3),(VLOOKUP(E14,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D14>0,VLOOKUP(E14,[1]!equipRent,5,)*D14,0)","v":0},"Month",null,"","",null,null,null,""]
[null,6,null,null,null,{"$f":"IF(ISBLANK(E15),\"<-Choose\",IF(OR(D15<1),\"<-How Many?\",IF(H15=\"Day\",VLOOKUP(E15,[1]!equipRent,2),(IF(H15=\"Week\",VLOOKUP(E15,[1]!equipRent,3),(VLOOKUP(E15,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D15>0,VLOOKUP(E15,[1]!equipRent,5,)*D15,0)","v":0},"Month",null,"","",null,null,null,""]
[null,7,null,null,null,{"$f":"IF(ISBLANK(E16),\"<-Choose\",IF(OR(D16<1),\"<-How Many?\",IF(H16=\"Day\",VLOOKUP(E16,[1]!equipRent,2),(IF(H16=\"Week\",VLOOKUP(E16,[1]!equipRent,3),(VLOOKUP(E16,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D16>0,VLOOKUP(E16,[1]!equipRent,5,)*D16,0)","v":0},"Month",null,"","",null,null,null,""]
[null,8,null,null,null,{"$f":"IF(ISBLANK(E17),\"<-Choose\",IF(OR(D17<1),\"<-How Many?\",IF(H17=\"Day\",VLOOKUP(E17,[1]!equipRent,2),(IF(H17=\"Week\",VLOOKUP(E17,[1]!equipRent,3),(VLOOKUP(E17,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D17>0,VLOOKUP(E17,[1]!equipRent,5,)*D17,0)","v":0},"Month",null,"","",null,null,null,""]
[null,9,null,null,null,{"$f":"IF(ISBLANK(E18),\"<-Choose\",IF(OR(D18<1),\"<-How Many?\",IF(H18=\"Day\",VLOOKUP(E18,[1]!equipRent,2),(IF(H18=\"Week\",VLOOKUP(E18,[1]!equipRent,3),(VLOOKUP(E18,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D18>0,VLOOKUP(E18,[1]!equipRent,5,)*D18,0)","v":0},"Month",null,"","",null,null,null,""]
[null,10,null,null,null,{"$f":"IF(ISBLANK(E19),\"<-Choose\",IF(OR(D19<1),\"<-How Many?\",IF(H19=\"Day\",VLOOKUP(E19,[1]!equipRent,2),(IF(H19=\"Week\",VLOOKUP(E19,[1]!equipRent,3),(VLOOKUP(E19,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D19>0,VLOOKUP(E19,[1]!equipRent,5,)*D19,0)","v":0},"Month",null,"","",null,null,null,""]
[null,11,null,null,null,{"$f":"IF(ISBLANK(E20),\"<-Choose\",IF(OR(D20<1),\"<-How Many?\",IF(H20=\"Day\",VLOOKUP(E20,[1]!equipRent,2),(IF(H20=\"Week\",VLOOKUP(E20,[1]!equipRent,3),(VLOOKUP(E20,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D20>0,VLOOKUP(E20,[1]!equipRent,5,)*D20,0)","v":0},"Month",null,"","",null,null,null,""]
[null,12,null,null,null,{"$f":"IF(ISBLANK(E21),\"<-Choose\",IF(OR(D21<1),\"<-How Many?\",IF(H21=\"Day\",VLOOKUP(E21,[1]!equipRent,2),(IF(H21=\"Week\",VLOOKUP(E21,[1]!equipRent,3),(VLOOKUP(E21,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D21>0,VLOOKUP(E21,[1]!equipRent,5,)*D21,0)","v":0},"Month",null,"","",null,null,null,""]
[null,13,null,null,null,{"$f":"IF(ISBLANK(E22),\"<-Choose\",IF(OR(D22<1),\"<-How Many?\",IF(H22=\"Day\",VLOOKUP(E22,[1]!equipRent,2),(IF(H22=\"Week\",VLOOKUP(E22,[1]!equipRent,3),(VLOOKUP(E22,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D22>0,VLOOKUP(E22,[1]!equipRent,5,)*D22,0)","v":0},"Month",null,"","",null,null,null,""]
[null,14,null,null,null,{"$f":"IF(ISBLANK(E23),\"<-Choose\",IF(OR(D23<1),\"<-How Many?\",IF(H23=\"Day\",VLOOKUP(E23,[1]!equipRent,2),(IF(H23=\"Week\",VLOOKUP(E23,[1]!equipRent,3),(VLOOKUP(E23,[1]!equipRent,4)))))))","v":"<-Choose"},{"$f":"IF(D23>0,VLOOKUP(E23,[1]!equipRent,5,)*D23,0)","v":0},"Month",null,"",{"$f":"+J23","v":""},null,null,null,{"$f":"+K23","v":""}]
[null,null,null,null,null,null,")"]
[null,null,null,{"$f":"SUM(D9:D24)","v":0},{"$f":"+E9","v":"AWP"},null,{"$f":"SUM(G9:G24)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N6>0,SUM(O9:O24)+(SUM(O9:O24))*O6,SUM(O9:O24))","v":0}]

{"sheet":"y Misc","index":21,"n_rows":63,"n_cols":15,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[]
[null,null,null,"Rev: 2016-10-23   17:00"]
[null,null,null,"To Table of Contents",null,"to Wet Suppression"]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"y Misc"}]
[null,null,null,null,"Click in a cell below to change a line item",null,null,null,null,null,null,null,null,1,{"$f":"+UTsalesTax","v":7.0999999999999994E-2}]
[null,null,null,null,"from the list",null,null,null,null,null,null,null,null,null,{"$f":"+O63","v":514.03715999999997}]
[null,null,null,null,{"$f":"CHAR(242)","v":"ò"}]
[null,0,null,"#","Miscellaneous","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[null,1,null,10,"Tape Teflon 0.75\" x 520\" 80 rolls to a ctn.  Per roll is",{"$f":"IF(OR(D10<0,E10=\"\"),\"\",VLOOKUP(E10,[1]!wetMiscPartsEtAl,3))","v":1},null,null,null,{"$f":"IF(OR(D10=\"\",E10=\"\"),\"\",IF(G10>0,D10*G10,D10*F10))","v":10},{"$f":"+J10","v":10},null,null,null,{"$f":"+K10","v":10}]
[null,{"$f":"+B10+1","v":2},null,4,"Gloves per pair Black Nitr Foam Coat",{"$f":"IF(OR(D11<0,E11=\"\"),\"\",VLOOKUP(E11,[1]!wetMiscPartsEtAl,3))","v":4.25},null,null,null,17,17,null,null,null,17]
[null,3,null,4,"Terry Cloth (3 towels)",{"$f":"IF(OR(D12<0,E12=\"\"),\"\",VLOOKUP(E12,[1]!wetMiscPartsEtAl,3))","v":5},null,null,null,20,20,null,null,null,20]
[null,4,null,2,"Porta Band blades Milwaukee each",{"$f":"IF(OR(D13<0,E13=\"\"),\"\",VLOOKUP(E13,[1]!wetMiscPartsEtAl,3))","v":9},null,null,null,18,18,null,null,null,18]
[null,5,null,2,"WD-40 8oz",{"$f":"IF(OR(D14<0,E14=\"\"),\"\",VLOOKUP(E14,[1]!wetMiscPartsEtAl,3))","v":7},null,null,null,14,14,null,null,null,14]
[null,6,null,1,"Lithium Ion battery Millwaukee",{"$f":"IF(OR(D15<0,E15=\"\"),\"\",VLOOKUP(E15,[1]!wetMiscPartsEtAl,3))","v":24},null,null,null,24,24,null,null,null,24]
[null,7,null,1,"Pipe Dope",{"$f":"IF(OR(D16<0,E16=\"\"),\"\",VLOOKUP(E16,[1]!wetMiscPartsEtAl,3))","v":47.66},null,null,null,47.66,47.66,null,null,null,47.66]
[null,8,null,1,"Plastic sheeting per Roll",{"$f":"IF(OR(D17<0,E17=\"\"),\"\",VLOOKUP(E17,[1]!wetMiscPartsEtAl,3))","v":20},null,null,null,20,20,null,null,null,20]
[null,9,null,1,"Rigid Die Set 1 to 2 \" HS  (here I put 1/4 of our cost)",{"$f":"IF(OR(D18<0,E18=\"\"),\"\",VLOOKUP(E18,[1]!wetMiscPartsEtAl,3))","v":42.25},null,null,null,42.25,42.25,null,null,null,42.25]
[null,10,null,1,"Thread Seal Blue 1 pint",{"$f":"IF(OR(D19<0,E19=\"\"),\"\",VLOOKUP(E19,[1]!wetMiscPartsEtAl,3))","v":5},null,null,null,5,5,null,null,null,5]
[null,11,null,1,"Vic Lube $11 per Quart + Brush $2",{"$f":"IF(OR(D20<0,E20=\"\"),\"\",VLOOKUP(E20,[1]!wetMiscPartsEtAl,3))","v":13},null,null,null,13,13,null,null,null,13]
[null,12,null,1,"Wrench Impact Milwaukee 0.5\"  (here I put 1/4 of our cost)",{"$f":"IF(OR(D21<0,E21=\"\"),\"\",VLOOKUP(E21,[1]!wetMiscPartsEtAl,3))","v":40},null,null,null,40,40,null,null,null,40]
[null,13,null,1,"Wrench Pipe Rigid #31100 Alum 18\"  $62 (here I put 1/4 of our cost)",{"$f":"IF(OR(D22<0,E22=\"\"),\"\",VLOOKUP(E22,[1]!wetMiscPartsEtAl,3))","v":15.5},null,null,null,15.5,15.5,null,null,null,15.5]
[null,14,null,1,"All Thread 3/8 Black 10ft length 0.26 per ft",{"$f":"IF(OR(D23<0,E23=\"\"),\"\",VLOOKUP(E23,[1]!wetMiscPartsEtAl,3))","v":6.2},null,null,null,6.2,6.2,null,null,null,6.2]
[null,15,null,1,"Chop Saw DeWalt 14\" HD 15 Amp $215",{"$f":"IF(OR(D24<0,E24=\"\"),\"\",VLOOKUP(E24,[1]!wetMiscPartsEtAl,3))","v":43},5,null,null,5,5,null,null,null,5]
[null,16,null,1,"Drill Bits (for Wood, Hammer drill etc.)",{"$f":"IF(OR(D25<0,E25=\"\"),\"\",VLOOKUP(E25,[1]!wetMiscPartsEtAl,3))","v":25},null,null,null,25,25,null,null,null,25]
[null,17,null,1,"Drill portable. Milwaukee 0.5\" chuck  (here I put 1/4 of our cost)",{"$f":"IF(OR(D26<0,E26=\"\"),\"\",VLOOKUP(E26,[1]!wetMiscPartsEtAl,3))","v":42.5},null,null,null,42.5,42.5,null,null,null,42.5]
[null,18,null,1,"Fire Caulk HD Supply 12 in a case, price ea tube is",{"$f":"IF(OR(D27<0,E27=\"\"),\"\",VLOOKUP(E27,[1]!wetMiscPartsEtAl,3))","v":12},null,null,null,12,12,null,null,null,12]
[null,19,null,1,"Hole Saw 1.50\"",{"$f":"IF(OR(D28<0,E28=\"\"),\"\",VLOOKUP(E28,[1]!wetMiscPartsEtAl,3))","v":13},null,null,null,13,13,null,null,null,13]
[null,20,null,1,"Hole Saw 3.00\"",{"$f":"IF(OR(D29<0,E29=\"\"),\"\",VLOOKUP(E29,[1]!wetMiscPartsEtAl,3))","v":17},null,null,null,17,17,null,null,null,17]
[null,21,null,1,"Hole Saw 7/16\" ARBOR QC",{"$f":"IF(OR(D30<0,E30=\"\"),\"\",VLOOKUP(E30,[1]!wetMiscPartsEtAl,3))","v":19},null,null,null,19,19,null,null,null,19]
[null,22,null,1,"Magnetic bit holder 3\"",{"$f":"IF(OR(D31<0,E31=\"\"),\"\",VLOOKUP(E31,[1]!wetMiscPartsEtAl,3))","v":6.85},null,null,null,6.85,6.85,null,null,null,6.85]
[null,23,null,1,"Wrench Pipe Rigid #31105 Alum 24\"  $140 (here I put 1/4 of our cost)",{"$f":"IF(OR(D32<0,E32=\"\"),\"\",VLOOKUP(E32,[1]!wetMiscPartsEtAl,3))","v":35},5,null,null,5,5,null,null,null,5]
[null,24,null,1,"Riser Sign  \"Fire Sprinkler Riser Room\" 9\" x 15\"",{"$f":"IF(OR(D33<0,E33=\"\"),\"\",VLOOKUP(E33,[1]!wetMiscPartsEtAl,3))","v":37},null,null,null,37,37,null,null,null,37]
[null,25,null,1,"Sammy Xpress Install Tool",{"$f":"IF(OR(D34<0,E34=\"\"),\"\",VLOOKUP(E34,[1]!wetMiscPartsEtAl,3))","v":30},5,null,null,5,5,null,null,null,5]
[null,26,null,null,"Electrical Breaker B120 S01- SP20A",{"$f":"IF(OR(D35<0,E35=\"\"),\"\",VLOOKUP(E35,[1]!wetMiscPartsEtAl,3))","v":30},null,null,null,"","",null,null,null,""]
[null,27,null,null,"Electrical Breaker Shunt-Trip B12000 S01- SP20A Siemans",{"$f":"IF(OR(D36<0,E36=\"\"),\"\",VLOOKUP(E36,[1]!wetMiscPartsEtAl,3))","v":30},null,null,null,"","",null,null,null,""]
[null,28,null,null,"Electrical Breaker Shunt-Trip B21500 S01- DP15A Siemans",{"$f":"IF(OR(D37<0,E37=\"\"),\"\",VLOOKUP(E37,[1]!wetMiscPartsEtAl,3))","v":75},null,null,null,"","",null,null,null,""]
[null,29,null,null,"FeDex Binding per one NFPA-25  Red cover",{"$f":"IF(OR(D38<0,E38=\"\"),\"\",VLOOKUP(E38,[1]!wetMiscPartsEtAl,3))","v":5.5},null,null,null,"","",null,null,null,""]
[null,30,null,null,"Fire Caulk Ferguson 12 in a case, price ea tube is",{"$f":"IF(OR(D39<0,E39=\"\"),\"\",VLOOKUP(E39,[1]!wetMiscPartsEtAl,3))","v":12},null,null,null,"","",null,null,null,""]
[null,31,null,null,"Glow Rods 4-per pack (Fish sticks)",{"$f":"IF(OR(D40<0,E40=\"\"),\"\",VLOOKUP(E40,[1]!wetMiscPartsEtAl,3))","v":4.25},null,null,null,"","",null,null,null,""]
[null,32,null,null,"Hole Saw 1.75\"",{"$f":"IF(OR(D41<0,E41=\"\"),\"\",VLOOKUP(E41,[1]!wetMiscPartsEtAl,3))","v":13.55},null,null,null,"","",null,null,null,""]
[null,33,null,null,"Hole Saw 2.00\"",{"$f":"IF(OR(D42<0,E42=\"\"),\"\",VLOOKUP(E42,[1]!wetMiscPartsEtAl,3))","v":15.59},null,null,null,"","",null,null,null,""]
[null,34,null,null,"Hole Saw 2.50\"",{"$f":"IF(OR(D43<0,E43=\"\"),\"\",VLOOKUP(E43,[1]!wetMiscPartsEtAl,3))","v":16.5},null,null,null,"","",null,null,null,""]
[null,35,null,null,"Hole Saw 4.00\"",{"$f":"IF(OR(D44<0,E44=\"\"),\"\",VLOOKUP(E44,[1]!wetMiscPartsEtAl,3))","v":26},null,null,null,"","",null,null,null,""]
[null,36,null,null,"Jim-Caps with Hose Clamp",{"$f":"IF(OR(D45<0,E45=\"\"),\"\",VLOOKUP(E45,[1]!wetMiscPartsEtAl,3))","v":3},null,null,null,"","",null,null,null,""]
[null,37,null,null,"Laser Measure 135ft $100",{"$f":"IF(OR(D46<0,E46=\"\"),\"\",VLOOKUP(E46,[1]!wetMiscPartsEtAl,3))","v":100},null,null,null,"","",null,null,null,""]
[null,38,null,null,"Level Torpedo",{"$f":"IF(OR(D47<0,E47=\"\"),\"\",VLOOKUP(E47,[1]!wetMiscPartsEtAl,3))","v":32},null,null,null,"","",null,null,null,""]
[null,39,null,null,"Marker VLV Action Paint  Red/Whit/ or Yell  each",{"$f":"IF(OR(D48<0,E48=\"\"),\"\",VLOOKUP(E48,[1]!wetMiscPartsEtAl,3))","v":4.25},null,null,null,"","",null,null,null,""]
[null,40,null,null,"Pipe Sleeve Blue/Cold IPS 200ft box",{"$f":"IF(OR(D49<0,E49=\"\"),\"\",VLOOKUP(E49,[1]!wetMiscPartsEtAl,3))","v":47.66},null,null,null,"","",null,null,null,""]
[null,41,null,null,"Pipe Wrap Mtn States",{"$f":"IF(OR(D50<0,E50=\"\"),\"\",VLOOKUP(E50,[1]!wetMiscPartsEtAl,3))","v":165},null,null,null,"","",null,null,null,""]
[null,42,null,null,"Punch OC 2 Center & Level",{"$f":"IF(OR(D51<0,E51=\"\"),\"\",VLOOKUP(E51,[1]!wetMiscPartsEtAl,3))","v":69},null,null,null,"","",null,null,null,""]
[null,43,null,null,"Rigid Pipe Extractor .75\" Model 84 35615",{"$f":"IF(OR(D52<0,E52=\"\"),\"\",VLOOKUP(E52,[1]!wetMiscPartsEtAl,3))","v":26},null,null,null,"","",null,null,null,""]
[null,44,null,null,"Rigid Pipe Extractor 1.5\" Model 87 35630",{"$f":"IF(OR(D53<0,E53=\"\"),\"\",VLOOKUP(E53,[1]!wetMiscPartsEtAl,3))","v":32},null,null,null,"","",null,null,null,""]
[null,45,null,null,"Rigid Pipe Extractor SET 1.5\" Model 87 35630",{"$f":"IF(OR(D54<0,E54=\"\"),\"\",VLOOKUP(E54,[1]!wetMiscPartsEtAl,3))","v":0},null,null,null,"","",null,null,null,""]
[null,46,null,null,"Tape Pipe Grinnell PT 1000",{"$f":"IF(OR(D55<0,E55=\"\"),\"\",VLOOKUP(E55,[1]!wetMiscPartsEtAl,3))","v":32},null,null,null,{"$f":"IF(OR(D55=\"\",E55=\"\"),\"\",IF(G55>0,D55*G55,D55*F55))","v":""},{"$f":"+J55","v":""},null,null,null,{"$f":"+K55","v":""}]
[null,47,null,null,"Toggles 1/2-13 $97.36 per 100",{"$f":"IF(OR(D56<0,E56=\"\"),\"\",VLOOKUP(E56,[1]!wetMiscPartsEtAl,3))","v":1},null,null,null,"","",null,null,null,""]
[null,48,null,null,"Trubolt (RedHead) Wedge Anchr 3/8x2-3/4 CS WA38234 $106 per 100",{"$f":"IF(OR(D57<0,E57=\"\"),\"\",VLOOKUP(E57,[1]!wetMiscPartsEtAl,3))","v":1.05287},null,null,null,"","",null,null,null,""]
[null,49,null,null,"WD-40 8oz",{"$f":"IF(OR(D58<0,E58=\"\"),\"\",VLOOKUP(E58,[1]!wetMiscPartsEtAl,3))","v":7},null,null,null,"","",null,null,null,""]
[null,50,null,null,"zSpare",{"$f":"IF(OR(D59<0,E59=\"\"),\"\",VLOOKUP(E59,[1]!wetMiscPartsEtAl,3))","v":35},null,null,null,"","",null,null,null,""]
[null,51,null,null,null,null,null,null,null,{"$f":"IF(OR(D60=\"\",E60=\"\"),\"\",IF(G60>0,D60*G60,D60*F60))","v":""},{"$f":"+J60","v":""},null,null,null,{"$f":"+K60","v":""}]
[null,52,null,null,null,null,null,null,null,"","",null,null,null,""]
[]
[null,null,null,{"$f":"+SUM(D9:D62)","v":42},"Misc Parts etc",null,null,null,null,null,null,null,null,null,{"$f":"IF(N6>0,SUM(O9:O62)+(SUM(O9:O62))*O6,SUM(O9:O62))","v":514.03715999999997}]

{"sheet":"zCalcs","index":22,"n_rows":79,"n_cols":24,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,"To Table of Contents",null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"zCalcs"},null,"Rev: 2016-11-21   10:00"]
[]
[]
[null,null,null,"=IF(OR(ISBLANK(D8),ISBLANK(E8)),\"\",INDEX('01 Parts List WKS dBase.xlsm'!weldletsEtAl,MATCH(E8,'01 Parts List WKS dBase.xlsm'!weldcoupleList,0),3))"]
[null,"CONSTANTS"]
[null,"Tax",7.0999999999999994E-2,null,"<--Change here to affect all sheets"]
[]
[null,null,"Fire Watch Calcs"]
[null,null,"Spread","Start","End","Hours"]
[null,null,"Fri-Sat","16:30:00","16:00:00",{"$f":"24*IF(D10>E10,E10+1-D10,E10-D10)","v":23.499999999999996}]
[null,null,"Sat-Sun","16:00:00","15:30:00",{"$f":"24*IF(D11>E11,E11+1-D11,E11-D11)","v":23.500000000000004}]
[null,null,"Sun-Mon","15:30:00","08:00:00",{"$f":"24*IF(D12>E12,E12+1-D12,E12-D12)","v":16.499999999999996}]
[null,null,null,null,null,{"$f":"SUM(F10:F12)","v":63.5},"WeekEnd Hours"]
[null,null,"Daily","16:30:00","08:00:00",{"$f":"24*IF(D14>E14,E14+1-D14,E14-D14)","v":15.499999999999998}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+\"Rev: \"& \"2017-04-29\"","v":"Rev: 2017-04-29"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"used by Alarms & Wet Sheets Labour Drop Downs E26 etc"]
[null,null,null,null,null,null,null,null,null,null,null,"Labour Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T1","T2","Fitter I","Fitter II","Fitter III","Lead I","Lead II","Lead III","Insp","Mgm","Corp","NICET"]
[null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,null,null,4,null,null,5,6,7,8]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,20,null,null,25,null,null,30,35,45,150]
[null,null,null,null,null,null,null,null,null,null,null,null,18,20,{"$f":"22-4","v":18},23,24,25,27,29,30,35,70,150]
[]
[]
[]
[null,null,null,null,null,null,"=IF(C71>0,IF(F71>0,C71*F71,C71*E71),\"\")"]
[]
["Correct test for blank"]
[0,{"$f":"IF(ISBLANK(A30),\"blank\",IF(A30=0,\"zero\",\"other\"))","v":"zero"}]
[null,{"$f":"IF(ISBLANK(A31),\"blank\",IF(A31=0,\"zero\",\"other\"))","v":"blank"}]
[null,"=IF(ISBLANK(A14),\"blank\",IF(A14=0,\"zero\",\"other\"))"]
[null,null,null,null,null,"=IF(ISBLANK(E17),\"\",IF(OR(E17=0),\"\",\"Calc\"))"]
[null,null,null,null,1,{"$f":"IF(ISBLANK(E34),\"<- How Many?\",IF(OR(G34=0),\"Choose ->\",\"by\"))","v":"by"},"Level Torpedo"]
[]
[null,null,null,"Testing for both empty/blank at the same time..."]
[null,null,null," =AND(Table1[@col1]=\"\",Table1[@col]=\"\")"]
[]
[null,null,null," Testing for both empty at the same time..."]
[null,null,null," =AND(ISBLANK(Table1[@col1]),ISBLANK(Table1[@col]))"]
[]
[null,2,2,"Test one cell for: Blank, then for Zero, then for \"\""]
[null,null,null,{"$f":"IF(ISBLANK(B43),\"\",IF(OR(B43=0),\"\",IF(OR(B43=\"\"),\"\",B42*C42)))","v":""},"=IF(ISBLANK(J75),\"\",IF(OR(J75=0),\"\",IF(OR(J75=\"\"),\"\",B28*C28)))"]
[null,null,null,null,null,null,"Need to add test for EMPTY"]
[]
[null,null,null,{"$f":"AND((B46=\"\"),(C46=\"\"))","v":true},"=AND((B32=\"\"),(C32=\"\"))",null,null,"Either or Both"]
[null,null,null,{"$f":"AND(ISBLANK(B47),ISBLANK(C47))","v":true},"=AND(ISBLANK(B31),ISBLANK(C31))",null,null,"Either or Both"]
[null,null,null,null,null,null,null,null,null,"=IF(C36=TRUE,(IF(F36>0,F36,E36)),\"\")"]
[null,null,null,null,"Fixed","Variant",null,null,null,{"$f":"IF(ISNUMBER(I50),(IF(F50>0,F50,E50)),\"\")","v":""}]
[null,null,true,null,"try",null,null,null,{"$f":"IF(ISNUMBER(E50),678,\"\")","v":""},{"$f":"(IF(F50>0,F50,E50))","v":"try"}]
[]
[null,null,null,null,null,null,"one or the other but NOT both.= XOR or EOR or eXclusive OR"]
[]
[]
[null,101,null,{"$f":"IF(AND(B55>100, B56>100, B57>100),\"Over Budget\",\"Acceptable\")","v":"Acceptable"}]
[null,100]
[null,100,null,{"$f":"IF(OR(B55>100, B56>100, B57>100),\"Over Budget\",\"Acceptable\")","v":"Over Budget"}]
[]
[]
[null,null,null,"If switch is on"]
[null,null,null,null,"Test Freight Bucket"]
[]
[null,null,null,null,"add Knox Freight"]
[]
[null,null,1,null,50,12,null,null,null,{"$f":"IF(C65>0,IF(F65>0,C65*F65,C65*E65),0)","v":12}]
[]
["Pipe Weights"]
[]
[null,null,"=IF(E10=\"Black-S40\",D10*$S$5,IF(E10=\"DynaFlow-S10\",$S$6*D10,IF(E10=\"CPVC\",$S$7*D10,IF(E10=\"Galvanised\",D10*$S$8,\"\"))))"]
[]
[null,null,null,null,null,null,"IF(E10=\"DynaThread\",D10*$S$8,\"\")"]
[]
["MarkUp & Percentages"]
[null,null,"CP",2400]
[null,null,"SP",2700]
[null,null,"percentage gain is:",{"$f":"+((D75-D74)/2400)","v":0.125}]
[]
[null,null,"i.e.:","(SP-CP)","x 100"]
[null,null,null,"CP"]

{"sheet":"zColumns","index":23,"n_rows":47,"n_cols":17,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"To Table of Contents"]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255)","v":"zColumns"}]
[null,null,null,"Rev: 2016-10-23   17:00"]
[]
[]
[]
[]
[]
[]
[null,null,"Black Bar","#","Description",null,"Or"]
["FACP"]
[null,null,null,null,"Alarm Parts","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
["HEADs"]
[null,null,null,{"$f":"+'2 Wet'!C101","v":0},"Description Drop-down Pick-List","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[]
["PIPE"]
[null,null,null,"Hover","Description Drop-down Pick-List","Diam","Unit Price","Unit","Sticks","Extension","Totals",null,null,null,"Final",null,"Weight"]
[]
[]
["ELS"]
[null,null,null,"#","Description Drop-down Pick-List","Type","Unit Price","Unit",null,"Extension","Totals",null,null,null,"Final"]
[]
["Mech-T"]
[null,null,null,"#","Description Drop-down Pick-List","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[]
["WeldLets"]
[null,null,null,"#","Description Drop-down Pick-List","Either","Or",null,null,"Extension","Totals",null,null,null,"Final"]
[]
["Valves"]
[null,null,null,"#","Description Drop-down Pick-List","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[]
["Hangars"]
[null,null,null,"#","Description Drop-down Pick-List","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[]
["AWP"]
[null,null,null,"#","Description Drop-down Pick-List","Rate","PickUp","Period","Periods","Extension","Totals",null,null,null,"Final"]
[]
["Misc"]
[null,null,null,"#","Miscellaneous","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[]
[null,"Alm EST"]
[null,null,null,null,"Alarm Parts","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]
[]
[]
[]
[null,"Alm SK"]
[null,null,null,null,"Alarm Parts SK","Either","Or","Unit",null,"Extension","Totals",null,null,null,"Final"]

{"sheet":"zWageSheet","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}