Spreadsheet: 778913d1651435106-array-formula-help-across-tabs-quote-template-and-equipment-list
Sheet: Itemized Quote

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | PROPOSAL
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Job info
 |  |  | Client
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Revision: |  |  | 1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Modified: |  |  | 2022-03-31 00:00:00
 | Presented By:
 |  | AUDIO
 |  | qty |  |  | Manufacturer |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Total
 |  | 2 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1201.2
 |  |  |  |  | [NAME], 10.2" [NAME], [NAME], 128 GB memory, [NAME], No
 |  |  |  |  | Engraving, see notes in the Long Description.
 |  | 2 |  |  | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 251.98
 |  |  |  |  | Rack shelf to hold up to 8 DIRECTV H25 satellite receivers
 |  | 1 |  |  | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4526.73
 |  |  |  |  | Shipping and [NAME]
 |  | 1 |  |  | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 952.5
 |  |  |  |  | [NAME]
 |  | 1 |  |  | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 32.49
 |  |  |  |  | [NAME]
 |  | 3 |  |  | ICC ICFOJ1G701 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 39.3
 |  |  |  |  | Jumper, LC-LC, Duplex, 50/125, 10G, 1M
 |  | 2 |  |  | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 174.44
 |  |  |  |  | POE+ Injector
 |  | 2 |  |  | iRoom touchDock-iPad10-b |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2546.04
 |  |  |  |  | Motorized In-Wall iPad docking station with built-in control processor and
 |  |  |  |  | control keypad with 8 programmable buttons with status LED for each button.
 |  |  |  |  | Icon set for custom labeling of keypad buttons included. Antitheft protection -
 |  |  |  |  | code-protected removal of the iPad. Compatible with iPad Pro 10.2", i
 |  | 2 |  |  | Middle Atlantic M-2X20A |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 161.28
 |  |  |  |  | 8MPR 20A DOUBLE DUPLEX MODULE
 |  | 1 |  |  | Middle Atlantic MPR-6A |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 52.92
 |  |  |  |  | MPR RACEWAY,56
 |  | 1 |  |  | Middle Atlantic MPR-SEQA |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 188.37
 |  |  |  |  | 8MPR SEQUENCE CONTROL MODULE
 |  | 2 |  |  | Middle Atlantic PD-815SC-PBSH |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 226.8
 |  |  |  |  | SHELF MOUNT 8 OUTLET 15A POWER STRIP
 |  | 3 |  |  | Middle Atlantic RLM-20A |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 317.52
 |  |  |  |  | 8MPR 20A CONTROL MODULE
 |  | 1 |  |  | Middle Atlantic UPS-2200R |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1381.77
 |  |  |  |  | 2200VA/1650W UPS
 |  | 1 |  |  | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 585
 |  |  |  |  | [NAME]
 |  | 59 |  |  | Monoprice 13580 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 477.9
 |  |  |  |  | Ultra Slim Series High Speed HDMI« Cable, 3ft Black
 |  | 1 |  |  | RCI Custom CEI003-160901MO-12 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 50.78
 |  |  |  |  | Custom Rack Panel For i-Room BB-B  iPad Docking Station Backbox
 |  | 1 |  |  | SAVI Controls CPU-01 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1126.44
 |  |  |  |  | Intel i5 CPU, 8GB DDR4 RAM, 250GB SSD, removable sled chassis computer.
 |  | 40 |  |  | SAVI Controls SDL-1 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3360
 |  |  |  |  | License for one (1) display. 1 year Annual Support and Maintenance (ASM)
 |  |  |  |  | included.
 |  | 3 |  |  | SAVI Controls SKC-01 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 567
 |  |  |  |  | 1RU equipment cooling solution. 20CFM.
 |  | 5 |  |  | SAVI Controls SSC-01 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 945
 |  |  |  |  | 1RU Chassis. Houses up to four (4) STREAM.One Encoders.
 |  | 17 |  |  | SAVI Controls SSE-01 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10217.34
 |  |  |  |  | Single HDMI source Encoder. H.264, MPEG 4, video delay, and loopout. Chassis
 |  |  |  |  | not included.
 |  | 1 |  |  | SAVI Controls SSP-01 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3351.6
 |  |  |  |  | SAVI Server Pro with SAVI 3. 1RU Chassis (SEN-01), rack ears and 1 year Annual
 |  |  |  |  | Support and Maintenance (ASM) included. [NAME] (SDL-1) not
 |  |  |  |  | included.
 |  | 40 |  |  | SAVI Controls WP400 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 13247.5
 |  |  |  |  | Provides SAVI Canvas compatibility and features forÿnon-webOS 3.0+/4.0
 |  |  |  |  | display devices.
 |  | 200 |  |  | West Penn Wire 452BK1000 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 27.44
 |  |  |  |  | 1P 22AWG Solded Shielded PVC Jacket audio cable, black, 1 Foot
 |  | 13500 |  |  | Windy City Wire CAT6P-BLK |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4460.4
 |  |  |  |  | Cat6 23-4P Plenum Black Jacket
 |  | 13 |  |  | [NAME] 283D |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 152.1
 |  |  |  |  | Designer [NAME]
 |  | 13 |  |  | [NAME] 28DES |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 65.52
 |  |  |  |  | Designer [NAME]
 |  | 43 |  |  | APC C2 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2687.07
 |  |  |  |  | APC AV C Type 2 Outlet Wall Mount Power Filter,
 |  | 6 |  |  | Luxul 1G-MM-DX-LC |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 629.22
 |  |  |  |  | 1 GB Ethernet Multimode Fiber Duplex SFP Module
 |  | 3 |  |  | Luxul AMS-2624P |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2865.09
 |  |  |  |  | AV Series 26-port/24 PoE+ [NAME]
 |  | 40 |  |  | Monoprice 477 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 93.2
 |  |  |  |  | 6' Null Modem RS-232 Cable
 |  | 40 |  |  | NEC Display Solutions E658 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 53000
 |  |  |  |  | NEC E658 direct-lit, commercial-grade display
 |  | 1 |  |  | Peerless-AV ACC600 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 58.99
 |  |  |  |  | Multi-Display Interface Bracket
 |  | 1 |  |  | Peerless-AV ACC800 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 20.84
 |  |  |  |  | Ext. Column Connector with Cord Management
 |  | 1 |  |  | Peerless-AV ADD0203 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 76.52
 |  |  |  |  | 2'-3' Multi-Display Adjustable Drop Column
 |  | 1 |  |  | Peerless-AV DST965 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 561.02
 |  |  |  |  | SmartMount® Back-to-Back Ceiling Mount with Media Device Storage For 40"
 |  |  |  |  | to 65" Displays
 |  | 4 |  |  | Peerless-AV DS-VW755S |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2261.64
 |  |  |  |  | SmartMount® Full Service Thin Video Wall Mount with Quick Release For 46" to
 |  |  |  |  | 65" Displays.
 |  | 27 |  |  | Peerless-AV ST660 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2788.56
 |  |  |  |  | Security SmartMount® [NAME] For 39" to 80" TV's
 |  | 7 |  |  | Peerless-AV ST660 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 722.96
 |  |  |  |  | Security SmartMount® [NAME] For 39" to 80" TV's
 |  | 1 |  |  | SAVI Controls SCT-01 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 747.6
 |  |  |  |  | 1RU enclosure. Network connectivity, (2) RS 232 modules, (15) IR emitters, (5) IR
 |  |  |  |  | blasters, (6) relays.
 |  | 1 |  |  | SAVI Controls SVP-01 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 495
 |  |  |  |  | License for one (1) external Video Wall Processor or [NAME].
 |  |  | Total |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 117695.07
 |  |  | Project Subtotal: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 117695.07
 |  | * Price Includes Accessories
 |  | Project info
 |  | Project No : |  | Project number |  |  |  |  | Rev. | 1 | 4/26/2022 |  |  |  |  |  |  |  |  |  | Page 4 of 5
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | PROJECT SUMMARY
 |  |  | Equipment: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 117695.07
 |  |  | Labor: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 34256.94
 |  |  | Grand Total: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 151952.01
 |  | Client: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Date
 |  | Contractor: |  |  |  |  | Communications And Entertainment Inc. - CEI |  |  |  |  |  |  |  |  |  |  | Date