{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Instructions","Basic Budget (Macro)","Proposed Budget","Networking","Firewall","Wireless","Server ","CyberSecurity","Endpoint","Classroom Display","Calculation"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Basic Budget (Macro)","index":1,"n_rows":40,"n_cols":26,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,0,0,4],[0,6,0,9],[3,6,3,7],[9,6,9,7],[19,1,19,2],[19,6,19,7],[19,9,19,13]]}
["Acme County School District",null,null,null,null,null,"TECHNOLOGY BUDGET Cumulative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Proposed budget",{"$f":"E40/C12","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Current budget",{"$f":"E40/C12","v":1}]
[null,"Solution","Cost Per Rotation","Rotation Schedule","Cost Per Year"]
[null,"Networking",{"$f":"Networking!$E$20","v":134000},5,{"$f":"C4/D4","v":26800},null,"Current Budget per Year"]
[null,"Firewall",{"$f":"Firewall!$E$20","v":39500},3,13166.666666666666,null,"Number of Students",1600]
[null,"Wireless",{"$f":"Wireless!$E$20","v":81125},3,27041.666666666668,null,"Number of Staff",200]
[null,"Server/Storage/VDI",{"$f":"'Server '!$E$20","v":74750},4,18687.5,null,"Current Budget",215000]
[null,"Security",{"$f":"CyberSecurity!$E$20","v":105550},3,35183.333333333336,null,"Cost Per User",{"$f":"H7/(H5+H6)","v":119.44444444444444}]
[null,"Endpoints",{"$f":"Endpoint!$E$20","v":325000},5,65000]
[null,"Environ Ctrl/UPS",{"$f":"C4*0.15","v":20100},5,4020,null,"Recommended Budget per Year"]
[null,"Classroom Display",{"$f":"'Classroom Display'!E20","v":29000},10,2900,null,"Number of Students",{"$f":"H5","v":1600}]
[null,"Total",{"$f":"SUM(C4:C11)","v":809025},null,{"$f":"SUM(E4:E11)","v":192799.16666666666},null,"Number of Staff",{"$f":"H6","v":200}]
[null,null,null,null,null,null,"Proposed Budget",{"$f":"E12","v":192799.16666666666}]
[null,null,null,null,null,null,"Cost Per User",{"$f":"H13/(H11+H12)","v":107.11064814814814}]
[]
[]
[]
[]
[]
[null,"Pick a Solution →",null,"Standard",null,null,"Percentage of Overall Budget",null,null,"Percent of Budget Spent on Individual Solutions"]
[null,"Product","Quantity","Unit Cost","Total Cost"]
[null,"Networking",null,null,134000]
[null,"Firewall",null,null,39500]
[null,"Wireless",null,null,81125]
[null,"Server/Storage/VDI",null,null,74750]
[null,"Security",null,null,105550]
[null,"Endpoints",null,null,325000,null,45000]
[null,"Environ Ctrl/UPS",null,null,20100,null,3375]
[null,"Classroom Display",null,null,29000,null,25000]
[null,null,null,null,null,null,10000]
[null,null,null,null,null,null,5500]
[null,null,null,null,null,null,16675]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total Cost",{"$f":"SUM(E22:E39)","v":809025}]

{"sheet":"Proposed Budget","index":2,"n_rows":142,"n_cols":20,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Year",{"$f":"$I$2-5","v":2016},{"$f":"$I$2-4","v":2017},{"$f":"$I$2-3","v":2018},{"$f":"$I$2-2","v":2019},{"$f":"$I$2-1","v":2020},{"$f":"YEAR(TODAY())","v":2021},{"$f":"$I$2+1","v":2022},{"$f":"J2+1","v":2023},{"$f":"K2+1","v":2024},2025,2026,2027,2028,{"$f":"P2+1","v":2029},{"$f":"Q2+1","v":2030},"Total 10 Years","Average/Year"]
[null,null,"Totals",{"$f":"SUM(D5:D15)","v":0},{"$f":"SUM(E9:E15)","v":0},{"$f":"SUM(F9:F15)","v":0},0,0,{"$f":"SUM(I5:I15)","v":192799.16666666666},{"$f":"SUM(J5:J15)","v":192799.16666666666},192799.16666666666,192799.16666666666,{"$f":"SUM(M5:M15)","v":192799.16666666666},192799.16666666666,192799.16666666666,192799.16666666666,192799.16666666666,{"$f":"SUM(R5:R15)","v":192799.16666666666},{"$f":"SUM(I3:R3)","v":1927991.666666667},{"$f":"S3/10","v":192799.16666666669}]
["Solution","Year to Start","Rotation"]
[{"$f":"'Basic Budget (Macro)'!B4","v":"Networking"},2019,{"$f":"'Basic Budget (Macro)'!D4","v":5},null,null,null,null,null,{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"'Basic Budget (Macro)'!$E4","v":26800},{"$f":"SUM(I5:R5)","v":268000},{"$f":"S5/10","v":26800}]
[{"$f":"'Basic Budget (Macro)'!B5","v":"Firewall"},2019,{"$f":"'Basic Budget (Macro)'!D5","v":3},null,null,null,null,null,{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"'Basic Budget (Macro)'!$E5","v":13166.666666666666},{"$f":"SUM(I6:R6)","v":131666.66666666669},{"$f":"S6/10","v":13166.666666666668}]
[{"$f":"'Basic Budget (Macro)'!B6","v":"Wireless"},2022,{"$f":"'Basic Budget (Macro)'!D6","v":3},null,null,null,null,null,{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},{"$f":"'Basic Budget (Macro)'!$E6","v":27041.666666666668},270416.66666666663,27041.666666666664]
[{"$f":"'Basic Budget (Macro)'!B7","v":"Server/Storage/VDI"},2021,{"$f":"'Basic Budget (Macro)'!D7","v":4},null,null,null,null,null,{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},{"$f":"'Basic Budget (Macro)'!$E7","v":18687.5},186875,18687.5]
[{"$f":"'Basic Budget (Macro)'!B8","v":"Security"},2019,{"$f":"'Basic Budget (Macro)'!D8","v":3},null,null,null,null,null,{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},{"$f":"'Basic Budget (Macro)'!$E8","v":35183.333333333336},351833.33333333331,35183.333333333328]
[{"$f":"'Basic Budget (Macro)'!B9","v":"Endpoints"},2023,{"$f":"'Basic Budget (Macro)'!D9","v":5},null,null,null,null,null,{"$f":"'Basic Budget (Macro)'!$E9","v":65000},{"$f":"'Basic Budget (Macro)'!$E9","v":65000},{"$f":"'Basic Budget (Macro)'!$E9","v":65000},{"$f":"'Basic Budget (Macro)'!$E9","v":65000},{"$f":"'Basic Budget (Macro)'!$E9","v":65000},{"$f":"'Basic Budget (Macro)'!$E9","v":65000},{"$f":"'Basic Budget (Macro)'!$E9","v":65000},{"$f":"'Basic Budget (Macro)'!$E9","v":65000},{"$f":"'Basic Budget (Macro)'!$E9","v":65000},{"$f":"'Basic Budget (Macro)'!$E9","v":65000},650000,65000]
[{"$f":"'Basic Budget (Macro)'!B10","v":"Environ Ctrl/UPS"},2020,{"$f":"'Basic Budget (Macro)'!D10","v":5},null,null,null,null,null,{"$f":"'Basic Budget (Macro)'!$E10","v":4020},{"$f":"'Basic Budget (Macro)'!$E10","v":4020},{"$f":"'Basic Budget (Macro)'!$E10","v":4020},{"$f":"'Basic Budget (Macro)'!$E10","v":4020},{"$f":"'Basic Budget (Macro)'!$E10","v":4020},{"$f":"'Basic Budget (Macro)'!$E10","v":4020},{"$f":"'Basic Budget (Macro)'!$E10","v":4020},{"$f":"'Basic Budget (Macro)'!$E10","v":4020},{"$f":"'Basic Budget (Macro)'!$E10","v":4020},{"$f":"'Basic Budget (Macro)'!$E10","v":4020},40200,4020]
[{"$f":"'Basic Budget (Macro)'!B11","v":"Classroom Display"},2020,{"$f":"'Basic Budget (Macro)'!D11","v":10},null,null,null,null,null,{"$f":"'Basic Budget (Macro)'!$E11","v":2900},{"$f":"'Basic Budget (Macro)'!$E11","v":2900},{"$f":"'Basic Budget (Macro)'!$E11","v":2900},{"$f":"'Basic Budget (Macro)'!$E11","v":2900},{"$f":"'Basic Budget (Macro)'!$E11","v":2900},{"$f":"'Basic Budget (Macro)'!$E11","v":2900},{"$f":"'Basic Budget (Macro)'!$E11","v":2900},{"$f":"'Basic Budget (Macro)'!$E11","v":2900},{"$f":"'Basic Budget (Macro)'!$E11","v":2900},{"$f":"'Basic Budget (Macro)'!$E11","v":2900},29000,2900]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Product Category","Product","Total Cost"]
["Wireless","APX 740",11250,null,null,null,null,null,{"$f":"IFERROR($C17/VLOOKUP($A17,$A$5:$C$12,3,FALSE),\"\")","v":3750},{"$f":"IFERROR($C17/VLOOKUP($A17,$A$5:$C$12,3,FALSE),\"\")","v":3750},3750,3750,3750,3750,3750,3750,3750,3750]
["Wireless","APX 320 Solution",35000,null,null,null,null,null,{"$f":"IFERROR($C18/VLOOKUP($A18,$A$5:$C$12,3,FALSE),\"\")","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666]
["Wireless","Outdoor AP",7500,null,null,null,null,null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["Wireless","Cloudpath",18000,null,null,null,null,null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["Wireless","Install/Config",9375,null,null,null,null,null,3125,3125,3125,3125,3125,3125,3125,3125,3125,3125]
["Server/Storage/VDI","File Servers",5000,null,null,null,null,null,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250]
["Server/Storage/VDI","Application Servers",30000,null,null,null,null,null,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500]
["Server/Storage/VDI","Backup Servers",10000,null,null,null,null,null,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["Server/Storage/VDI","Storage Servers",20000,null,null,null,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
["Server/Storage/VDI","Install/Config",9750,null,null,null,null,null,2437.5,2437.5,2437.5,2437.5,2437.5,2437.5,2437.5,2437.5,2437.5,2437.5]
["Security","Enpoint Protection",45000,null,null,null,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["Security","Server Protection",3375,null,null,null,null,null,1125,1125,1125,1125,1125,1125,1125,1125,1125,1125]
["Security","Email Protection",25000,null,null,null,null,null,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339]
["Security","Phish Threat",10000,null,null,null,null,null,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335]
["Security","Securly",5500,null,null,null,null,null,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333]
["Security","Install/Config",16675,null,null,null,null,null,5558.333333333333,5558.333333333333,5558.333333333333,5558.333333333333,5558.333333333333,5558.333333333333,5558.333333333333,5558.333333333333,5558.333333333333,5558.333333333333]
["Networking","Edge (1GB Option)",56000,null,null,null,null,null,11200,11200,11200,11200,11200,11200,11200,11200,11200,11200]
["Networking","Core (1 GB Option)",60000,null,null,null,null,null,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
["Networking","Install/Config (1 GB Option)",18000,null,null,null,null,null,3600,3600,3600,3600,3600,3600,3600,3600,3600,3600]
["Firewall","XG 550",35000,null,null,null,null,null,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666]
["Firewall","Install/Config",4500,null,null,null,null,null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["Endpoints","Chromebooks",250000,null,null,null,null,null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
["Endpoints","Andriod Tablets",75000,null,null,null,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["Endpoints","iPad Minis",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Endpoints","iPad Air *AM",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Endpoints","Windows Laptops",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Endpoints","MacBook Pro",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Endpoints","Thin Clients",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Endpoints","VDI",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Endpoints","iMacs",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Endpoints","Windows Desktop",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Classroom Display","Thing 1",9000,null,null,null,null,null,900,900,900,900,900,900,900,900,900,900]
["Classroom Display","Thing 2",10000,null,null,null,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["Classroom Display","Thing 3",10000,null,null,null,null,null,{"$f":"IFERROR($C50/VLOOKUP($A50,$A$5:$C$12,3,FALSE),\"\")","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","",{"$f":"IFERROR($C75/VLOOKUP($A75,$A$5:$C$12,3,FALSE),\"\")","v":""},"","","",""]
[0,0,0,null,null,null,null,null,{"$f":"IFERROR($C76/VLOOKUP($A76,$A$5:$C$12,3,FALSE),\"\")","v":""},"","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","",{"$f":"IFERROR($C103/VLOOKUP($A103,$A$5:$C$12,3,FALSE),\"\")","v":""},""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","",{"$f":"IFERROR($C132/VLOOKUP($A132,$A$5:$C$12,3,FALSE),\"\")","v":""},"","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[0,0,0,null,null,null,null,null,{"$f":"IFERROR($C140/VLOOKUP($A140,$A$5:$C$12,3,FALSE),\"\")","v":""},"","","","","","","","",""]
[0,0,0,null,null,null,null,null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"","","","","","","","","",""]

{"sheet":"Networking","index":3,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Solution","Product","Quantity","Unit Cost","Total Cost",null,"Survey Results"]
["Networking","Edge (1GB Option)",14,4000,{"$f":"C2*D2","v":56000},null,"Networking","Answers"]
["Networking","Core (1 GB Option)",4,15000,{"$f":"C3*D3","v":60000},null,"# of Ports"]
["Networking","Install/Config (1 GB Option)",{"$f":"SUM(C2:C3)","v":18},1000,{"$f":"C4*D4","v":18000},null,"# of IDFs"]
[null,null,null,null,{"$f":"C5*D5","v":0},null,"# of MDFs"]
[null,null,null,null,{"$f":"C6*D6","v":0}]
[null,null,null,null,{"$f":"C7*D7","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,Networking!$E$2:$E$19)","v":134000}]

{"sheet":"Firewall","index":4,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Solution","Product","Quantity","Unit Cost","Total Cost",null,"Survey Results"]
["Firewall","XG 550",1,35000,{"$f":"C2*D2","v":35000},null,"Firewall","Answers"]
["Firewall","Install/Config",{"$f":"SUM(C2:C2)","v":1},4500,{"$f":"C3*D3","v":4500},null,"Current Firewall Solution"]
[null,null,null,null,{"$f":"C4*D4","v":0},null,"Config Backup?"]
[null,null,null,null,0,null,"When does Licensing Expire?"]
[null,null,null,null,0,null,"# of Users"]
[null,null,null,null,0,null,"Bandwidth"]
[null,null,null,null,0,null,"# of Locations"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,Firewall!$E$2:$E$19)","v":39500}]

{"sheet":"Wireless","index":5,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Solution","Product","Quantity","Unit Cost","Total Cost",null,"Survey Results"]
["Wireless","APX 740",15,750,{"$f":"C2*D2","v":11250},null,"Wireless","Answers"]
["Wireless","APX 320 Solution",100,350,{"$f":"C3*D3","v":35000},null,"Current LAN Solution"]
["Wireless","Outdoor AP",10,750,{"$f":"C4*D4","v":7500},null,"What Model of Swith Using"]
["Wireless","Cloudpath",1800,10,{"$f":"C5*D5","v":18000},null,"Do you have Backup Config"]
["Wireless","Install/Config",{"$f":"SUM(C2:C4)","v":125},75,{"$f":"C6*D6","v":9375},null,"Do you have VLAN Segmentation"]
[null,null,null,null,{"$f":"C7*D7","v":0},null,"Do you have Network Security Policies"]
[null,null,null,null,0,null,"Do you use VPN Encryption"]
[null,null,null,null,0,null,"Do you use User Right Management"]
[null,null,null,null,0,null,"Current Email Platform"]
[null,null,null,null,0,null,"# of Classrooms"]
[null,null,null,null,0,null,"# of Common Areas"]
[null,null,null,null,{"$f":"C13*D13","v":0},null,"# of Outdoor Locations"]
[null,null,null,null,0,null,"# of Cloudpath Users"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,Wireless!$E$2:$E$19)","v":81125}]

{"sheet":"Server ","index":6,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Solution","Product","Quantity","Unit Cost","Total Cost",null,"Survey Results"]
["Server/Storage/VDI","File Servers",1,5000,{"$f":"C2*D2","v":5000},null,"Servers","Answers"]
["Server/Storage/VDI","Application Servers",6,5000,{"$f":"C3*D3","v":30000},null,"# of File Servers"]
["Server/Storage/VDI","Backup Servers",2,5000,{"$f":"C4*D4","v":10000},null,"# of Application Servers"]
["Server/Storage/VDI","Storage Servers",4,5000,{"$f":"C5*D5","v":20000},null,"# of Backup Servers"]
["Server/Storage/VDI","Install/Config",{"$f":"SUM(C2:C5)","v":13},750,{"$f":"C6*D6","v":9750},null,"# of Storage Servers"]
[null,null,null,null,{"$f":"C7*D7","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,'Server '!$E$2:$E$19)","v":74750}]

{"sheet":"CyberSecurity","index":7,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Solution","Product","Quantity","Unit Cost","Total Cost",null,"Survey Results"]
["Security","Enpoint Protection",1800,25,{"$f":"C2*D2","v":45000},null,"Cyber Security","Answers"]
["Security","Server Protection",15,225,{"$f":"C3*D3","v":3375},null,"Current Endpoint Solution"]
["Security","Email Protection",1000,25,25000,null,"Version of Endpoint (i.e. advanced)"]
["Security","Phish Threat",200,50,10000,null,"When does Endpoint Licensing Expire"]
["Security","Securly",1100,5,5500,null,"Current Server Protection Solution"]
["Security","Install/Config",1,{"$f":"SUM(E2:E5)*0.2","v":16675},16675,null,"When does Server Licensing Expire"]
[null,null,null,null,0,null,"Current Email Protection Solution"]
[null,null,null,null,0,null,"When does Email Licensing Expire"]
[null,null,null,null,0,null,"Current Mobile Protection Solution"]
[null,null,null,null,0,null,"When does Mobile Protection Expire"]
[null,null,null,null,0,null,"Current Encryption Solution"]
[null,null,null,null,0,null,"When does Encryption Licensing Expire"]
[null,null,null,null,0,null,"Do you currently provide cybersecurity training"]
[null,null,null,null,0,null,"Do you have Acceptable Use Policy"]
[null,null,null,null,0,null,"Do you provide Password Management"]
[null,null,null,null,0,null,"Do you facilitate phishing simulation campaigns"]
[null,null,null,null,0,null,"# of Staff"]
[null,null,null,null,0,null,"# of Students"]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,CyberSecurity!$E$2:$E$19)","v":105550},null,"# of Mailboxes"]
[null,null,null,null,null,null,"# of Servers"]
[null,null,null,null,null,null,"# of Workstations"]

{"sheet":"Endpoint","index":8,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Solution","Product","Quantity","Unit Cost","Total Cost",null,"Survey Results"]
["Endpoints","Chromebooks",1000,250,{"$f":"C2*D2","v":250000},null,"Endpoint","Answers"]
["Endpoints","Andriod Tablets",150,500,75000,null,"Chromebooks"]
["Endpoints","iPad Minis",0,250,0,null,"Andriod Tablets"]
["Endpoints","iPad Air *AM",0,500,0,null,"iPad Minis"]
["Endpoints","Windows Laptops",0,800,0,null,"iPad Air *AM"]
["Endpoints","MacBook Pro",0,1300,0,null,"Windows Laptops"]
["Endpoints","Thin Clients",0,450,0,null,"MacBook Pro"]
["Endpoints","VDI",0,750,0,null,"Thin Clients"]
["Endpoints","iMacs",0,1300,0,null,"VDI"]
["Endpoints","Windows Desktop",0,1000,0,null,"iMacs"]
[null,null,null,null,0,null,"Windows Desktop"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,Endpoint!$E$2:$E$19)","v":325000}]

{"sheet":"Classroom Display","index":9,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Solution","Product","Quantity","Unit Cost","Total Cost",null,"Survey Results"]
["Classroom Display","Thing 1",100,90,{"$f":"C2*D2","v":9000},null,"Current Classroom Solutions ","Answers"]
["Classroom Display","Thing 2",10,1000,{"$f":"C3*D3","v":10000}]
["Classroom Display","Thing 3",10,1000,10000]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,$E$2:$E$19)","v":29000}]

{"sheet":"Calculation","index":10,"n_rows":128,"n_cols":18,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
["Solution","Product","Quantity","Unit Cost","Total Cost",null,null,"I17",null,null,"I5"]
[{"$f":"Networking!$A2","v":"Networking"},{"$f":"Networking!$B2","v":"Edge (1GB Option)"},{"$f":"Networking!$C2","v":14},{"$f":"Networking!$D2","v":4000},{"$f":"Networking!$E2","v":56000},null,null,{"$f":"IFERROR($C2/VLOOKUP($A2,$A$5:$C$12,3,FALSE),\"\")","v":""},null,null,{"$f":"IF($B$5=#REF!,Networking!$E$20,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Networking!$A3","v":"Networking"},{"$f":"Networking!$B3","v":"Core (1 GB Option)"},{"$f":"Networking!$C3","v":4},{"$f":"Networking!$D3","v":15000},{"$f":"Networking!$E3","v":60000},null,null,null,null,null,{"$f":"IF($B$6=#REF!,Firewall!$E$20,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Networking!$A4","v":"Networking"},{"$f":"Networking!$B4","v":"Install/Config (1 GB Option)"},{"$f":"Networking!$C4","v":18},{"$f":"Networking!$D4","v":1000},{"$f":"Networking!$E4","v":18000},null,null,null,null,null,{"$f":"IF($B$7=#REF!,Wireless!$E$20,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Networking!$A5","v":0},{"$f":"Networking!$B5","v":0},{"$f":"Networking!$C5","v":0},{"$f":"Networking!$D5","v":0},{"$f":"Networking!$E5","v":0},null,null,null,null,null,{"$f":"IF($B$8=#REF!,'Server '!$E$20,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Networking!$A6","v":0},{"$f":"Networking!$B6","v":0},{"$f":"Networking!$C6","v":0},{"$f":"Networking!$D6","v":0},{"$f":"Networking!$E6","v":0},null,null,null,null,null,{"$f":"IF($B$9=#REF!,CyberSecurity!$E$20,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Networking!$A7","v":0},{"$f":"Networking!$B7","v":0},{"$f":"Networking!$C7","v":0},{"$f":"Networking!$D7","v":0},{"$f":"Networking!$E7","v":0},null,null,null,null,null,{"$f":"IF($B$10=#REF!,Endpoint!$E$20,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Networking!$A8","v":0},{"$f":"Networking!$B8","v":0},{"$f":"Networking!$C8","v":0},{"$f":"Networking!$D8","v":0},{"$f":"Networking!$E8","v":0},null,null,null,null,null,{"$f":"IF($B$11=#REF!,'Basic Budget (Macro)'!$C$10,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Networking!$A9","v":0},{"$f":"Networking!$B9","v":0},{"$f":"Networking!$C9","v":0},{"$f":"Networking!$D9","v":0},{"$f":"Networking!$E9","v":0},null,null,null,null,null,{"$f":"IF($B$12=#REF!,'Basic Budget (Macro)'!$C$11,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Networking!$A10","v":0},{"$f":"Networking!$B10","v":0},{"$f":"Networking!$C10","v":0},{"$f":"Networking!$D10","v":0},{"$f":"Networking!$E10","v":0},null,null,null,null,null,"I17"]
[{"$f":"Networking!$A11","v":0},{"$f":"Networking!$B11","v":0},{"$f":"Networking!$C11","v":0},{"$f":"Networking!$D11","v":0},{"$f":"Networking!$E11","v":0},null,null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP($A11,$A$5:$B$15,2,0),\"not found\")=K$2,$C11,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"Networking!$A12","v":0},{"$f":"Networking!$B12","v":0},{"$f":"Networking!$C12","v":0},{"$f":"Networking!$D12","v":0},{"$f":"Networking!$E12","v":0}]
[{"$f":"Networking!$A13","v":0},{"$f":"Networking!$B13","v":0},{"$f":"Networking!$C13","v":0},{"$f":"Networking!$D13","v":0},{"$f":"Networking!$E13","v":0}]
[{"$f":"Networking!$A14","v":0},{"$f":"Networking!$B14","v":0},{"$f":"Networking!$C14","v":0},{"$f":"Networking!$D14","v":0},{"$f":"Networking!$E14","v":0}]
[{"$f":"Networking!$A15","v":0},{"$f":"Networking!$B15","v":0},{"$f":"Networking!$C15","v":0},{"$f":"Networking!$D15","v":0},{"$f":"Networking!$E15","v":0}]
[{"$f":"Networking!$A16","v":0},{"$f":"Networking!$B16","v":0},{"$f":"Networking!$C16","v":0},{"$f":"Networking!$D16","v":0},{"$f":"Networking!$E16","v":0}]
[{"$f":"Networking!$A17","v":0},{"$f":"Networking!$B17","v":0},{"$f":"Networking!$C17","v":0},{"$f":"Networking!$D17","v":0},{"$f":"Networking!$E17","v":0}]
[{"$f":"Networking!$A18","v":0},{"$f":"Networking!$B18","v":0},{"$f":"Networking!$C18","v":0},{"$f":"Networking!$D18","v":0},{"$f":"Networking!$E18","v":0}]
[{"$f":"Networking!$A19","v":0},{"$f":"Networking!$B19","v":0},{"$f":"Networking!$C19","v":0},{"$f":"Networking!$D19","v":0},{"$f":"Networking!$E19","v":0}]
[{"$f":"Firewall!A2","v":"Firewall"},{"$f":"Firewall!B2","v":"XG 550"},{"$f":"Firewall!C2","v":1},{"$f":"Firewall!D2","v":35000},{"$f":"Firewall!E2","v":35000}]
[{"$f":"Firewall!A3","v":"Firewall"},{"$f":"Firewall!B3","v":"Install/Config"},{"$f":"Firewall!C3","v":1},{"$f":"Firewall!D3","v":4500},{"$f":"Firewall!E3","v":4500}]
[{"$f":"Firewall!A4","v":0},{"$f":"Firewall!B4","v":0},{"$f":"Firewall!C4","v":0},{"$f":"Firewall!D4","v":0},{"$f":"Firewall!E4","v":0}]
[{"$f":"Firewall!A5","v":0},{"$f":"Firewall!B5","v":0},{"$f":"Firewall!C5","v":0},{"$f":"Firewall!D5","v":0},{"$f":"Firewall!E5","v":0}]
[{"$f":"Firewall!A6","v":0},{"$f":"Firewall!B6","v":0},{"$f":"Firewall!C6","v":0},{"$f":"Firewall!D6","v":0},{"$f":"Firewall!E6","v":0}]
[{"$f":"Firewall!A7","v":0},{"$f":"Firewall!B7","v":0},{"$f":"Firewall!C7","v":0},{"$f":"Firewall!D7","v":0},{"$f":"Firewall!E7","v":0}]
[{"$f":"Firewall!A8","v":0},{"$f":"Firewall!B8","v":0},{"$f":"Firewall!C8","v":0},{"$f":"Firewall!D8","v":0},{"$f":"Firewall!E8","v":0}]
[{"$f":"Firewall!A9","v":0},{"$f":"Firewall!B9","v":0},{"$f":"Firewall!C9","v":0},{"$f":"Firewall!D9","v":0},{"$f":"Firewall!E9","v":0}]
[{"$f":"Firewall!A10","v":0},{"$f":"Firewall!B10","v":0},{"$f":"Firewall!C10","v":0},{"$f":"Firewall!D10","v":0},{"$f":"Firewall!E10","v":0}]
[{"$f":"Firewall!A11","v":0},{"$f":"Firewall!B11","v":0},{"$f":"Firewall!C11","v":0},{"$f":"Firewall!D11","v":0},{"$f":"Firewall!E11","v":0}]
[{"$f":"Firewall!A12","v":0},{"$f":"Firewall!B12","v":0},{"$f":"Firewall!C12","v":0},{"$f":"Firewall!D12","v":0},{"$f":"Firewall!E12","v":0}]
[{"$f":"Firewall!A13","v":0},{"$f":"Firewall!B13","v":0},{"$f":"Firewall!C13","v":0},{"$f":"Firewall!D13","v":0},{"$f":"Firewall!E13","v":0}]
[{"$f":"Firewall!A14","v":0},{"$f":"Firewall!B14","v":0},{"$f":"Firewall!C14","v":0},{"$f":"Firewall!D14","v":0},{"$f":"Firewall!E14","v":0}]
[{"$f":"Firewall!A15","v":0},{"$f":"Firewall!B15","v":0},{"$f":"Firewall!C15","v":0},{"$f":"Firewall!D15","v":0},{"$f":"Firewall!E15","v":0}]
[{"$f":"Firewall!A16","v":0},{"$f":"Firewall!B16","v":0},{"$f":"Firewall!C16","v":0},{"$f":"Firewall!D16","v":0},{"$f":"Firewall!E16","v":0}]
[{"$f":"Firewall!A17","v":0},{"$f":"Firewall!B17","v":0},{"$f":"Firewall!C17","v":0},{"$f":"Firewall!D17","v":0},{"$f":"Firewall!E17","v":0}]
[{"$f":"Firewall!A18","v":0},{"$f":"Firewall!B18","v":0},{"$f":"Firewall!C18","v":0},{"$f":"Firewall!D18","v":0},{"$f":"Firewall!E18","v":0}]
[{"$f":"Firewall!A19","v":0},{"$f":"Firewall!B19","v":0},{"$f":"Firewall!C19","v":0},{"$f":"Firewall!D19","v":0},{"$f":"Firewall!E19","v":0}]
[{"$f":"Wireless!A2","v":"Wireless"},{"$f":"Wireless!B2","v":"APX 740"},{"$f":"Wireless!C2","v":15},{"$f":"Wireless!D2","v":750},{"$f":"Wireless!E2","v":11250}]
[{"$f":"Wireless!A3","v":"Wireless"},{"$f":"Wireless!B3","v":"APX 320 Solution"},{"$f":"Wireless!C3","v":100},{"$f":"Wireless!D3","v":350},{"$f":"Wireless!E3","v":35000}]
[{"$f":"Wireless!A4","v":"Wireless"},{"$f":"Wireless!B4","v":"Outdoor AP"},{"$f":"Wireless!C4","v":10},{"$f":"Wireless!D4","v":750},{"$f":"Wireless!E4","v":7500}]
[{"$f":"Wireless!A5","v":"Wireless"},{"$f":"Wireless!B5","v":"Cloudpath"},{"$f":"Wireless!C5","v":1800},{"$f":"Wireless!D5","v":10},{"$f":"Wireless!E5","v":18000}]
[{"$f":"Wireless!A6","v":"Wireless"},{"$f":"Wireless!B6","v":"Install/Config"},{"$f":"Wireless!C6","v":125},{"$f":"Wireless!D6","v":75},{"$f":"Wireless!E6","v":9375}]
[{"$f":"Wireless!A7","v":0},{"$f":"Wireless!B7","v":0},{"$f":"Wireless!C7","v":0},{"$f":"Wireless!D7","v":0},{"$f":"Wireless!E7","v":0}]
[{"$f":"Wireless!A8","v":0},{"$f":"Wireless!B8","v":0},{"$f":"Wireless!C8","v":0},{"$f":"Wireless!D8","v":0},{"$f":"Wireless!E8","v":0}]
[{"$f":"Wireless!A9","v":0},{"$f":"Wireless!B9","v":0},{"$f":"Wireless!C9","v":0},{"$f":"Wireless!D9","v":0},{"$f":"Wireless!E9","v":0}]
[{"$f":"Wireless!A10","v":0},{"$f":"Wireless!B10","v":0},{"$f":"Wireless!C10","v":0},{"$f":"Wireless!D10","v":0},{"$f":"Wireless!E10","v":0}]
[{"$f":"Wireless!A11","v":0},{"$f":"Wireless!B11","v":0},{"$f":"Wireless!C11","v":0},{"$f":"Wireless!D11","v":0},{"$f":"Wireless!E11","v":0}]
[{"$f":"Wireless!A12","v":0},{"$f":"Wireless!B12","v":0},{"$f":"Wireless!C12","v":0},{"$f":"Wireless!D12","v":0},{"$f":"Wireless!E12","v":0}]
[{"$f":"Wireless!A13","v":0},{"$f":"Wireless!B13","v":0},{"$f":"Wireless!C13","v":0},{"$f":"Wireless!D13","v":0},{"$f":"Wireless!E13","v":0}]
[{"$f":"Wireless!A14","v":0},{"$f":"Wireless!B14","v":0},{"$f":"Wireless!C14","v":0},{"$f":"Wireless!D14","v":0},{"$f":"Wireless!E14","v":0}]
[{"$f":"Wireless!A15","v":0},{"$f":"Wireless!B15","v":0},{"$f":"Wireless!C15","v":0},{"$f":"Wireless!D15","v":0},{"$f":"Wireless!E15","v":0}]
[{"$f":"Wireless!A16","v":0},{"$f":"Wireless!B16","v":0},{"$f":"Wireless!C16","v":0},{"$f":"Wireless!D16","v":0},{"$f":"Wireless!E16","v":0}]
[{"$f":"Wireless!A17","v":0},{"$f":"Wireless!B17","v":0},{"$f":"Wireless!C17","v":0},{"$f":"Wireless!D17","v":0},{"$f":"Wireless!E17","v":0}]
[{"$f":"Wireless!A18","v":0},{"$f":"Wireless!B18","v":0},{"$f":"Wireless!C18","v":0},{"$f":"Wireless!D18","v":0},{"$f":"Wireless!E18","v":0}]
[{"$f":"Wireless!A19","v":0},{"$f":"Wireless!B19","v":0},{"$f":"Wireless!C19","v":0},{"$f":"Wireless!D19","v":0},{"$f":"Wireless!E19","v":0}]
[{"$f":"'Server '!A2","v":"Server/Storage/VDI"},{"$f":"'Server '!B2","v":"File Servers"},{"$f":"'Server '!C2","v":1},{"$f":"'Server '!D2","v":5000},{"$f":"'Server '!E2","v":5000}]
[{"$f":"'Server '!A3","v":"Server/Storage/VDI"},{"$f":"'Server '!B3","v":"Application Servers"},{"$f":"'Server '!C3","v":6},{"$f":"'Server '!D3","v":5000},{"$f":"'Server '!E3","v":30000}]
[{"$f":"'Server '!A4","v":"Server/Storage/VDI"},{"$f":"'Server '!B4","v":"Backup Servers"},{"$f":"'Server '!C4","v":2},{"$f":"'Server '!D4","v":5000},{"$f":"'Server '!E4","v":10000}]
[{"$f":"'Server '!A5","v":"Server/Storage/VDI"},{"$f":"'Server '!B5","v":"Storage Servers"},{"$f":"'Server '!C5","v":4},{"$f":"'Server '!D5","v":5000},{"$f":"'Server '!E5","v":20000}]
[{"$f":"'Server '!A6","v":"Server/Storage/VDI"},{"$f":"'Server '!B6","v":"Install/Config"},{"$f":"'Server '!C6","v":13},{"$f":"'Server '!D6","v":750},{"$f":"'Server '!E6","v":9750}]
[{"$f":"'Server '!A7","v":0},{"$f":"'Server '!B7","v":0},{"$f":"'Server '!C7","v":0},{"$f":"'Server '!D7","v":0},{"$f":"'Server '!E7","v":0}]
[{"$f":"'Server '!A8","v":0},{"$f":"'Server '!B8","v":0},{"$f":"'Server '!C8","v":0},{"$f":"'Server '!D8","v":0},{"$f":"'Server '!E8","v":0}]
[{"$f":"'Server '!A9","v":0},{"$f":"'Server '!B9","v":0},{"$f":"'Server '!C9","v":0},{"$f":"'Server '!D9","v":0},{"$f":"'Server '!E9","v":0}]
[{"$f":"'Server '!A10","v":0},{"$f":"'Server '!B10","v":0},{"$f":"'Server '!C10","v":0},{"$f":"'Server '!D10","v":0},{"$f":"'Server '!E10","v":0}]
[{"$f":"'Server '!A11","v":0},{"$f":"'Server '!B11","v":0},{"$f":"'Server '!C11","v":0},{"$f":"'Server '!D11","v":0},{"$f":"'Server '!E11","v":0}]
[{"$f":"'Server '!A12","v":0},{"$f":"'Server '!B12","v":0},{"$f":"'Server '!C12","v":0},{"$f":"'Server '!D12","v":0},{"$f":"'Server '!E12","v":0}]
[{"$f":"'Server '!A13","v":0},{"$f":"'Server '!B13","v":0},{"$f":"'Server '!C13","v":0},{"$f":"'Server '!D13","v":0},{"$f":"'Server '!E13","v":0}]
[{"$f":"'Server '!A14","v":0},{"$f":"'Server '!B14","v":0},{"$f":"'Server '!C14","v":0},{"$f":"'Server '!D14","v":0},{"$f":"'Server '!E14","v":0}]
[{"$f":"'Server '!A15","v":0},{"$f":"'Server '!B15","v":0},{"$f":"'Server '!C15","v":0},{"$f":"'Server '!D15","v":0},{"$f":"'Server '!E15","v":0}]
[{"$f":"'Server '!A16","v":0},{"$f":"'Server '!B16","v":0},{"$f":"'Server '!C16","v":0},{"$f":"'Server '!D16","v":0},{"$f":"'Server '!E16","v":0}]
[{"$f":"'Server '!A17","v":0},{"$f":"'Server '!B17","v":0},{"$f":"'Server '!C17","v":0},{"$f":"'Server '!D17","v":0},{"$f":"'Server '!E17","v":0}]
[{"$f":"'Server '!A18","v":0},{"$f":"'Server '!B18","v":0},{"$f":"'Server '!C18","v":0},{"$f":"'Server '!D18","v":0},{"$f":"'Server '!E18","v":0}]
[{"$f":"'Server '!A19","v":0},{"$f":"'Server '!B19","v":0},{"$f":"'Server '!C19","v":0},{"$f":"'Server '!D19","v":0},{"$f":"'Server '!E19","v":0}]
[{"$f":"CyberSecurity!A2","v":"Security"},{"$f":"CyberSecurity!B2","v":"Enpoint Protection"},{"$f":"CyberSecurity!C2","v":1800},{"$f":"CyberSecurity!D2","v":25},{"$f":"CyberSecurity!E2","v":45000}]
[{"$f":"CyberSecurity!A3","v":"Security"},{"$f":"CyberSecurity!B3","v":"Server Protection"},{"$f":"CyberSecurity!C3","v":15},{"$f":"CyberSecurity!D3","v":225},{"$f":"CyberSecurity!E3","v":3375}]
[{"$f":"CyberSecurity!A4","v":"Security"},{"$f":"CyberSecurity!B4","v":"Email Protection"},{"$f":"CyberSecurity!C4","v":1000},{"$f":"CyberSecurity!D4","v":25},{"$f":"CyberSecurity!E4","v":25000}]
[{"$f":"CyberSecurity!A5","v":"Security"},{"$f":"CyberSecurity!B5","v":"Phish Threat"},{"$f":"CyberSecurity!C5","v":200},{"$f":"CyberSecurity!D5","v":50},{"$f":"CyberSecurity!E5","v":10000}]
[{"$f":"CyberSecurity!A6","v":"Security"},{"$f":"CyberSecurity!B6","v":"Securly"},{"$f":"CyberSecurity!C6","v":1100},{"$f":"CyberSecurity!D6","v":5},{"$f":"CyberSecurity!E6","v":5500}]
[{"$f":"CyberSecurity!A7","v":"Security"},{"$f":"CyberSecurity!B7","v":"Install/Config"},{"$f":"CyberSecurity!C7","v":1},{"$f":"CyberSecurity!D7","v":16675},{"$f":"CyberSecurity!E7","v":16675}]
[{"$f":"CyberSecurity!A8","v":0},{"$f":"CyberSecurity!B8","v":0},{"$f":"CyberSecurity!C8","v":0},{"$f":"CyberSecurity!D8","v":0},{"$f":"CyberSecurity!E8","v":0}]
[{"$f":"CyberSecurity!A9","v":0},{"$f":"CyberSecurity!B9","v":0},{"$f":"CyberSecurity!C9","v":0},{"$f":"CyberSecurity!D9","v":0},{"$f":"CyberSecurity!E9","v":0}]
[{"$f":"CyberSecurity!A10","v":0},{"$f":"CyberSecurity!B10","v":0},{"$f":"CyberSecurity!C10","v":0},{"$f":"CyberSecurity!D10","v":0},{"$f":"CyberSecurity!E10","v":0}]
[{"$f":"CyberSecurity!A11","v":0},{"$f":"CyberSecurity!B11","v":0},{"$f":"CyberSecurity!C11","v":0},{"$f":"CyberSecurity!D11","v":0},{"$f":"CyberSecurity!E11","v":0}]
[{"$f":"CyberSecurity!A12","v":0},{"$f":"CyberSecurity!B12","v":0},{"$f":"CyberSecurity!C12","v":0},{"$f":"CyberSecurity!D12","v":0},{"$f":"CyberSecurity!E12","v":0}]
[{"$f":"CyberSecurity!A13","v":0},{"$f":"CyberSecurity!B13","v":0},{"$f":"CyberSecurity!C13","v":0},{"$f":"CyberSecurity!D13","v":0},{"$f":"CyberSecurity!E13","v":0}]
[{"$f":"CyberSecurity!A14","v":0},{"$f":"CyberSecurity!B14","v":0},{"$f":"CyberSecurity!C14","v":0},{"$f":"CyberSecurity!D14","v":0},{"$f":"CyberSecurity!E14","v":0}]
[{"$f":"CyberSecurity!A15","v":0},{"$f":"CyberSecurity!B15","v":0},{"$f":"CyberSecurity!C15","v":0},{"$f":"CyberSecurity!D15","v":0},{"$f":"CyberSecurity!E15","v":0}]
[{"$f":"CyberSecurity!A16","v":0},{"$f":"CyberSecurity!B16","v":0},{"$f":"CyberSecurity!C16","v":0},{"$f":"CyberSecurity!D16","v":0},{"$f":"CyberSecurity!E16","v":0}]
[{"$f":"CyberSecurity!A17","v":0},{"$f":"CyberSecurity!B17","v":0},{"$f":"CyberSecurity!C17","v":0},{"$f":"CyberSecurity!D17","v":0},{"$f":"CyberSecurity!E17","v":0}]
[{"$f":"CyberSecurity!A18","v":0},{"$f":"CyberSecurity!B18","v":0},{"$f":"CyberSecurity!C18","v":0},{"$f":"CyberSecurity!D18","v":0},{"$f":"CyberSecurity!E18","v":0}]
[{"$f":"CyberSecurity!A19","v":0},{"$f":"CyberSecurity!B19","v":0},{"$f":"CyberSecurity!C19","v":0},{"$f":"CyberSecurity!D19","v":0},{"$f":"CyberSecurity!E19","v":0}]
[{"$f":"Endpoint!A2","v":"Endpoints"},{"$f":"Endpoint!B2","v":"Chromebooks"},{"$f":"Endpoint!C2","v":1000},{"$f":"Endpoint!D2","v":250},{"$f":"Endpoint!E2","v":250000}]
[{"$f":"Endpoint!A3","v":"Endpoints"},{"$f":"Endpoint!B3","v":"Andriod Tablets"},{"$f":"Endpoint!C3","v":150},{"$f":"Endpoint!D3","v":500},{"$f":"Endpoint!E3","v":75000}]
[{"$f":"Endpoint!A4","v":"Endpoints"},{"$f":"Endpoint!B4","v":"iPad Minis"},{"$f":"Endpoint!C4","v":0},{"$f":"Endpoint!D4","v":250},{"$f":"Endpoint!E4","v":0}]
[{"$f":"Endpoint!A5","v":"Endpoints"},{"$f":"Endpoint!B5","v":"iPad Air *AM"},{"$f":"Endpoint!C5","v":0},{"$f":"Endpoint!D5","v":500},{"$f":"Endpoint!E5","v":0}]
[{"$f":"Endpoint!A6","v":"Endpoints"},{"$f":"Endpoint!B6","v":"Windows Laptops"},{"$f":"Endpoint!C6","v":0},{"$f":"Endpoint!D6","v":800},{"$f":"Endpoint!E6","v":0}]
[{"$f":"Endpoint!A7","v":"Endpoints"},{"$f":"Endpoint!B7","v":"MacBook Pro"},{"$f":"Endpoint!C7","v":0},{"$f":"Endpoint!D7","v":1300},{"$f":"Endpoint!E7","v":0}]
[{"$f":"Endpoint!A8","v":"Endpoints"},{"$f":"Endpoint!B8","v":"Thin Clients"},{"$f":"Endpoint!C8","v":0},{"$f":"Endpoint!D8","v":450},{"$f":"Endpoint!E8","v":0}]
[{"$f":"Endpoint!A9","v":"Endpoints"},{"$f":"Endpoint!B9","v":"VDI"},{"$f":"Endpoint!C9","v":0},{"$f":"Endpoint!D9","v":750},{"$f":"Endpoint!E9","v":0}]
[{"$f":"Endpoint!A10","v":"Endpoints"},{"$f":"Endpoint!B10","v":"iMacs"},{"$f":"Endpoint!C10","v":0},{"$f":"Endpoint!D10","v":1300},{"$f":"Endpoint!E10","v":0}]
[{"$f":"Endpoint!A11","v":"Endpoints"},{"$f":"Endpoint!B11","v":"Windows Desktop"},{"$f":"Endpoint!C11","v":0},{"$f":"Endpoint!D11","v":1000},{"$f":"Endpoint!E11","v":0}]
[{"$f":"Endpoint!A12","v":0},{"$f":"Endpoint!B12","v":0},{"$f":"Endpoint!C12","v":0},{"$f":"Endpoint!D12","v":0},{"$f":"Endpoint!E12","v":0}]
[{"$f":"Endpoint!A13","v":0},{"$f":"Endpoint!B13","v":0},{"$f":"Endpoint!C13","v":0},{"$f":"Endpoint!D13","v":0},{"$f":"Endpoint!E13","v":0}]
[{"$f":"Endpoint!A14","v":0},{"$f":"Endpoint!B14","v":0},{"$f":"Endpoint!C14","v":0},{"$f":"Endpoint!D14","v":0},{"$f":"Endpoint!E14","v":0}]
[{"$f":"Endpoint!A15","v":0},{"$f":"Endpoint!B15","v":0},{"$f":"Endpoint!C15","v":0},{"$f":"Endpoint!D15","v":0},{"$f":"Endpoint!E15","v":0}]
[{"$f":"Endpoint!A16","v":0},{"$f":"Endpoint!B16","v":0},{"$f":"Endpoint!C16","v":0},{"$f":"Endpoint!D16","v":0},{"$f":"Endpoint!E16","v":0}]
[{"$f":"Endpoint!A17","v":0},{"$f":"Endpoint!B17","v":0},{"$f":"Endpoint!C17","v":0},{"$f":"Endpoint!D17","v":0},{"$f":"Endpoint!E17","v":0}]
[{"$f":"Endpoint!A18","v":0},{"$f":"Endpoint!B18","v":0},{"$f":"Endpoint!C18","v":0},{"$f":"Endpoint!D18","v":0},{"$f":"Endpoint!E18","v":0}]
[{"$f":"Endpoint!A19","v":0},{"$f":"Endpoint!B19","v":0},{"$f":"Endpoint!C19","v":0},{"$f":"Endpoint!D19","v":0},{"$f":"Endpoint!E19","v":0}]
[{"$f":"'Classroom Display'!A2","v":"Classroom Display"},{"$f":"'Classroom Display'!B2","v":"Thing 1"},{"$f":"'Classroom Display'!C2","v":100},{"$f":"'Classroom Display'!D2","v":90},{"$f":"'Classroom Display'!E2","v":9000}]
[{"$f":"'Classroom Display'!A3","v":"Classroom Display"},{"$f":"'Classroom Display'!B3","v":"Thing 2"},{"$f":"'Classroom Display'!C3","v":10},{"$f":"'Classroom Display'!D3","v":1000},{"$f":"'Classroom Display'!E3","v":10000}]
[{"$f":"'Classroom Display'!A4","v":"Classroom Display"},{"$f":"'Classroom Display'!B4","v":"Thing 3"},{"$f":"'Classroom Display'!C4","v":10},{"$f":"'Classroom Display'!D4","v":1000},{"$f":"'Classroom Display'!E4","v":10000}]
[{"$f":"'Classroom Display'!A5","v":0},{"$f":"'Classroom Display'!B5","v":0},{"$f":"'Classroom Display'!C5","v":0},{"$f":"'Classroom Display'!D5","v":0},{"$f":"'Classroom Display'!E5","v":0}]
[{"$f":"'Classroom Display'!A6","v":0},{"$f":"'Classroom Display'!B6","v":0},{"$f":"'Classroom Display'!C6","v":0},{"$f":"'Classroom Display'!D6","v":0},{"$f":"'Classroom Display'!E6","v":0}]
[{"$f":"'Classroom Display'!A7","v":0},{"$f":"'Classroom Display'!B7","v":0},{"$f":"'Classroom Display'!C7","v":0},{"$f":"'Classroom Display'!D7","v":0},{"$f":"'Classroom Display'!E7","v":0}]
[{"$f":"'Classroom Display'!A8","v":0},{"$f":"'Classroom Display'!B8","v":0},{"$f":"'Classroom Display'!C8","v":0},{"$f":"'Classroom Display'!D8","v":0},{"$f":"'Classroom Display'!E8","v":0}]
[{"$f":"'Classroom Display'!A9","v":0},{"$f":"'Classroom Display'!B9","v":0},{"$f":"'Classroom Display'!C9","v":0},{"$f":"'Classroom Display'!D9","v":0},{"$f":"'Classroom Display'!E9","v":0}]
[{"$f":"'Classroom Display'!A10","v":0},{"$f":"'Classroom Display'!B10","v":0},{"$f":"'Classroom Display'!C10","v":0},{"$f":"'Classroom Display'!D10","v":0},{"$f":"'Classroom Display'!E10","v":0}]
[{"$f":"'Classroom Display'!A11","v":0},{"$f":"'Classroom Display'!B11","v":0},{"$f":"'Classroom Display'!C11","v":0},{"$f":"'Classroom Display'!D11","v":0},{"$f":"'Classroom Display'!E11","v":0}]
[{"$f":"'Classroom Display'!A12","v":0},{"$f":"'Classroom Display'!B12","v":0},{"$f":"'Classroom Display'!C12","v":0},{"$f":"'Classroom Display'!D12","v":0},{"$f":"'Classroom Display'!E12","v":0}]
[{"$f":"'Classroom Display'!A13","v":0},{"$f":"'Classroom Display'!B13","v":0},{"$f":"'Classroom Display'!C13","v":0},{"$f":"'Classroom Display'!D13","v":0},{"$f":"'Classroom Display'!E13","v":0}]
[{"$f":"'Classroom Display'!A14","v":0},{"$f":"'Classroom Display'!B14","v":0},{"$f":"'Classroom Display'!C14","v":0},{"$f":"'Classroom Display'!D14","v":0},{"$f":"'Classroom Display'!E14","v":0}]
[{"$f":"'Classroom Display'!A15","v":0},{"$f":"'Classroom Display'!B15","v":0},{"$f":"'Classroom Display'!C15","v":0},{"$f":"'Classroom Display'!D15","v":0},{"$f":"'Classroom Display'!E15","v":0}]
[{"$f":"'Classroom Display'!A16","v":0},{"$f":"'Classroom Display'!B16","v":0},{"$f":"'Classroom Display'!C16","v":0},{"$f":"'Classroom Display'!D16","v":0},{"$f":"'Classroom Display'!E16","v":0}]
[{"$f":"'Classroom Display'!A17","v":0},{"$f":"'Classroom Display'!B17","v":0},{"$f":"'Classroom Display'!C17","v":0},{"$f":"'Classroom Display'!D17","v":0},{"$f":"'Classroom Display'!E17","v":0}]
[{"$f":"'Classroom Display'!A18","v":0},{"$f":"'Classroom Display'!B18","v":0},{"$f":"'Classroom Display'!C18","v":0},{"$f":"'Classroom Display'!D18","v":0},{"$f":"'Classroom Display'!E18","v":0}]
[{"$f":"'Classroom Display'!A19","v":0},{"$f":"'Classroom Display'!B19","v":0},{"$f":"'Classroom Display'!C19","v":0},{"$f":"'Classroom Display'!D19","v":0},{"$f":"'Classroom Display'!E19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]