{
  "name": "Locus pilot budget lines",
  "version": "1.1.0",
  "updated": "2026-07-25",
  "currency": "USD",
  "note": "Materials mid from locus costs + kit. Labor mid studio $75/hr order of magnitude. Excludes permits, UL/CE, install wages, site work. Not a quote.",
  "lines": [
    {
      "id": "kit_p0",
      "label": "Citizen grow kit (P0 materials)",
      "qty": 1,
      "materials_mid": 229,
      "labor_hours_mid": 4,
      "labor_mid": 300,
      "total_mid": 529,
      "href": "/locus/kit"
    },
    {
      "id": "instruments_shared",
      "label": "Shared instruments (once)",
      "qty": 1,
      "materials_mid": 250,
      "labor_hours_mid": 1,
      "labor_mid": 75,
      "total_mid": 325,
      "href": "/locus/costs"
    },
    {
      "id": "p3_unit",
      "label": "P3 roof unit materials (mid)",
      "qty": 1,
      "materials_mid": 450,
      "labor_hours_mid": 14,
      "labor_mid": 1050,
      "total_mid": 1500,
      "href": "/locus/costs"
    },
    {
      "id": "rp0_lab",
      "label": "RP0 lab pad materials (mid)",
      "qty": 1,
      "materials_mid": 420,
      "labor_hours_mid": 9,
      "labor_mid": 675,
      "total_mid": 1095,
      "href": "/locus/costs#costs-rp0"
    },
    {
      "id": "rp0_plaza",
      "label": "RP0 plaza pad materials (mid)",
      "qty": 1,
      "materials_mid": 2800,
      "labor_hours_mid": 32,
      "labor_mid": 2400,
      "total_mid": 5200,
      "href": "/locus/costs#costs-rp0"
    }
  ],
  "packages": [
    {
      "id": "pilot_a_proof",
      "label": "A \u00b7 Proof stack (first measured path)",
      "includes": [
        "kit_p0",
        "instruments_shared"
      ],
      "description": "Citizen kit + instruments \u2014 ship a P0 pass into /locus/runs",
      "materials_mid": 479,
      "labor_mid": 375,
      "total_mid": 854
    },
    {
      "id": "pilot_b_campus",
      "label": "B \u00b7 Campus hybrid pilot (3\u00d7P3 + RP0 lab)",
      "includes": [
        "p3_unit\u00d73",
        "rp0_lab",
        "instruments_shared"
      ],
      "description": "Three grow roof units + one resonance lab pad + shared instruments",
      "materials_mid": 2020,
      "labor_mid": 3900,
      "total_mid": 5920,
      "site_adder_note": "Add racking, permit, install, safety cert on top of materials+bench labor"
    },
    {
      "id": "pilot_c_plaza",
      "label": "C \u00b7 Public plaza harvester + one P3",
      "includes": [
        "p3_unit",
        "rp0_plaza",
        "instruments_shared"
      ],
      "description": "One grow unit + one plaza-scale RP0 node",
      "materials_mid": 3500,
      "labor_mid": 3525,
      "total_mid": 7025,
      "site_adder_note": "Public install and safety envelope dominate beyond materials"
    }
  ],
  "site_adders": {
    "note": "Order-of-magnitude adders on top of materials+bench labor. Jurisdiction and scale dominate.",
    "bands_usd": [
      {
        "id": "permit_simple",
        "label": "Simple permit / inspection band",
        "low": 200,
        "mid": 800,
        "high": 2500
      },
      {
        "id": "racking_roof",
        "label": "Roof racking / ballast materials+labor band (per P3-class)",
        "low": 150,
        "mid": 600,
        "high": 2000
      },
      {
        "id": "install_crew_day",
        "label": "Install crew day (2\u20133 people)",
        "low": 800,
        "mid": 1600,
        "high": 3200
      },
      {
        "id": "interconnect_consult",
        "label": "Interconnection / electrical consult",
        "low": 300,
        "mid": 1200,
        "high": 5000
      },
      {
        "id": "safety_public",
        "label": "Public-safety review / soft cert path (RP0 plaza+)",
        "low": 1000,
        "mid": 5000,
        "high": 25000
      },
      {
        "id": "ul_ce_path",
        "label": "UL/CE style path (when commercializing SKU)",
        "low": 5000,
        "mid": 20000,
        "high": 80000
      }
    ],
    "example_all_in": {
      "pilot_b_campus": {
        "bench_total_mid": 5920,
        "site_adder_mid_stack": 5400,
        "all_in_mid_approx": 11320,
        "note": "Illustrative: permit + 3\u00d7 racking + one crew day + interconnect consult"
      }
    }
  }
}