{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["NET_COST"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"NET_COST","index":0,"n_rows":86,"n_cols":7,"rows_kept":86,"merged":[[5,2,5,6],[7,2,7,6]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"Customer Name"]
[null,null,"Strutt Parker"]
[null,null,"Invoice address"]
[]
[null,null,"Site Address"]
[null,null,"1 @ 51 Green Street W1"]
[null,null,"Home No.","Fax No.","email:"]
[]
[null,null,"Work No.","Mobile No."]
[]
[]
[null,null,"Areas to be done"]
[null,null,"Hall, room and one flight of stairs"]
[]
[null,null,"QUALITY & COLOUR","QUANTITY","UNIT PRICE","TOTAL","BREAKDOWN"]
[]
[null,null,"Cobalt Twist Fossil",{"v":55,"d":"55.00"},{"v":19.2,"d":"£19.20"},{"v":1056,"d":"£1,056.00"}]
[null,null,"Quality & Colour",{"v":0,"d":"0.00"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},"CARPETS"]
[null,null,"Quality & Colour",{"v":0,"d":"0.00"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},{"v":1056,"d":"£1,056.00"}]
[null,null,"Quality & Colour",{"v":0,"d":"0.00"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[]
[null,null,"ANCILLARIES"]
[null,null,"42oz FELT U/LAY",null,{"v":4.95,"d":"£4.95"},{"v":0,"d":"£0.00"}]
[null,null,"10mm PU FOAM U/LAY",{"v":50,"d":"50.00"},{"v":5.95,"d":"£5.95"},{"v":297.5,"d":"£297.50"}]
[null,null,"LUXIFELT COMBINATION U/LAY",null,{"v":6.95,"d":"£6.95"},{"v":0,"d":"£0.00"}]
[null,null,"3 DIMENSIONS CRUMB RUBBER U/LAY (DURAFIT)",null,{"v":5.95,"d":"£5.95"},{"v":0,"d":"£0.00"}]
[null,null,"PAPERFELT INTERLINER",{"v":40,"d":"40.00"},{"v":0.5,"d":"£0.50"},{"v":20,"d":"£20.00"}]
[null,null,"WOOD SMOOTHEDGE (5' length)",{"v":24,"d":"24.00"},{"v":1.5,"d":"£1.50"},{"v":36,"d":"£36.00"}]
[null,null,"CONCRETE SMOOTHEDGE (5' length)",null,{"v":1.5,"d":"£1.50"},{"v":0,"d":"£0.00"}]
[null,null,"NO PIN SMOOTHEDGE (5' length)",{"v":27,"d":"27.00"},{"v":1.5,"d":"£1.50"},{"v":40.5,"d":"£40.50"}]
[null,null,"ALI D/NAP (3' length)",{"v":3,"d":"3.00"},{"v":7,"d":"£7.00"},{"v":21,"d":"£21.00"}]
[null,null,"ALI S/NAP (3' length)",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ALI ZIG ZAG (3' length)",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ALI SQUARE EDGE (3' length)",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ANOD D/NAP (3' length)",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ANOD S/NAP (3' length)",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ANOD ZIG ZAG (3' length)",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ANOD SQUARE EDGE (3' length)",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"BRASS D/NAP - CAT FELINE 2 (3' length)",null,{"v":27,"d":"£27.00"},{"v":0,"d":"£0.00"},"ANCILLARIES"]
[null,null,"BRASS S/NAP (3' length)",null,{"v":15,"d":"£15.00"},{"v":0,"d":"£0.00"},{"v":467.5,"d":"£467.50"}]
[null,null,"BRASS SQUARE EDGE (3' length)",null,{"v":15,"d":"£15.00"},{"v":0,"d":"£0.00"}]
[null,null,"BRASS COVERPLATE (3' length)",null,{"v":20,"d":"£20.00"},{"v":0,"d":"£0.00"}]
[null,null,"CHROME DOUBLE (3' length)",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"CHROME SINGLE (3' length)",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"CHROME TIMBER / TILE EDGE (3' length)",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"NI-SHEEN DOUBLE (3' length)",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"NI-SHEEN  SINGLE (3' length)",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"NI-SHEEN  TIMBER / TILE EDGE(3' length)",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"GRIPPER ADHESIVE (Fast Set)",{"v":5,"d":"5.00"},{"v":7.5,"d":"£7.50"},{"v":37.5,"d":"£37.50"}]
[null,null,"SPRAY ADHESIVE (Can)",{"v":3,"d":"3.00"},{"v":5,"d":"£5.00"},{"v":15,"d":"£15.00"}]
[null,null,"COIR MATTING - NATURAL ",null,{"v":30,"d":"£30.00"},{"v":0,"d":"£0.00"}]
[null,null,"whipping",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[null,null,"MISC (Enter cost x 1.71)",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[null,null,"MISC (Enter cost x 1.71)",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[null,null,"FITTING"]
[{"v":110,"d":"£110.00"},null,"FITTING CARPET STANDARD RATE",{"v":55,"d":"55.00"},{"v":4.5,"d":"£4.50"},{"v":247.5,"d":"£247.50"}]
[{"v":0,"d":"£0.00"},null,"MIN CHARGE (Coir = ½ / Room = 1 / Flight stairs= 2)",null,{"v":60,"d":"£60.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"LABOUR MOVE FURNITURE (Normal = 1 / Heavy = 2)",null,{"v":18,"d":"£18.00"},{"v":0,"d":"£0.00"}]
[{"v":20.25,"d":"£20.25"},null,"STICK SMOOTHEDGE",{"v":27,"d":"27.00"},{"v":1.5,"d":"£1.50"},{"v":40.5,"d":"£40.50"}]
[{"v":18,"d":"£18.00"},null,"SEAMING (Enter lin mtrs)",{"v":6,"d":"6.00"},{"v":5,"d":"£5.00"},{"v":30,"d":"£30.00"}]
[{"v":0,"d":"£0.00"},null,"SEAM DOORWAYS (Enter No. of doorways)",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"FIT DOORMAT (As part of larger job)",null,{"v":17.5,"d":"£17.50"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"PORTERAGE (1 Unit = 1 hour labour)",null,{"v":27.5,"d":"£27.50"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"STAIR PREMIUM STANDARD (15 Strs/ 3 winders & 1 B/N)",null,{"v":60,"d":"£60.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"WINDER BONUS (Over 3 winders / per winder)",null,{"v":6,"d":"£6.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"RUNNERS CUT DOWN AT WAREHOUSE (Per job)",null,{"v":18,"d":"£18.00"},{"v":0,"d":"£0.00"},"FITTING"]
[{"v":0,"d":"£0.00"},null,"RUNNERS FITTING CHARGE (Per visit / staircase)",null,{"v":80,"d":"£80.00"},{"v":0,"d":"£0.00"},{"v":480.5,"d":"£480.50"}]
[{"v":0,"d":"£0.00"},null,"RUNNERS TEMPLATE ON SITE (Per item)",{"v":0,"d":"0.00"},{"v":9,"d":"£9.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"RUNNERS RETURN VISIT (Per visit / Max 3 items)",{"v":0,"d":"0.00"},{"v":55,"d":"£55.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"FIT STAIRRODS (Each)",null,{"v":5,"d":"£5.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"ADAPTION / REMEDIAL WORK (Enter cost x 1.71)",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"DELIVERY CHARGE (Per visit)",null,{"v":25,"d":"£25.00"},{"v":0,"d":"£0.00"}]
[{"v":36.8421052631579,"d":"£36.84"},null,"PARKING (Enter No.of hours & Hourly Rate x 1.71)",{"v":20,"d":"20.00"},{"v":3.15,"d":"£3.15"},{"v":63,"d":"£63.00"}]
[{"v":8,"d":"£8.00"},null,"CONGESTION CHARGE (Per day)",{"v":1,"d":"1.00"},{"v":14,"d":"£14.00"},{"v":14,"d":"£14.00"}]
[{"v":50,"d":"£50.00"},null,"LABOUR ADDITIONAL (Enter cost x 1.71)",{"v":1,"d":"1.00"},{"v":85.5,"d":"£85.50"},{"v":85.5,"d":"£85.50"}]
[{"v":0,"d":"£0.00"},null,"LABOUR ADDITIONAL (Enter cost x 1.71)",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[{"v":243.0921052631579,"d":"£243.09"},null,"FITTING MONEY (without uplift)",null,"SUB TOTAL",{"v":2004,"d":"£2,004.00"},"`"]
[null,null,"DISCOUNT",{"v":55,"d":"55.00"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[{"$nulls":4},"TOTAL",{"v":2004,"d":"£2,004.00"}]
[]
[{"v":41.25,"d":"£41.25"},null,"UPLIFT & DISPOSE (IF Required)",{"v":55,"d":"55.00"},{"v":2.5,"d":"£2.50"},{"v":137.5,"d":"£137.50"}]
[{"v":0,"d":"£0.00"},null,"EASYSHIM (6mm)",null,{"v":20,"d":"£20.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"EASYSHIM SIDE SHIMS (6mm)",{"v":0,"d":"0.00"},{"v":5,"d":"£5.00"},{"v":0,"d":"£0.00"}]
[{"v":284.3421052631579,"d":"£284.34"},null,"TOTAL FITTING MONEY (with uplift & Easyshims)",null,"TOTAL",{"v":2141.5,"d":"£2,141.50"}]