{"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":83,"n_cols":7,"rows_kept":83,"merged":[[5,2,5,6],[7,2,7,6]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"Customer Name"]
[null,null,"Mr J Thompson "]
[null,null,"Invoice address"]
[]
[null,null,"Site Address"]
[null,null,"Flat in SW3"]
[null,null,"Home No.","Fax No.","email:"]
[]
[null,null,"Work No.","Mobile No."]
[]
[]
[null,null,"Areas to be done"]
[null,null,"Bedroom "]
[]
[null,null,"QUALITY & COLOUR","QUANTITY","UNIT PRICE M2","TOTAL","BREAKDOWN"]
[]
[null,null,"Hardwick",{"v":0,"d":"0.00"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[null,null,"4.40 x 4.00",{"v":17.6,"d":"17.60"},{"v":15.95,"d":"£15.95"},{"v":280.72,"d":"£280.72"},"CARPETS"]
[null,null,"Quality & Colour",{"v":0,"d":"0.00"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},{"v":280.72,"d":"£280.72"}]
[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 UNDERLAY",{"v":17.6,"d":"17.60"},{"v":4.95,"d":"£4.95"},{"v":87.12,"d":"£87.12"}]
[null,null,"48oz FELT UNDERLAY (Special Order)",null,{"v":5.95,"d":"£5.95"},{"v":0,"d":"£0.00"}]
[null,null,"H/M DELUXE RUBBER (Special Order)",null,{"v":4.95,"d":"£4.95"},{"v":0,"d":"£0.00"}]
[null,null,"COSY 10 PU FOAM",null,{"v":5.95,"d":"£5.95"},{"v":0,"d":"£0.00"}]
[null,null,"LUXIFELT",null,{"v":6.95,"d":"£6.95"},{"v":0,"d":"£0.00"}]
[null,null,"3 DIMENSIONS CRUMB (DURAFIT)",null,{"v":5.95,"d":"£5.95"},{"v":0,"d":"£0.00"}]
[null,null,"PAPERFELT INTERLAY",null,{"v":0.5,"d":"£0.50"},{"v":0,"d":"£0.00"}]
[null,null,"WOOD SMOOTHEDGE",null,{"v":1.5,"d":"£1.50"},{"v":0,"d":"£0.00"}]
[null,null,"CONCRETE SMOOTHEDGE",null,{"v":1.5,"d":"£1.50"},{"v":0,"d":"£0.00"}]
[null,null,"NO PIN SMOOTHEDGE",null,{"v":1.5,"d":"£1.50"},{"v":0,"d":"£0.00"}]
[null,null,"ALI D/NAP 2'8\"",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ALI S/NAP 2'8\"",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ALI ZIG ZAG 2'8\"",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ALI SQUARE EDGE 2'8\"",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ANOD D/NAP 2'8\"",{"v":1,"d":"1.00"},{"v":7,"d":"£7.00"},{"v":7,"d":"£7.00"}]
[null,null,"ANOD S/NAP 2'8\"",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[null,null,"ANOD ZIG ZAG 2'8\"",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"},"ANCILLARIES"]
[null,null,"ANOD SQUARE EDGE 2'8\"",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"},{"v":99.12,"d":"£99.12"}]
[null,null,"BRASS D/NAP 2'8\" (CAT FELINE 2)",null,{"v":27,"d":"£27.00"},{"v":0,"d":"£0.00"}]
[null,null,"BRASS S/NAP 2'8\"",null,{"v":15,"d":"£15.00"},{"v":0,"d":"£0.00"}]
[null,null,"BRASS SQUARE EDGE 2'8\"",null,{"v":15,"d":"£15.00"},{"v":0,"d":"£0.00"}]
[null,null,"BRASS COVERPLATE 2'8\"",null,{"v":20,"d":"£20.00"},{"v":0,"d":"£0.00"}]
[null,null,"CHROME DOUBLE 2'8\"",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"CHROME SINGLE 2'8\"",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"CHROME TIMBER / TILE EDGE 2'8\"",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"NI-SHEEN DOUBLE 2'8\"",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"NI-SHEEN  SINGLE 2'8\"",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"NI-SHEEN  TIMBER / TILE EDGE 2'8\"",null,{"v":35,"d":"£35.00"},{"v":0,"d":"£0.00"}]
[null,null,"COIR MATTING - NATURAL ",null,{"v":30,"d":"£30.00"},{"v":0,"d":"£0.00"}]
[null,null,"GRIPPER ADHESIVE (FAST SET)",{"v":0,"d":"0.00"},{"v":7.5,"d":"£7.50"},{"v":0,"d":"£0.00"}]
[null,null,"SPRAY ADHESIVE ",{"v":1,"d":"1.00"},{"v":5,"d":"£5.00"},{"v":5,"d":"£5.00"}]
[null,null,"KARPET EDGE (4' LENGTH)",null,{"v":5,"d":"£5.00"},{"v":0,"d":"£0.00"}]
[null,null,"MISC",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[null,null,"MISC",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[null,null,"MISC",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[]
[null,null,"FITTING"]
[{"v":35.2,"d":"£35.20"},null,"FITTING PREMIUM RATE",{"v":17.6,"d":"17.60"},{"v":3.95,"d":"£3.95"},{"v":69.52000000000001,"d":"£69.52"}]
[{"v":5.28,"d":"£5.28"},null,"FITTING BONUS (30p)",{"v":17.6,"d":"17.60"},{"v":0.55,"d":"£0.55"},{"v":9.680000000000001,"d":"£9.68"}]
[{"v":0,"d":"£0.00"},null,"STICK SMOOTHEDGE",{"v":0,"d":"0.00"},{"v":1.5,"d":"£1.50"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"SEAMING",null,{"v":5,"d":"£5.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"SEAM DOORWAYS",null,{"v":7,"d":"£7.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"WINDER BONUS",null,{"v":5,"d":"£5.00"},{"v":0,"d":"£0.00"}]
[{"v":20,"d":"£20.00"},null,"MOVE FURNITURE",{"v":2,"d":"2.00"},{"v":15,"d":"£15.00"},{"v":30,"d":"£30.00"},"FITTING"]
[{"v":0,"d":"£0.00"},null,"FIT DOORMAT",null,{"v":15,"d":"£15.00"},{"v":0,"d":"£0.00"},{"v":122.00000000000001,"d":"£122.00"}]
[{"v":2,"d":"£2.00"},null,"PARKING",{"v":1,"d":"1.00"},{"v":3,"d":"£3.00"},{"v":3,"d":"£3.00"}]
[{"v":0,"d":"£0.00"},null,"CONGESTION CHARGE (£8.00 PER DAY)",null,{"v":12,"d":"£12.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"STAIR BONUS",null,{"v":75,"d":"£75.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"STAIR BONUS (£45)",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[{"v":5.903614457831326,"d":"£5.90"},null,"LABOUR ADDITIONAL",{"v":1,"d":"1.00"},{"v":9.8,"d":"£9.80"},{"v":9.8,"d":"£9.80"}]
[{"v":0,"d":"£0.00"},null,"LABOUR ADDITIONAL",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[{"v":0,"d":"£0.00"},null,"LABOUR ADDITIONAL",null,{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},"Vat @ 15%"]
[{"v":68.38361445783133,"d":"£68.38"},null,"FITTING MONEY (without uplift)",null,"SUB TOTAL",{"v":501.84000000000003,"d":"£501.84"},{"v":491.16586320000005,"d":"£491.17"}]
[null,null,"DISCOUNT",{"v":17.6,"d":"17.60"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"}]
[{"$nulls":4},"TOTAL",{"v":501.84000000000003,"d":"£501.84"},{"v":491.16586320000005,"d":"£491.17"}]
[]
[{"v":13.200000000000001,"d":"£13.20"},null,"UPLIFT & DISPOSE (IF Required)",{"v":17.6,"d":"17.60"},{"v":2.5,"d":"£2.50"},{"v":44,"d":"£44.00"},{"v":43.06412,"d":"£43.06"}]
[]
[{"v":81.58361445783133,"d":"£81.58"},null,"FITTING MONEY (with uplift)",null,"TOTAL",{"v":545.84,"d":"£545.84"},{"v":534.2299832,"d":"£534.23"}]