{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["NET_COST"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"NET_COST","index":0,"n_rows":92,"n_cols":7,"rows_kept":92,"cut":false,"hidden":false,"merged":[[5,2,5,6],[7,2,7,6]]}
[]
[]
[null,null,"Customer Name"]
[null,null,"Mrs A Britton","R16949"]
[null,null,"Invoice address"]
[null,null,"156 Richmond Road, Kingston, KT2 5HD"]
[null,null,"Site Address"]
[]
[null,null,"Home No.","Fax No.","email:"]
[null,null,"020 8549 0926"]
[null,null,"Work No.","Mobile No."]
[]
[]
[null,null,"Areas to be done"]
[null,null,"2 bedroom, 2 landings & 1 flight stairs & storage cupboard"]
[]
[null,null,"QUALITY & COLOUR","QUANTITY","UNIT PRICE","TOTAL","BREAKDOWN"]
[]
[null,null,"Queenstown Nova",71,39.5,{"$f":"D19*E19","v":2804.5}]
[null,null,"Quality & Colour",0,0,{"$f":"D20*E20","v":0},"CARPETS"]
[null,null,"Quality & Colour",0,0,{"$f":"D21*E21","v":0},{"$f":"SUM(F19:F22)","v":2804.5}]
[null,null,"Quality & Colour",0,0,{"$f":"D22*E22","v":0}]
[]
[null,null,"ANCILLARIES"]
[null,null,"42oz FELT U/LAY",68,5.25,{"$f":"D25*E25","v":357}]
[null,null,"8mm PU FOAM U/LAY",null,6.25,{"$f":"D26*E26","v":0}]
[null,null,"10mm PU FOAM U/LAY",null,7.5,{"$f":"D27*E27","v":0}]
[null,null,"LUXIFELT COMBINATION U/LAY",null,7.95,{"$f":"D28*E28","v":0}]
[null,null,"3 DIMENSIONS CRUMB RUBBER U/LAY (DURAFIT)",null,7.95,0]
[null,null,"LOW TOG UNDERLAY (0.8 tog)",null,8.25,0]
[null,null,"PAPERFELT INTERLINER",60,0.7,42]
[null,null,"WOOD SMOOTHEDGE (5' length)",63,1.75,110.25]
[null,null,"CONCRETE SMOOTHEDGE (5' length)",null,1.75,0]
[null,null,"NO PIN SMOOTHEDGE (5' length)",null,1.75,0]
[null,null,"ALI D/NAP (3' length)",8,7.5,60]
[null,null,"ALI S/NAP (3' length)",null,7.5,0]
[null,null,"ALI ZIG ZAG (3' length)",null,7.5,0]
[null,null,"ALI SQUARE EDGE (3' length)",null,7.5,0]
[null,null,"ANOD D/NAP (3' length)",null,7.5,0]
[null,null,"ANOD S/NAP (3' length)",null,7.5,0]
[null,null,"ANOD ZIG ZAG (3' length)",null,7.5,0,"ANCILLARIES"]
[null,null,"POLISHED ALI D/NAP (900mm length)",null,25,0,{"$f":"SUM(F25:F62)","v":580.25}]
[null,null,"POLISHED ALI S/NAP (900mm length)",null,25,0]
[null,null,"POLISHED ALI T/EDGE (900mm length)",null,25,0]
[null,null,"SATIN ALI D/NAP (900mm length)",null,25,0]
[null,null,"SATIN ALI S/NAP (900mm length)",null,25,0]
[null,null,"SATIN ALI T/EDGE (900mm length)",null,25,0]
[null,null,"BRASS D/NAP - CAT FELINE 2 (3' length)",null,30,0]
[null,null,"BRASS S/NAP (3' length)",null,20,0]
[null,null,"BRASS TIBER / TILE EDGE (3' length)",null,30,0]
[null,null,"BRASS COVERPLATE (3' length)",null,20,0]
[null,null,"CHROME DOUBLE (3' length)",null,45,0]
[null,null,"CHROME SINGLE (3' length)",null,30,0]
[null,null,"CHROME TIMBER / TILE EDGE (3' length)",null,45,0]
[null,null,"NI-SHEEN DOUBLE (3' length)",null,45,0]
[null,null,"NI-SHEEN  SINGLE (3' length)",null,30,0]
[null,null,"NI-SHEEN  TIMBER / TILE EDGE(3' length)",null,45,0]
[null,null,"GRIPPER ADHESIVE (Fast Set)",{"$f":"ROUNDUP((D34/6),0)","v":0},8.9499999999999993,0]
[null,null,"SPRAY ADHESIVE (Can)",2,5.5,11]
[null,null,"COIR MATTING - NATURAL ",null,35,0]
[null,null,"MISC (Enter cost x 1.75)",null,0,{"$f":"D61*E61","v":0}]
[null,null,"MISC (Enter cost x 1.75)",null,0,{"$f":"D62*E62","v":0}]
[null,null,"FITTING"]
[{"$f":"D64*2","v":142},null,"FITTING CARPET STANDARD RATE",{"$f":"SUM(D19:D22)","v":71},4.5,{"$f":"D64*E64","v":319.5}]
[{"$f":"D65*35","v":0},null,"MIN CHARGE (Coir = ½ / Room = 1 / Flight stairs= 2)",null,60,0]
[{"$f":"D66*10","v":0},null,"LABOUR MOVE FURNITURE (Normal = 1 / Heavy = 2)",null,18,0]
[{"$f":"D67*0.75","v":0},null,"STICK SMOOTHEDGE",{"$f":"D34","v":0},1.5,0]
[{"$f":"D68*3","v":0},null,"SEAMING (Enter lin mtrs)",null,5,0]
[{"$f":"D69*4","v":0},null,"SEAM DOORWAYS (Enter No. of doorways)",null,7,0]
[{"$f":"D70*10","v":0},null,"FIT DOORMAT (As part of larger job)",null,17.5,0]
[{"$f":"D71*15","v":0},null,"PORTERAGE (1 Unit = 1 hour labour)",null,27.5,0]
[{"$f":"D72*35","v":70},null,"STAIR PREMIUM STANDARD (15 Strs/ 3 winders & 1 B/N)",2,60,120]
[{"$f":"D73*3.5","v":0},null,"WINDER BONUS (Over 3 winders / per winder)",null,6,0]
[{"$f":"D74*10","v":0},null,"RUNNERS CUT DOWN AT WAREHOUSE (Per job)",null,18,0,"FITTING"]
[{"$f":"D75*45","v":0},null,"RUNNERS FITTING CHARGE (Per visit / staircase)",null,80,0,{"$f":"SUM(F64:F84)","v":460.5}]
[{"$f":"D76*5","v":0},null,"RUNNERS TEMPLATE ON SITE (Per item)",null,9,0]
[{"$f":"D77*30","v":0},null,"RUNNERS RETURN VISIT (Per visit / Max 3 items)",null,55,0]
[{"$f":"D78*3","v":0},null,"FIT STAIRRODS (Each)",null,5,0]
[{"$f":"F79/1.75","v":0},null,"ADAPTION / REMEDIAL WORK (Enter cost x 1.75)",null,0,0]
[{"$f":"D80*15","v":0},null,"DELIVERY CHARGE (Per visit)",null,25,0]
[{"$f":"F81/1.75","v":12},null,"PARKING (Enter No.of hours & Hourly Rate x 1.75)",6,3.5,21]
[{"$f":"D82*10","v":0},null,"CONGESTION CHARGE (Per day)",null,17.5,0]
[{"$f":"F83/1.75","v":0},null,"LABOUR ADDITIONAL (Enter cost x 1.75)",null,0,0]
[{"$f":"F84/1.75","v":0},null,"LABOUR ADDITIONAL (Enter cost x 1.75)",null,0,0]
[{"$f":"SUM(A64:A84)","v":224},null,"FITTING MONEY (without uplift)",null,"SUB TOTAL",{"$f":"SUM(G21:G47:G75)","v":3845.25},"`"]
[null,null,"DISCOUNT",{"$f":"SUM(D19:D22)","v":71},3.95,{"$f":"D86*E86","v":280.45}]
[null,null,null,null,"TOTAL",{"$f":"F85-F86","v":3564.8}]
[]
[{"$f":"D89*0.75","v":0},null,"UPLIFT & DISPOSE (IF Required)",0,2.5,{"$f":"D89*E89","v":0}]
[{"$f":"D90*5","v":0},null,"EASYSHIM (6mm)",null,20,{"$f":"D90*E90","v":0}]
[{"$f":"D91*1.5","v":0},null,"EASYSHIM SIDE SHIMS (6mm)",{"$f":"D90*2","v":0},5,{"$f":"D91*E91","v":0}]
[{"$f":"A85+A89+A90+A91","v":224},null,"TOTAL FITTING MONEY (with uplift & Easyshims)",null,"TOTAL",{"$f":"F87+F89+F90+F91","v":3564.8}]