{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Cover","ToC","Pricing Summary","Sample","Example","Alternate"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":43,"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":"Cover","index":0,"n_rows":33,"n_cols":5,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Proposal"]
[]
[null,null,null,null,"To "]
[]
[null,null,null,null,"SAMPLE COMPANY"]
[]
[null,null,null,null,"For"]
[]
[null,null,null,null,"SAMPE PROJECT"]
[]
[null,null,null,null,"SAMPLE LOCATION"]

{"sheet":"ToC","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
["Tab 1",null,{"$f":"'Pricing Summary'!#REF!","v":{"$error":"#REF!"}}]
[]
["Tab 2",null,{"$f":"'Pricing Summary'!#REF!","v":{"$error":"#REF!"}}]
[]
["Tab 3",null,{"$f":"'Pricing Summary'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Pricing Summary","index":2,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
["TAB","Scope/Contractor","Sub Quotes / Estimates             ","Approved Contract Value","Evers","GMP Budget             ","Taxable        Material ","Tax on Taxable Material  at x.x0%"]
[6,"Example"]
[null,"Bid 1",4500,4500,null,"x","x","x"]
[null,"Bid 2",4550,4550,null,"x","x","x"]
[null,"Bid 3",4375,4375,null,"x","x","x"]
[null,"Sub-Total Cost of Work",4375,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}}]
[null,"Demo",null,1000,null,"x","x","x"]
[null,"Demo",null,2000,null,"x","x","x"]
[null,"Demo",null,3000,null,"x","x","x"]
[null,"Subtotal"]
[null,"Demo"]
[null,"Demo"]
[]
[null,"Subtotal",4375,{"$f":"SUM(D12:D15)","v":0},{"$f":"SUM(E12:E15)","v":0},{"$f":"SUM(F8:F15)","v":{"$error":"#REF!"}}]
[]
[7,"Alternate"]
[null,"Alternate Bidder"]
[null,"Sub-Total Cost of Work"]
[null,"Add something extra"]
[null,"extra",1000]
[null,"extra",2000]
[null,"extra",3000]
[]
[]
[]
[null,"Subtotal",{"$f":"SUM(C21:C27)","v":6000}]

{"sheet":"Sample","index":3,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,3,2,5]]}
[]
["Sample Company"]
["Sample Project Name","APPROVED:",null,"Sample"]
["JOB # -  01234567"]
["DESCRIPTION","BIDDER","BIDDER","BIDDER","BIDDER","BIDDER"]
[null,"Bidder Name"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Base Bid Total >>>>>>",{"$f":"SUM(B7:B17)","v":0},{"$f":"SUM(C7:C17)","v":0},{"$f":"SUM(D7:D17)","v":0},{"$f":"SUM(E8:E17)","v":0},{"$f":"SUM(F8:F17)","v":0}]
[]
["Additional Scope of Work"]
[]
[]
[]
[]
["Bid Total >>>>>>",{"$f":"SUM(B18:B24)","v":0},{"$f":"SUM(C18:C24)","v":0},{"$f":"SUM(D18:D24)","v":0},{"$f":"SUM(E18:E24)","v":0},{"$f":"SUM(F18:F24)","v":0}]
[]
["Notes:"]

{"sheet":"Example","index":4,"n_rows":18,"n_cols":702,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,3,1,5]]}
["Example Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pricing Summary'!A4","v":6},"SCOPESHEET"]
["Example Description",null,null,"Example"]
["JOB # - 123456789"]
["DESCRIPTION","BIDDER","BIDDER","BIDDER"]
[null,"Bid 1","Bid 2","Bid 3"]
["Plumbing"]
["      Tubing",500,450,525]
["      Piping",1200,1400,1100]
["      Other Materials",2300,2700,2500]
[]
[]
["Base Bid Total >>>>>>",{"$f":"SUM(B6:B11)","v":4000},{"$f":"SUM(C6:C11)","v":4550},{"$f":"SUM(D6:D11)","v":4125}]
[]
["Additional Labor ",500,0,250]
[]
[]
[]
["Bid Total >>>>>>",{"$f":"SUM(B12:B17)","v":4500},{"$f":"SUM(C12:C17)","v":4550},{"$f":"SUM(D12:D17)","v":4375}]

{"sheet":"Alternate","index":5,"n_rows":18,"n_cols":702,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,3,1,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pricing Summary'!A18","v":7},"SCOPESHEET"]
[null,null,null,"Alternate"]
["JOB # -"]
["DESCRIPTION"]
[]
[]
[]
[]
[]
[]
[]
["Base Bid Total >>>>>>"]
[]
[]
[]
[]
[]
["Bid Total >>>>>>"]