{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Proposal"],"not_rendered":{"defined_names":20},"read":"whole","date_system":"1900"}

{"sheet":"Proposal","index":0,"n_rows":41,"n_cols":8,"rows_kept":41,"merged":[[1,1,3,1],[1,4,1,7],[2,4,2,7],[3,5,3,7],[33,4,33,5],[34,4,36,5],[37,4,37,5],[38,4,38,5],[39,4,39,5],[40,4,40,5]]}
[]
[null,"YOUR LOGO HERE",null,null,"CONSTRUCTION PROPOSAL"]
[{"$nulls":4},"The Refurbished Home | 89 Pacific Ave, San Francisco, CA 78901"]
[{"$nulls":4},"P (123) 456-7890","F (123) 456-7891"]
[]
[null,"CUSTOMER",null,null,"QUANTITY","DESCRIPTION","UNIT PRICE","AMOUNT"]
[null,"Maria Sullivan",null,null,10,"Drywall",{"v":165,"d":"$165.00"},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":1650,"d":"$1,650.00"}}]
[null,"ESTIMATE NO",null,null,21,"Plywood",{"v":40,"d":"$40.00"},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":840,"d":"$840.00"}}]
[null,"C-1234",null,null,5,"Wood joints",{"v":10.5,"d":"$10.50"},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":52.5,"d":"$52.50"}}]
[null,"DATE",null,null,164,"10\" screws",{"v":2.75,"d":"$2.75"},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":451,"d":"$451.00"}}]
[null,{"$f":"TODAY()","v":"2023-02-09"},null,null,6,"Shower head",{"v":12,"d":"$12.00"},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":72,"d":"$72.00"}}]
[null,"ADDRESS",null,null,18,"Shower tile",{"v":5.5,"d":"$5.50"},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":99,"d":"$99.00"}}]
[null,"123 Avenue A",null,null,1,"Mirror above sink",{"v":25,"d":"$25.00"},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":25,"d":"$25.00"}}]
[null,"CITY/STATE/ZIP",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"Burbank, CA 54321",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"PHONE",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"(502) 555-0123",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"E-MAIL",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"maria@contoso.com",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":7},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":7},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"SALESPERSON",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"Josko Lucic",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"PROJECT",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"Bathroom remodel",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"PREPARED BY:",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"Josko Lucic",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":7},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":7},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"ATTENTION",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"Maria Sullivan",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"PAYMENT TERMS",{"$nulls":5},{"$f":"IFERROR(LineItems[[#This Row],[QUANTITY]]*LineItems[[#This Row],[UNIT PRICE]], \"\")","v":{"v":0,"d":"$0.00"}}]
[null,"Net 30",{"$nulls":4},"SUBTOTAL",{"$f":"SUBTOTAL(109,LineItems[AMOUNT])","v":{"v":3189.5,"d":"$3,189.50"}}]
[null,"DUE DATE",null,null,"THIS PROPOSAL INCLUDES THE CONDITIONS NOTED:",null,"TAX RATE ",{"v":0.0775,"d":"7.75%"}]
[null,{"$f":"TODAY()+30","v":"2023-03-11"},null,null,"Enter conditions here",null,"SALES TAX ",{"$f":"IFERROR(Subtotal*TaxRate, \"\")","v":{"v":247.18625,"d":"$247.19"}}]
[{"$nulls":6},"OTHER "]
[{"$nulls":6},"TOTAL ",{"$f":"IFERROR(Subtotal+H35+Other, \"\")","v":{"v":3436.68625,"d":"$3,436.69"}}]
[]
[{"$nulls":4},"SIGN BELOW TO ACCEPT QUOTE:"]
[]
[{"$nulls":4},"AUTHORIZED REP",null,null,"DATE"]