{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Total Project Costs","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":57,"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":"Total Project Costs","index":0,"n_rows":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":false,"merged":[[4,3,4,6],[1,0,1,9],[0,0,0,9],[7,0,10,0]]}
["Instructions for commercial Pricing Proposal"]
["Please complete all cost cells to complete the pricing proposal.  The Total project costs will self populate according to data provided.  \n\nThe UNIT COST is the cost that will be used for evalution purposes. The UNIT COST is derived using the following calulation:-\n\nScore = Lowest Unit Cost x [30%] (Maximum available marks)\n                                             Unit Cost    \n\nFor example, if three Applications are received and Applicant A has quoted £100 as their unit cost, Applicant B quotes £150 as their unit cost and Applicant C quotes £200 as their unit cost then:\n\nApplicant A Score = £100/£100 x [30%] (Maximum available marks) = 30%\nApplicant B Score = £100/£150 x [30%] (Maximum available marks) = 20%\nApplicant C Score = £100/£200 x [30%] (Maximum available marks) = 15%"]
[]
[]
[null,null,null,"Financial years (April – March) "]
[null,null,null,"22/23","23/24","24/25","Total"]
[null,"Type of role","Grade","£","£","£","£"]
["Staff costs","Input role 1",null,null,null,null,{"$f":"SUM(D8+E8+F8)","v":0}]
[null,"Input role 2",null,null,null,null,{"$f":"SUM(D9+E9+F9)","v":0}]
[null,"Input role 3",null,null,null,null,{"$f":"SUM(D10+E10+F10)","v":0}]
[null,"Input role 4",null,null,null,null,0]
["Total roles (please input number of roles in cell B12)",null,null,null,"Total costs",null,{"$f":"SUM(G8+G9+G10+G11)","v":0}]
[]
[null,null,null,null,"UNIT COST",null,{"$f":"SUM(G12/B12)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}