{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Sheet1","index":0,"n_rows":52,"n_cols":25,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,"ABC Bid",null,null,null,null,"Complex bid",null,null,null,null,"Manufacturing process",null,null,null,null,"Manufacture cost",null,null,null,null,"Complex bid"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value Measure","U-Value"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,"$8500"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1000000+(10000*9500)-(10000*8500)","v":9000000},{"$f":"$V$12","v":9000000}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$21=$P$17,\">>>\",\"\")","v":">>>"},"New",null,null,null,0.25,"$5000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1000000+(10000*9500)-(10000*5000)","v":44000000},{"$f":"$V$16","v":44000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":22750000},{"$f":"$S$11*$W$12+$S$15*$W$16+$S$19*$W$20","v":22750000}]
[]
[null,null,null,null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},"$10k",null,null,null,null,null,null,null,null,0.5,"$7500"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1000000+(10000*9500)-(10000*7500)","v":19000000},{"$f":"$V$20","v":19000000}]
[null,null,null,null,null,null,null,null,null,{"$f":"$K$21","v":22750000},{"$f":"MAX($W$24,$P$17)","v":22750000}]
[]
[null,null,null,{"$f":"IF($A$37=$F$25,\">>>\",\"\")","v":""},"$9500",null,null,null,null,null,null,null,null,{"$f":"IF($K$21=$W$24,\">>>\",\"\")","v":""},"Old"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1000000+(10000*9500)-(10000*8000)","v":14000000},{"$f":"$V$24","v":14000000}]
[null,null,null,null,{"$f":"$F$25","v":6916666.666666666},{"$f":"$I$27*$W$28+$I$19*$K$21","v":6916666.666666666}]
[]
[null,null,null,null,null,null,null,null,{"$f":"2/3","v":0.66666666666666663},"$8-9k"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1000000,{"$f":"$V$28","v":-1000000}]
[]
[]
[null,null,null,{"$f":"IF($A$37=$W$32,\">>>\",\"\")","v":""},"Do not bid"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"$V$32","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,"$8500"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1000000+(10000*8500)-(10000*8500)","v":-1000000},{"$f":"$V$36","v":-1000000}]
[{"$f":"MAX($W$32,$F$25,$F$49)","v":8166666.666666667}]
[{"$f":"$A$37","v":8166666.666666667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$45=$P$41,\">>>\",\"\")","v":">>>"},"New",null,null,null,0.25,"$5000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1000000+(10000*8500)-(10000*5000)","v":34000000},{"$f":"$V$40","v":34000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$41","v":12750000},{"$f":"$S$35*$W$36+$S$39*$W$40+$S$43*$W$44","v":12750000}]
[]
[null,null,null,null,null,null,null,null,{"$f":"2/3","v":0.66666666666666663},"$9-10k",null,null,null,null,null,null,null,null,0.5,"$7500"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1000000+(10000*8500)-(10000*7500)","v":9000000},{"$f":"$V$44","v":9000000}]
[null,null,null,null,null,null,null,null,null,{"$f":"$K$45","v":12750000},{"$f":"MAX($W$48,$P$41)","v":12750000}]
[]
[null,null,null,{"$f":"IF($A$37=$F$49,\">>>\",\"\")","v":">>>"},"$8500",null,null,null,null,null,null,null,null,{"$f":"IF($K$45=$W$48,\">>>\",\"\")","v":""},"Old"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1000000+(10000*8500)-(10000*8000)","v":4000000},{"$f":"$V$48","v":4000000}]
[null,null,null,null,{"$f":"$F$49","v":8166666.666666667},{"$f":"$I$51*$W$52+$I$43*$K$45","v":8166666.666666667}]
[]
[null,null,null,null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},"$8k"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1000000,{"$f":"$V$52","v":-1000000}]