{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":79,"n_cols":13,"rows_kept":79}
[null,"EXCEL Spreadsheet Version"]
[]
[null,"Process Commodity Chicken A522    All items fully cooked, delivered frozen","Approximately 205,000#",null,null,"* due to CoVid 19, the first year projections may be much higher than actual  because",{"$nulls":6},"E"]
[null,"Vendor Name_________________________________________________",{"$nulls":3},"several districts have an overstock on processed chicken due to lower participation."]
[null,"NW Eastern Tennessee  Buying Group",{"$nulls":3},"VENDOR INSERT INFORMATION FOR EACH ITEM BELOW"]
[{"$nulls":6},"A","B","C","D",{"$f":"M3","v":"E"},"F","G"]
["Item #","Process Chicken A522      100103 Bulk Pack Large Chicken from USDA","Desired Pack Size ","Cases ordered 2020/2021 and projected for 2021/2022 * ","Servings ordered  2020/2021 and projected for 2021/2022 * ","Indicate Item # Vendor  Case Size(state gross weight and servings per case and serving size)","Vendor servings per proposed case","Vendor Cases to yield  projected servings","Fee for Service   Bid Price per Case ","Delivery Price per case from Distributor's Warehouse  to School District","Fee for Service  plus Delivery Cost to District per case","Extended Price for all cases of this product plus delivery to district","Price per serving is Vendor Servings*Vendor Cases/price extension"]
[{"$nulls":8},"Fee for Service",null,"C + D","B*E","F/(A*B)"]
[{"$nulls":5},"Item #102"]
[null,"Example",{"$nulls":3},"30# (6-5#) case"]
[null,null,"30#",20,200,"101 servings",101,2,{"v":10,"d":"$10.00"},{"v":4.7,"d":"$4.70"},{"$f":"I11+J11","v":{"v":14.7,"d":"$14.70"}},{"$f":"H11*K11","v":{"v":29.4,"d":"$29.40"}},{"$f":"L11/(G11*H11)","v":{"v":0.14554455445544554,"d":"$0.1455"}}]
[{"$nulls":5},"3.75 oz"]
[null,"Whole Muscle or all white breast/rib meat products        breaded and grilled"]
[1,"Whole grain breaded, whole muscle or all white breast/rib meat breakfast fillet","30#",500,{"v":115000,"d":"115,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I14+J14","v":{"v":4.7,"d":"$4.70"}},{"$f":"H14*K14","v":{"v":0,"d":"$0.00"}},{"$f":"L14/(G14*H14)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for minimum of 1 M/MA and 0.5WGR  Equivalent "]
[null,"Weight approximately 2.2 oz"]
[]
[2,"Whole grain breaded, whole muscle or all white breast/rib meat sandwich fillet","30#",900,{"v":97200,"d":"97,200"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I18+J18","v":{"v":4.7,"d":"$4.70"}},{"$f":"H18*K18","v":{"v":0,"d":"$0.00"}},{"$f":"L18/(G18*H18)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for a minimum of 2 M/MA and 1 WGR Equivalent for USDA"]
[null,"Weight approximately 4.5 oz"]
[]
[3,"Whole grain breaded, whole muscle or all white breast/rib meat tenderloins","30#",1035,{"v":114000,"d":"114,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I22+J22","v":{"v":4.7,"d":"$4.70"}},{"$f":"H22*K22","v":{"v":0,"d":"$0.00"}},{"$f":"L22/(G22*H22)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for a minimum of 2 M/MA and 1 WGR Equivalent for USDA for 3 strips"]
[null,"Weight approximately 4.4 oz"]
[]
[4,"Whole Muscle or all white /rib meat Roasted Chicken Breast Fillet/ Grill Marked","20#",75,{"v":7500,"d":"7,500"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I26+J26","v":{"v":4.7,"d":"$4.70"}},{"$f":"H26*K26","v":{"v":0,"d":"$0.00"}},{"$f":"L26/(G26*H26)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for a minimum of 2 M/MA, can contain some residual soy for texture"]
[null,"Sodium less than 500mg per patty, weighing minimum 2.9 oz"]
[]
[5,"Whole muscle or all white/rib meat Roasted Chicken Breast Chuncks/Grill Marked","20#",50,{"v":5000,"d":"5,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I30+J30","v":{"v":4.7,"d":"$4.70"}},{"$f":"H30*K30","v":{"v":0,"d":"$0.00"}},{"$f":"L30/(G30*H30)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for a minimum of 2 M/MA, can contain some residual soy for texturefor "]
[null,"Approximately 4 pieces weights approximately 3 oz"]
[null,"Sodium less than 500mg per serving "]
[]
[null,"Dark Meat Products and Dark/White Mixed Products"]
[6,"Boneless, Skinless Dark Chicken Strips, oven roasted and lightly marinated, grilled","30#",200,{"v":38000,"d":"38,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I36+J36","v":{"v":4.7,"d":"$4.70"}},{"$f":"H36*K36","v":{"v":0,"d":"$0.00"}},{"$f":"L36/(G36*H36)","v":{"$error":"#DIV/0!"}}]
[null,"Not fajita seasoned"]
[null,"Credits for a minimum of 2 M/MA for each 2.5 oz serving"]
[null,"Sodium should be less than 400mg per serving"]
[]
[7,"Whole Grain Breaded Dark Meat Chicken Smackers/Popcorn Chicken","30#",1200,{"v":130000,"d":"130,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I41+J41","v":{"v":4.7,"d":"$4.70"}},{"$f":"H41*K41","v":{"v":0,"d":"$0.00"}},{"$f":"L41/(G41*H41)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for a minimum of 2 M/MA  and 1 WGR Equivalent per approximate 10 pieces"]
[null,"Weights approximately 4.3 oz for 10 pieces"]
[]
[8,"Whole Grain Breaded  Smackers/Popcorn Chicken Approximately 50 white/50 dark","30#",400,{"v":43000,"d":"43,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I45+J45","v":{"v":4.7,"d":"$4.70"}},{"$f":"H45*K45","v":{"v":0,"d":"$0.00"}},{"$f":"L45/(G45*H45)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for a minimum of 2 M/MA  and 1 WGR Equivalent per approximate 10 pieces"]
[null,"Weights approximately 4.3 oz for 10 pieces"]
[]
[9,"Whole Grain Breaded Drumstick                                                                                                                       ","30#",1035,{"v":103500,"d":"103,500"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I49+J49","v":{"v":4.7,"d":"$4.70"}},{"$f":"H49*K49","v":{"v":0,"d":"$0.00"}},{"$f":"L49/(G49*H49)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for a minimum of 2M/MA and 1 WGR Equivalent"]
[null,"Weighs approximately 4.3 oz"]
[]
[null,"Breaded Shaped Products that have white and dark meat and can contain Isolate Soy Protein"]
[10,"Whole Grain Breaded Sandwich Patty-approximately 3 oz","30#",200,{"v":31000,"d":"31,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I54+J54","v":{"v":4.7,"d":"$4.70"}},{"$f":"H54*K54","v":{"v":0,"d":"$0.00"}},{"$f":"L54/(G54*H54)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for 2 M/MA and 1 WGR Equivalent "]
[null,"Weights approximately 3 oz"]
[]
[11,"Whole Grain Breaded Breakfast Patty","30#",475,{"v":135000,"d":"135,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I58+J58","v":{"v":4.7,"d":"$4.70"}},{"$f":"H58*K58","v":{"v":0,"d":"$0.00"}},{"$f":"L58/(G58*H58)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for 1M/MA and 0.5 or more WGR Equivalent"]
[null,"Weights approximately 1.75 oz"]
[]
[12,"Whole Grain Breaded Nuggets","30#",100,{"v":15600,"d":"15,600"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I62+J62","v":{"v":4.7,"d":"$4.70"}},{"$f":"H62*K62","v":{"v":0,"d":"$0.00"}},{"$f":"L62/(G62*H62)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for 2 M/MA and 1 WGR Equivalent "]
[null,"Weighs approximately 3 oz per 5 pieces"]
[]
[13,"Whole Grain Shaped Nuggets, Specialty/Novelty Shapes  approximately 5 nuggets","30#",435,{"v":18000,"d":"18,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I66+J66","v":{"v":4.7,"d":"$4.70"}},{"$f":"H66*K66","v":{"v":0,"d":"$0.00"}},{"$f":"L66/(G66*H66)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for 2 M/MA and 1 WGR Equivalent "]
[null,"Weighs approximately 3-4 oz per 5 pieces"]
[]
[14,"Whole Grain Pancake/Maple Flavored Chicken Sausage Bites","20#",200,{"v":20000,"d":"20,000"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I70+J70","v":{"v":4.7,"d":"$4.70"}},{"$f":"H70*K70","v":{"v":0,"d":"$0.00"}},{"$f":"L70/(G70*H70)","v":{"$error":"#DIV/0!"}}]
[null,"Credits for 1M/MA and 1.0 WGR Equivalent"]
[null,"Weighs approximately 3-4 oz per 5 pieces"]
[]
[null,"Bone In Products"]
[15,"Bone in Wings, oven roasted with spices and natural glaze","30#",465,{"v":46500,"d":"46,500"},{"$nulls":4},{"v":4.7,"d":"$4.70"},{"$f":"I75+J75","v":{"v":4.7,"d":"$4.70"}},{"$f":"H75*K75","v":{"v":0,"d":"$0.00"}},{"$f":"L75/(G75*H75)","v":{"$error":"#DIV/0!"}}]
[null,"Approximately 5 oz would credit for 2M/MA"]
[]
[{"$nulls":3},{"$f":"SUM(D14:D76)","v":7270},{"$f":"SUM(E14:E76)","v":{"v":919300,"d":"919,300"}}]
["Vendor/Bidder Name and Date______________________________",null,null,"Cases","Servings",{"$nulls":3},"TOTAL $",null,null,{"$f":"SUM(L14:L77)","v":{"v":0,"d":"$0.00"}}]