{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":72,"n_cols":6,"rows_kept":72,"cut":false,"hidden":false,"merged":[[6,6,6,8],[70,1,70,4],[71,1,71,4],[1,0,1,1],[66,0,66,5],[67,1,67,4],[68,1,68,4],[69,1,69,4]]}
[null,"United Nations Development Program "]
["Name of the project : Rehabilitation of Alhadayek Clinic / Benghazi, Libya"]
["Location ","Benghazi,Libya "]
["No ","Description","Unit","Quantity","Unit Price ","Total Amount "]
[1,"Demolishing, Dismantling and Preparation Works"]
[null,"The work shall include and comply with the following:-\na. Removing of demolished/dismantled material off site to authorized dumping sites.\nb. The dismantled material are the sole properties of the client (in case those material are required by the Client).\nc. The contractor shall coordinate implementation of his daily work activities, working hours, throughout the construction period with the client and the supervising engineer.\nd. The contractor shall protect and safe guard the existing facilities and building finishes, including the painting, the floor tiles, …etc. \ne. The contractor shall make the necessary temporary water, electrical power connections. Etc. to prevent interruption of the power and water supply for the existing functioning building.\nf. The contractor shall take all necessary measures to protect and minimize environmental hazards including pollution, noise and dust.\n"]
[1.1000000000000001,"Demolishing the existing ceramic tiles for floors and walls. The work includes preparation of the surface to receive new ceramic and transportation of demolished materials to approved dump areas as per consultant engineer ","SQ.M",105,null,{"$f":"D7*E7","v":0}]
[1.2,"Dismantling the toilet seats including all installation such as pipes, tubes, bends etc. The work includes transportation of demolished materials to approved dump areas as per consultant engineer ","Nos",3,null,0]
[1.3,"Dismantling the floor drains including all installation such as pipes, tubes, bends etc. The work includes transportation of demolished materials to approved dump areas as per consultant engineer ","Nos",3,null,0]
[1.4,"Dismantling the washing basins including all installation such as pipes, tubes, bends etc. The work includes transportation of demolished materials to approved dump areas as per consultant engineer instructions","Nos",3,null,0]
[1.5,"Dismantling the water boiler including all installation such as pipes, tubes, bends etc. The work includes transportation of demolished materials to approved dump areas as per consultant engineer instructions","Nos",3,null,0]
[1.6,"Dismantling the potable, sewer water and rain water networks including the toilet seats and any other installations on the building floor and embedded in the building roof such as feeding water pipes and rain water pipes. The work includes preparation of the surface to receive new ceramic and transportation of demolished materials to approved dump areas as per consultant engineer instructions","L.S",1,null,0]
[1.7,"Dismantling the existing metal doors. The work includes transportation of demolished materials to approved dump areas as per consultant engineer instructions ","Nos",2,null,0]
[1.8,"Dismantling and removal of fluorescent lighting fixtures with any size. The work includes transportation of dismantled materials to approved dump area as per consultant engineer instructions","Nos",105,null,0]
[1.9,"Dismantling and removal of single switch. The work includes transportation of dismantled materials to approved dump area as per consultant engineer instructions","Nos",26,null,0]
[1.1000000000000001,"Dismantling and removal of double switch. The work includes transportation of dismantled materials to approved dump area as per consultant engineer instructions","Nos",14,null,0]
[1.1100000000000001,"Dismantling and removal of thermal switch. The work includes transportation of dismantled materials to approved dump area as per consultant engineer instructions","Nos",13,null,0]
[1.1200000000000001,"Dismantling and removal of sockets. The work includes transportation of dismantled materials to approved dump area as per consultant engineer instructions","Nos",60,null,0]
[2,"Masonry and Plastering Works"]
[2.1,"Supply and build  hollow concrete block size 40 x 20 x 20 cm thick for closing windows opening on the front  façade and  where else  required. built with cement sand mortar (1:3) mix according to technical specification  on the front  façade. The works includes supply of all required materials , workmanship and all the necessary activities to complete the work as per technical Specification and site engineer instructions ","SQ.M",22,null,{"$f":"D20*E20","v":0}]
[2.2000000000000002,"Supply and apply two layers of cement plastering for  the Internal and external walls. The first layer shall be cement sand mortar (1:3) and the second layer of 350 kg cement and 580 kg lime stone powder + 1170 Kg sand + marble powder. The Item includes all the necessary to complete the work as per consultant engineer instructions","SQ.M",44,null,{"$f":"D21*E21","v":0}]
[2.2999999999999998,"Demolishing of existing walls and build new ones. The work includes making openings for one door and one window at the laboratory. The work includes supply and installation of new metal door of size 2.15 * 1.0 m and an aluminum window of 1 * 0.7 m size . The work includes demolition and transportation of demolished materials , Construction of new wall including supply and installation of windows and all the necessary to complete the work as per  engineer instructions","L.S",1,null,0]
[2.4,"Construction of  a new metal fence with RCC framing and foundation and access point  located in the front  entrance of the clinic. The work includes all the concrete works for foundations, tie beams, columns, all the required masonry , plastering , all required finishing activities, supply and installation of metal fence a two leaf metal door including all the required painting works and all the necessary activities to complete the work as per consultant engineer instructions","Lin.M",16,null,0]
[2,"Coating Works"]
[2.1,"Supply and install high quality anti-slippery ceramic floor tiles (Spanish type or equivalent to be approved) for toilet floors. The price includes all required materials and installation of  the ceramic ties  such as glue, mortar, grouting with selected color and all the necessary  activates to satisfactory completion of the work as per technical specification and the site engineer instructions","SQ.M",22,null,{"$f":"D25*E25","v":0}]
[2.2000000000000002,"Supply and install high quality ceramic wall tiles  (Spanish type or equivalent to be approved) for toilet floors. The price includes all required materials and installation of  the ceramic ties  such as glue, mortar, grouting with selected color and all the necessary  activates to satisfactory completion of the work as per technical specification and the site engineer instructions","SQ.M",82,null,0]
[2.2999999999999998,"Supply and install high quality anti-slippery ceramic Floor tiles (Spanish type or equivalent to be approved ) for dentist room and laboratory floors. The price includes all required materials and installation of  the ceramic ties  such as glue, mortar, grouting with selected color and all the necessary  activates to satisfactory completion of the work as per technical specification and the site engineer instructions","SQ.M",60,null,0]
[2.4,"Supply and install high quality ceramic wall tiles (Spanish type or equivalent to be approved ) for dentist room and laboratory walls. The price includes all required materials to fix the ceramic such as glue, mortar, grouting with selected color and all the necessary to finalize the work as per the site engineer instructions","SQ.M",140,null,0]
[2.5,"Supply and install of 3 cm thick, 25 cm width marble doors and window frames (Carrara or equivalent to be approved ) the color should be homogeneous and free of any defects and  cracks. . The frames should be fixed with cement mortar and the item includes all the necessary activities and material to complete the work as per technical Specification and consultant engineer instructions ","Lin.M",20,null,0]
[2.6,"Service Counter ,Supply and install a service counter of Italian Carrara marble of at least 80 cm height for laboratories, dentist room and service room. The work includes partitioning and supply and installation of aluminum cabinets of PS type. The work includes all the necessary to complete the work as per consultant engineer instructions","Lin.M",20,null,0]
[3,"Painting Works"]
[3.1,"Supply and apply 3 coats of high quality anti-bacteria emulsion paint \"Supercryle\" (of approved product such as Scab, Pachin or GLC) for internal walls and ceilings. The price includes removal of the damaged old paint, surface preparation and applying of paste and priming (primary coat) and two final coats as per the site engineer instructions","SQ.M",1000,null,{"$f":"D32*E32","v":0}]
[3.2,"Supply and apply 3 coats of high quality weather shield paint (Gravito of approved product). The price includes removal of the damaged old paint, surface preparation and applying of paste and priming (primary coat) and two final coats . The work includes scaffolding and all the necessary to complete the work as per the site engineer instructions","SQ.M",350,null,{"$f":"D33*E33","v":0}]
[4,"Doors, Windows and metal works "]
[4.0999999999999996,"Supply and install high quality aluminum partitioning of PS type (ALFANIA PROFILE).  The Price  includes supply, installation of  aluminum partitioning of PS type with all accessories such as locks, cylinders, hinges, handles, etc.  supply and installation of colored glass panels (of 6 mm thickness as and where required) and all the requirements according to the relevant specifications and the consultant engineer approval ","SQ.M",15,null,{"$f":"D35*E35","v":0}]
[4.2,"Supply and install aluminum windows or doors of high quality (LB. Type). The item includes the frame, all the accessories, locks, cylinders, hinges and handles. The work includes supply and installation of glass panels (6 mm thickness) and all the requirements according to the relevant specifications and the consultant engineer approval ","SQ.M",35,null,{"$f":"D36*E36","v":0}]
[4.3,"Repair and adjust the existing aluminum windows, doors and partitions. The work includes re-fixing the loose frame to the walls, replacing damaged profiles, provision of missing and/or damaged parts like glass panels, hinges, locks, handles, rubber and all the necessary works to complete the work as per the Engineer's  instructions.","Nos",26,null,0]
[4.4000000000000004,"Supply and install new metal protection bars for windows, doors and any other required openings. The price includes all the necessary locks, hinges, cylinders, etc. the price also includes reinforced glass panels (as and where necessary) and painting with primary coat and 3 finish coats as per required colors. the item includes all the necessary to complete the work as per consultant engineer instructions","SQ.M",20,null,0]
[4.5,"Repair the existing metal doors and protection bars. The work includes installation of missing/damaged parts including handles, locks, hinges, etc and removal of existing damaged glass/metal panels (if any) and installation of new ones similar to existing (like for like). The work includes removal of rust, painting with approved metal paint including anti-rust primer coat, under coat and the finish coat and all the required works according to the applicable specifications and consultant engineer instructions ","Nos",30,null,0]
[4.5999999999999996,"Supply and install Mahogne solid wooden door with double or single leaves including the frame. The work includes supply and install all accessories such as locks, cylinders, hinges and handles. The work shall also include painting the wooden doors and frames with two coats of approved wooden paint and matching the existing ones in terms of size, color and decoration according to the relevant specifications and the consultant engineer approval ","SQ.M",4,null,0]
[4.7,"Repair the damaged wooden doors and supply and installation of missing parts including handles, locks, missing keys and hinges. The work includes removal of the old paint and applying 2 coats of painting as per given instructions and all the necessary to finish the work as per the consultant engineer instructions ","Nos",16,null,0]
[4.8,"Supply and construct a reception table  at the clinic entrance made of approved marble type. The work includes the bookshelf behind the receptionist made of gypsum-board as per approved design and decoration ","L.S",1,null,0]
[4.9000000000000004,"Supply and installation of MDF cupboard. The work includes all the accessories such as locks, hinges, cylinders, hinges, handles, etc. The work includes all the necessary to complete the work as per consultant engineer instructions","SQ.M",15,null,0]
[4.0999999999999996,"Repair the existing damaged wooden cupboards at rooms and corridors and supply and installation of missing parts including handles, locks, missing keys and hinges. The work includes removal of the old paint and applying 2 coats of painting as per given instructions and all the necessary to finish the work as per the consultant engineer instructions ","SQ.M",55,null,0]
[null,{"$f":"B69","v":"Sub total for Civil Works"},null,null,null,{"$f":"SUM(F7:F44)","v":0}]
[5,"Plumbing and Sanitary Works"]
[null,"All fittings and pipe specials used in the plumbing installations shall be suitable and computable\nwith all respects to the pipe line to which fittings and specials are fixed.\nAll Sanitary fittings and fixtures shall be ISO certified and approved by engineer\nRates for plumbing work shall include for:\nComplying with relative British/EC or any other standards as given under the specifications and \nwith the regulations of local authority\ncutting and waste of pipes etc, and joining pipes\nConnecting pipes to sanitary fixtures and appliances\nRates for sanitary fittings shall include for:\nAssembling, jointing together and fixing component parts and jointing to pipes including \nnecessary coupling and for leaving perfectly clean and in perfect working order on completion\nJointing and connecting of pipes to sanitary fittings\nTesting and commissioning of the installation\nRates for drainage work shall include for:\nExcavation, backfilling and disposal of surplus soil\nAll pipes fittings such as bends, junctions, elbows, tees etc\nConnections to sides of manholes\nProviding sleeves, etc when pipes pass through walls, foundations etc "]
[5.0999999999999996,"Supply and install Poly Propylene (PPR) pipes 3/4'' diameter and 10 bar rate for potable water network. The pipes should be of \"Kaldi\" brand or equivalent The work shall include all required fittings such as Tees, bends, stop valves, coupling and all related work and accessories as per consultant engineer instructions","Lin.M",55,null,{"$f":"D48*E48","v":0}]
[5.2,"Supply and install PVC pipes 2'' diameter' and 10 bar rate for sanitary water drainage. The pipes should be of \"smart Home or Red Sea\" brands or equivalent. The work shall include dismantle of the old pipes and installation of new ones including all required fittings such as Tees, bends, and all related work and accessories as per consultant engineer instructions","Lin.M",15,null,{"$f":"D49*E49","v":0}]
[5.3,"Supply and install PVC pipes 4'' diameter' and 10 bar rate for sanitary water drainage. The pipes should be of \"smart Home or Red Sea\" brands or equivalent. The work shall include dismantle of the old pipes and installation of new ones including all required fittings such as Tees, bends, and all related work and accessories as per consultant engineer instructions","Lin.M",12,null,0]
[5.4,"Supply and install high quality wash basins  size 48*58 cm including chrome plated mixer of GROHE or FIORE type, soap dispenser, feeding tubes, valves, drainage connections and accessories, complete. As per approved sample by consultant engineer","Nos",3,null,0]
[5.5,"Supply and install high quality toilet seats including the cover, flushing tank 10 liters and accessories . The work includes all the necessary pipes and fittings of Smart Home type, excavation in all types of flooring, and connections to the nearest manhole as per consultant engineer instructions","Nos",3,null,0]
[5.6,"Supply and install high quality water splasher for toilets. The item includes dismantling the old ones and installation of new ones with all required fittings and accessories as per consultant engineer instructions","Nos",3,null,0]
[5.7,"Supply and install high quality anti-corrosion 10 cm x 10 cm floor drains. The item includes all required pipes, fittings and accessories as per consultant engineer instructions","Nos",8,null,0]
[5.8,"Supply and install  80 liters water boiler of high quality (Ariston or equivalent). The price includes  all the necessary tubes, bends, valves and connections as per the site engineer instructions","Nos",3,null,0]
[5.9,"Supply and install high quality stainless steel double bowl sink size 80cm x 50cm (Roca Type) or equivalent . Complete with all water supply pipes, water mixer high quality, accessories, dispenser and drainage connection. The item includes dismantling the old ones and installation of new ones and all    requirement as per consultant engineer instruction","Nos",3,null,0]
[null,{"$f":"B70","v":"Sub total for Mechanical Works"},null,null,null,{"$f":"SUM(F47:F56)","v":0}]
[6,"Electrical Works"]
[6.1,"Supply and install single internal electrical first grade switch 16 A  (ABB or equivalent) for the lighting fixtures. The work includes removal/dismantle the old switches as per consultant engineer instructions","Nos",26,null,{"$f":"D59*E59","v":0}]
[6.2,"Supply and install double internal electrical first grade switch 16 A  (ABB or equivalent) for the lighting fixtures. The work includes removal/dismantle the old switches as per consultant engineer instructions","Nos",14,null,0]
[6.3,"Supply and install single internal electrical first grade socket 16 A (ABB or equivalent). The work includes removal/dismantle the old switches as per consultant engineer instructions","Nos",60,null,0]
[6.4,"Supply and install florescent lighting fixtures  2X40 watt, 120cm . The fixtures should be of approved brand (Philips of equivalent) and the work includes removal of the old fixtures and electrical connections. ","Nos",105,null,0]
[6.5,"Supply and install spherical lighting fixtures to be installed on the clinic external wall. The fixtures should be of approved brand (Philips of equivalent) and the work IP 65 for toilets, including  day light control ,  and all needed accessories , removal of the old fixtures and electrical connections. includes all the required cables and associated works to complete the work as per consultant engineer instructions","Nos",16,null,0]
[6.6,"Supply and installation of fire extinguisher cylinders 12 kg, ABC Powder","Nos",6,null,0]
[6.7,"Supply and install wall mounted invertors split air conditioners type LG, Sharp or equivalent. The price shall include one year warranty, wiring, electrical connections, drain pipes to the nearest drain point, waterproof on-off switch on the external units, galvanized steel holders/stands, opening in walls by coring machine, closing holes with sika sealant, gas and oil charging. the units shall be according to the below specifications:\nCapacity :12000 BTU\nPre charged with Eco Friendly R 410A\nWashable screen anti bacterial filtration\nLow ambient heating temp\nPower supply source V/PH/HZ-208-230V-1-60HZ\nAir flow volume m3/h-840\nNoise level in-door D/B-47\nNoise level out-door D/B-53\nAir Circulation (H/M/L) - m3/h 850/680/540\nDigital, Multi-function LCD remote Control","Nos",12,null,{"$f":"D65*E65","v":0}]
[null,{"$f":"B71","v":"Sub total for Electrical Works"},null,null,null,{"$f":"SUM(F59:F65)","v":0}]
["Summary"]
["Bills","Description",null,null,null,"Amount (US$)"]
[1,"Sub total for Civil Works",null,null,null,{"$f":"F45","v":0}]
[2,"Sub total for Mechanical Works",null,null,null,{"$f":"F57","v":0}]
[3,"Sub total for Electrical Works",null,null,null,{"$f":"F66","v":0}]
[null,"GRAND TOTAL",null,null,null,{"$f":"SUM(F69:F71)","v":0}]

{"sheet":"Sheet2","index":1,"n_rows":18,"n_cols":28,"rows_kept":18,"cut":false,"hidden":false,"merged":[[2,10,2,11],[2,12,2,13],[2,17,2,18]]}
[]
[]
[{"$nulls":10},"Ceramic",null,"Paint",{"$nulls":4},"Metal Door"]
[{"$nulls":4},"Floor","walls","Ceiling","Windows","Doors","Marble Frame","Floor","Walls","Oil ","Emulsion","Aluminum window","Aluminum door","Wooden Doors","New","Repair","Protection Bars","Lighting Fixtures","Shower tap","Floor Drain","Boilers","Brick Work","Plastering","Demolition","Concrete parapet"]
[null,null,null,"Rest Room",{"$f":"5.1*4.1","v":20.909999999999997},{"$f":"(5.1*2+4.1*2)*3","v":55.199999999999996},{"$f":"1.2*E5","v":25.091999999999995},{"$f":"3.7*0.58","v":2.1459999999999999},null,{"$f":"3.7*2+0.58*2","v":8.56},{"$f":"E5","v":20.909999999999997},0,{"$f":"0.66*F5","v":36.432000000000002},{"$f":"0.33*F5+G5","v":43.307999999999993},{"$f":"H5","v":2.1459999999999999},null,0,0,0,{"$f":"O5","v":2.1459999999999999},2,null,0,3]
[null,null,null,"Shower Room",{"$f":"3.1*5.1","v":15.809999999999999},{"$f":"(3.1*2+5.1*2)*3","v":49.199999999999996},{"$f":"1.2*3.1*5.1","v":18.971999999999998},{"$f":"H5","v":2.1459999999999999},{"$f":"1*5*0.8","v":4},{"$f":"J5","v":8.56},{"$f":"E6","v":15.809999999999999},{"$f":"(7+4*1.6+4.1)*2","v":35},{"$f":"(5.1*2)","v":10.199999999999999},{"$f":"3.1+3.1+5.1+G6","v":30.271999999999998},{"$f":"H6","v":2.1459999999999999},{"$f":"I6","v":4},0,0,0,{"$f":"O6","v":2.1459999999999999},2,5,6,0]
[null,null,null,"Toilet's Room",{"$f":"5*3.1","v":15.5},0,{"$f":"1.2*E7","v":18.599999999999998},{"$f":"H6","v":2.1459999999999999},{"$f":"5*0.8*2","v":8},{"$f":"J6","v":8.56},{"$f":"3*5.1","v":15.299999999999999},{"$f":"(2.3+0.92*5+3.2*4+3.1)*2","v":45.600000000000009},{"$f":"5.1*2","v":10.199999999999999},{"$f":"G7+(3.1+3.1+5)","v":29.799999999999997},{"$f":"O6","v":2.1459999999999999},{"$f":"I7","v":8},0,0,0,{"$f":"T6","v":2.1459999999999999},2,0,6,0]
[null,null,null,"Rest Room",{"$f":"4.1*5.1","v":20.909999999999997},{"$f":"(4.1*2+5.1*2)*3","v":55.199999999999996},25.091999999999995,{"$f":"H7:H7","v":2.1459999999999999},null,{"$f":"J7","v":8.56},{"$f":"E8","v":20.909999999999997},0,{"$f":"0.67*F8","v":36.984000000000002},{"$f":"0.33*F8+G8","v":43.307999999999993},{"$f":"O7","v":2.1459999999999999},0,{"$f":"2*1.45","v":2.9},0,0,{"$f":"T7","v":2.1459999999999999},2,0,0,0]
[null,null,null,"Entrance",{"$f":"3.57*3.71","v":13.2447},{"$f":"(3.57*2+3.71*2)*3","v":43.679999999999993},15.89364,{"$f":"H8","v":2.1459999999999999},{"$f":"3*0.98*2","v":5.88},{"$f":"J8","v":8.56},{"$f":"E9","v":13.2447},0,29.265599999999996,30.308039999999998,{"$f":"O8","v":2.1459999999999999},0,{"$f":"I9","v":5.88},0,3.48,{"$f":"T8","v":2.1459999999999999},1,0,0,0]
[null,null,null,"Staff Room 1",{"$f":"2.42*3.56","v":8.6151999999999997},{"$f":"(2.42*2+3.56*2)*3","v":35.880000000000003},10.338239999999999,{"$f":"0.5*H9","v":1.073},"Included in I10",{"$f":"0.5*J9","v":4.28},{"$f":"E10","v":8.6151999999999997},0,24.039600000000004,22.178640000000001,{"$f":"0.5*O9","v":1.073},0,"Above",0,0,{"$f":"0.5*T9","v":1.073},2,0,0,0]
[null,null,null,"Staff Room 2",{"$f":"2.41*3.57","v":8.6036999999999999},{"$f":"(2.41*2+3.57*2)*3","v":35.880000000000003},10.324439999999999,{"$f":"H10","v":1.073},{"$f":"I10","v":"Included in I10"},{"$f":"J10","v":4.28},{"$f":"E11","v":8.6036999999999999},0,24.039600000000004,22.164839999999998,{"$f":"O10","v":1.073},0,{"$f":"Q10","v":"Above"},0,0,{"$f":"T10","v":1.073},2,0,0,0]
[null,null,null,"Store",{"$f":"3.6*5.2","v":18.720000000000002},{"$f":"(3.6*2+5.2*2)*3","v":52.800000000000004},22.464000000000002,0,{"$f":"2.4*2","v":4.8},0,0,0,35.376000000000005,39.888000000000005,0,0,0,0,{"$f":"2.4*1.13","v":2.7119999999999997},0,2,0,0,0]
[null,null,null,"Store 1",{"$f":"3.6*5.2","v":18.720000000000002},{"$f":"(3.6*2+5.2*2)*3","v":52.800000000000004},22.464000000000002,{"$f":"H9","v":2.1459999999999999},null,{"$f":"J9","v":8.56},0,0,35.376000000000005,39.888000000000005,{"$f":"H13","v":2.1459999999999999},0,0,0,{"$f":"2.4*2","v":4.8},{"$f":"T9","v":2.1459999999999999},2,0,0,0,12,24,{"$f":"12+O13","v":14.146000000000001}]
[null,null,null,"Externally",{"$nulls":8},{"$f":"(25*3.5*2)+(8*2*3.5)","v":231}]
[null,null,null,"External Brick Fence",{"$nulls":8},{"$f":"(120+135+32+175+75+10)*0.4*2.2*2+(90*2*2.2)","v":1358.7200000000003},{"$nulls":11},{"$f":"90*2","v":180},null,"LM = 90","LM = 90"]
[]
[]
[{"$nulls":9},{"$f":"SUM(J5:J13)*0.2","v":11.984000000000002},{"$f":"SUM(K5:K13)","v":103.39359999999999},{"$f":"SUM(L5:L15)","v":80.600000000000009},{"$f":"SUM(M5:M13)","v":241.9128}]