{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Price Schedule Form"],"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,"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":"Price Schedule Form","index":0,"n_rows":110,"n_cols":13,"rows_kept":110,"cut":false,"hidden":false,"merged":[[97,1,103,1],[97,2,103,2],[37,1,39,1],[37,2,39,2],[37,3,39,7],[37,8,39,8],[91,2,94,2],[91,3,94,7],[91,8,94,8],[91,9,94,9],[91,10,94,10],[91,11,94,11],[105,3,105,7],[105,11,105,12],[97,10,103,10],[97,11,103,11],[97,3,103,7],[97,8,103,8],[97,9,103,9],[87,8,90,8],[87,9,90,9],[87,10,90,10],[87,11,90,11],[96,3,96,7],[86,3,86,7],[87,1,90,1],[87,2,90,2],[87,3,90,7],[91,1,94,1],[70,11,72,11],[74,3,74,7],[75,1,84,1],[75,2,84,2],[75,3,84,7],[75,8,84,8],[75,9,84,9],[75,10,84,10],[75,11,84,11],[70,2,72,2],[70,3,72,7],[70,8,72,8],[70,9,72,9],[70,10,72,10],[51,1,72,1],[61,11,64,11],[65,2,69,2],[65,3,69,7],[65,8,69,8],[65,9,69,9],[65,10,69,10],[65,11,69,11],[44,9,48,9],[44,10,48,10],[44,11,48,11],[50,3,50,7],[51,2,57,2],[51,3,57,7],[51,8,57,8],[51,9,57,9],[51,10,57,10],[51,11,57,11],[61,2,64,2],[61,3,64,7],[61,8,64,8],[61,9,64,9],[61,10,64,10],[58,2,60,2],[58,3,60,7],[58,8,60,8],[58,9,60,9],[58,10,60,10],[58,11,60,11],[43,3,43,7],[44,1,48,1],[44,2,48,2],[44,3,48,7],[44,8,48,8],[40,9,41,9],[40,10,41,10],[40,11,41,11],[36,3,36,7],[40,2,41,2],[40,3,41,7],[40,8,41,8],[40,1,41,1],[37,9,39,9],[37,10,39,10],[37,11,39,11],[8,8,11,8],[8,9,11,9],[8,10,11,10],[8,11,11,11],[8,2,11,2],[20,11,22,11],[24,3,24,7],[25,1,34,1],[25,3,25,7],[26,2,34,2],[26,3,34,7],[26,8,34,8],[26,9,34,9],[26,10,34,10],[26,11,34,11],[20,2,22,2],[20,3,22,7],[20,8,22,8],[20,9,22,9],[20,10,22,10],[14,1,22,1],[6,1,11,1],[106,3,106,7],[107,3,107,7],[105,1,107,1],[106,11,106,12],[107,11,107,12],[109,0,110,13],[1,2,1,6],[1,8,1,12],[3,2,3,6],[13,3,13,7],[14,2,19,2],[14,3,19,7],[14,8,19,8],[14,9,19,9],[14,10,19,10],[14,11,19,11],[5,3,5,7],[6,3,7,7],[6,2,7,2],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[8,3,11,7]]}
[]
[null,null,"DAHR EL AHMAR PROJECT",{"$nulls":5},"REF DA - 2015-06-26 - DDA01"]
[]
[{"$nulls":8},"UNIT","Qtty","UP","Price"]
[]
[null,1,null,"Preparation of site",{"$nulls":8},{"$f":"SUM(L7:L12)","v":0}]
[null,null,1,"General work for preparation of the site in the existing building",{"$nulls":4},"L S",1,null,{"$f":"J7*K7","v":0}]
[]
[null,null,1,"General maintenance of the existing doors and columns by paint and treat of lock and handles - 2 wc and 4 showers doors included by repairing, changing or installing",{"$nulls":4},"L S",1,null,{"$f":"J9*K9","v":0}]
[]
[]
[]
[]
[null,{"$f":"B6+1","v":2},null,"Reinforced Concrete : 35Mpa",{"$nulls":8},{"$f":"SUM(L15:L23)","v":0}]
[null,null,1,"# Concrete columns 400x400xmm, 1.60 meter Height at the base of the steel structural top, Complete with 12-d16mm steel rebars FIXED BY INTRODUCING EPOXY into the old construction ASSURING GOOD JOINT with the new constrcution, and 10mm tie bars (spacement less than 18cm)",{"$nulls":4},"UNIT",28,null,{"$f":"J15*K15","v":0}]
[]
[]
[]
[]
[]
[null,null,{"$f":"C15+1","v":2},"# 400x200 mm tie beam at the top of the perimeter of block wall, Reinforced with 4-16mm rebar's top and bottom with strips 8mm @ 180mm maximum spacing ",{"$nulls":4},"ML",240,null,{"$f":"J21*K21","v":0}]
[]
[]
[]
[null,{"$f":"B14+1","v":3},null,"STEEL STRUCTURE BUILDING ",{"$nulls":8},{"$f":"SUM(L27)","v":0}]
[null,null,1,"A Steel structure as shown on drawings. "]
[null,null,{"$f":"C26+1","v":2},"Minimum design loads requirements: Wind load 1/10 : 0.6 Kpa Ground Snow loads: 2.0 Kpa. Insulate roof panels on the roof plus 0.5m down on the side wall (perimeters) when needed on site, painted as per owner choice - including all kind work needed for fixing and closing (Plates and Accessories) all the top by beams, transversal steel rectangular tube profil covered by sandwich pannel",{"$nulls":4},"m2",1160,null,{"$f":"J27*K27","v":0}]
{"$rows_empty":9}
[null,{"$f":"B25+1","v":4},null,"Concrete block wall ",null," ",{"$nulls":6},{"$f":"SUM(L38:L42)","v":0}]
[null,null,1,"# A 200mm concrete block for exterior walls, including all needed material and labor for fixing",{"$nulls":4},"m2",{"$f":"120*2+40+2*20","v":320},null,{"$f":"J38*K38","v":0}]
[]
[]
[null,null,{"$f":"C38+1","v":2},"# A 120mm concrete block for interior walls, including all all needed material and labor for fixing",{"$nulls":4},"m2",20,null,{"$f":"J41*K41","v":0}]
[]
[]
[null,{"$f":"B37+1","v":5},null,"Plastering",{"$nulls":8},{"$f":"SUM(L45)","v":0}]
[null,null,1,"The job includes the supply of sand, cement, water, equipment, material transportation, labor and all what is needed to complete the job. By plastering all the walls constructed by concrete block, on both sides",{"$nulls":4},"m2",{"$f":"J38*2+100","v":740},null,{"$f":"J45*K45","v":0}]
[]
[]
[]
[]
[]
[null,{"$f":"B44+1","v":6},null,"Sanitary - Plumbing work",{"$nulls":8},{"$f":"SUM(L52:L73)","v":0}]
[null,null,1,"The job includes the supply of pipes and fittings (Drainage and potable water network), equipment, material transportation, labor and all what is needed to complete the job. SUpply and install all material needed for interior sanitary network serving  2 wc, 4 washbasin and 4 showers (Existing building)",{"$nulls":4},"LS",1,null,{"$f":"J52*K52","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"C52+1","v":2},"Ceramic for wc (floor and walls), medium quality  20x20 or 30x30, including all needed material and labor for execution according to the design.",{"$nulls":4},"m2",100,null,{"$f":"J59*K59","v":0}]
[]
[]
[null,null,{"$f":"C52+1","v":2},"Stand-up Showers , including all needed accessories for the basin and water gun with connection to the network -  in and out.",{"$nulls":4},"UNIT",4,null,{"$f":"J62*K62","v":0}]
[]
[]
[]
[null,null,{"$f":"C62+1","v":3},"Sinks in ceramic - medium quality , including all needed material and labour for connection and operation.",{"$nulls":4},"UNIT",4,null,{"$f":"J66*K66","v":0}]
[]
[]
[]
[]
[null,null,{"$f":"C66+1","v":4},"Bathroom equipement for wc with needed fixtures assuring connection with the water network - in and out ",{"$nulls":4},"UNIT",2,null,{"$f":"J71*K71","v":0}]
[]
[]
[]
[null,{"$f":"B51+1","v":7},null,"Electricity work",{"$nulls":8},{"$f":"SUM(L76)","v":0}]
[null,null,1,"- The job includes the supply of cables and fittings, equipment, material transportation and labour needed to complete the job. Exact Lighting points will be defined after receipt of shop drawings by the contractor - Using 1.5mm2 brass cable and led lamp for 150W lighting \n- Work also includes electric output points across the hall to ensure service points for future additional mobile  equipment - Using 4mm2 brass cable, including the control pannel with its 16 breakers distributed to cover all the network",{"$nulls":4},"Point",60,null,{"$f":"J76*K76","v":0}]
{"$rows_empty":10}
[null,{"$f":"B75+1","v":8},null,"Paint",{"$nulls":8},{"$f":"SUM(L88:L95)","v":0}]
[null,null,1,"The job includes the supply of paint , eggshell type , equipment, material transportation, labour ( 4 layers of paint) and all what is needed to complete the job. Color as per owner choice",{"$nulls":4},"m2",{"$f":"J45+50","v":790},null,{"$f":"J88*K88","v":0}]
[]
[]
[]
[null,null,{"$f":"C88+1","v":2},"Paint by roll an external texture for all the wall around the hall with the existing slab , with all needed material, transportation and labor to complete the job. Color as per owner choice",{"$nulls":4},"m2",{"$f":"160*4+60","v":700},null,{"$f":"J92*K92","v":0}]
[]
[]
[]
[]
[null,{"$f":"B87+1","v":9},null,"Aluminum window with double glazing ",null," ",{"$nulls":6},{"$f":"SUM(L98)","v":0}]
[null,null,1,"Include the supply of Aluminum window, type sidem 2000 or equivalent, complete double glazing, and all what is needed to complete the job. Color as per owner choice, 12 Pieces 3x1 - 4 movable pieces (each one with two sliding pannels) each sliding pannel equipped with four rolling accessories to support the high weight of double glazing -",{"$nulls":4},"m2",{"$f":"2*3*2*3*1","v":36},null,{"$f":"J98*K98","v":0}]
{"$rows_empty":7}
[null,{"$f":"B97+1","v":10},null,"TOTAL COST",{"$nulls":7},{"$f":"SUM(M6:M104)","v":0}]
[null,null,null,"VAT 10% (if applicable)"]
[null,null,null,"GRANT TOTAL COST",{"$nulls":7},{"$f":"SUM(L106:M107)","v":0}]
[]
["Every Task included : The supply of Material, Transportation, Labor and all what is needed to complete the job. "]