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

{"sheet":"עלויות שיפוץ האמבטיה","index":0,"n_rows":41,"n_cols":7,"rows_kept":41,"merged":[[1,1,1,6],[3,3,3,4],[3,5,3,6]]}
[]
[null,"גליון עבודה עבור עלויות שיפוץ האמבטיה"]
[]
[null,"פריטים","כמות","עלות מפורטת (ש\"ח)",null,"עלות כוללת (ש\"ח)"]
[null,"אמבטיה/מקלחון",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"אמבט, ברזל יצוק, '5, סטנדרטי",1,250,null,{"$f":"C6*D6","v":250},{"$f":"C6*E6","v":0}]
[null,"דלתות מקלחון, תלויות, סטנדרטיות",1,200,null,{"$f":"C7*D7","v":200},{"$f":"C7*E7","v":0}]
[null,"ראש מקלחת, סטנדרטי",1,50,null,{"$f":"C8*D8","v":50},{"$f":"C8*E8","v":0}]
[null,"ציפוי קיר האמבט, סטנדרטי",1,200,null,{"$f":"C9*D9","v":200},{"$f":"C9*E9","v":0}]
[null,"ארוניות",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"ארונית תרופות \"24, מפוארת",1,200,null,{"$f":"C11*D11","v":200},{"$f":"C11*E11","v":0}]
[null,"מראה מודולרית \"30, סטנדרטית",2,100,null,{"$f":"C12*D12","v":200},{"$f":"C12*E12","v":0}]
[null,"משטחי דלפק",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"אריחי קרמיקה, מפוארים (כמות לפי רגל קווית)",5,22.5,null,{"$f":"C14*D14","v":112.5},{"$f":"C14*E14","v":0}]
[null,"ברזים",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"ברז, אמבטיה, סטנדרטי",1,90,null,{"$f":"C16*D16","v":90},{"$f":"C16*E16","v":0}]
[null,"ברז, מקלחון, ידית אחת, סטנדרטי",1,115,null,{"$f":"C17*D17","v":115},{"$f":"C17*E17","v":0}]
[null,"ברז כיור, סטנדרטי",1,95,null,{"$f":"C18*D18","v":95},{"$f":"C18*E18","v":0}]
[null,"ריצוף",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"אריח קרמיקה, סטנדרטי (כמות לפי רגל בריבוע)",35,12,null,{"$f":"C20*D20","v":420},{"$f":"C20*E20","v":0}]
[null,"אביזרי מתכת",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"מתקן למגבת, סטנדרטי",2,15,null,{"$f":"C22*D22","v":30},{"$f":"C22*E22","v":0}]
[null,"מתקן לנייר טואלט",1,10,null,{"$f":"C23*D23","v":10},{"$f":"C23*E23","v":0}]
[null,"תאורה",null,"משוער","ממשי","משוער","ממשי"]
[null,"נורות שקועות, סטנדרטיות",4,25,null,{"$f":"C25*D25","v":100},{"$f":"C25*E25","v":0}]
[null,"כיורים",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"בית שימוש, סטנדרטי",2,60,null,{"$f":"C27*D27","v":120},{"$f":"C27*E27","v":0}]
[null,"אסלות/מתקני בידה",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"אסלה, סטנדרטי",1,120,null,{"$f":"C29*D29","v":120},{"$f":"C29*E29","v":0}]
[null,"אוורור",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"מפלט מאוורר/תאורה, סטנדרטי",1,60,null,{"$f":"C31*D31","v":60},{"$f":"C31*E31","v":0}]
[null,"קירות",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"טפט מעוצב, מהודר (כמות לפי רגל בריבוע)",192,0.95,null,{"$f":"C33*D33","v":182.39999999999998},{"$f":"C33*E33","v":0}]
[null,"חלונות",null,"אומדן","בפועל","אומדן","בפועל"]
[null,"חלון צרפתי מעץ, מהודר",2,120,null,{"$f":"C35*D35","v":240},{"$f":"C35*E35","v":0}]
[null,"אחר",null,"אומדן","בפועל","אומדן","בפועל"]
[{"$nulls":5},{"$f":"C37*D37","v":0},{"$f":"C37*E37","v":0}]
[null,"סכום ביניים",{"$nulls":3},{"$f":"SUM(F6:F37)","v":2794.9},{"$f":"SUM(G6:G37)","v":0}]
[null,"הוצאות בלתי צפויות",{"$nulls":3},"אומדן","בפועל"]
[null,"הוסף 30%",{"$nulls":3},{"$f":"F38*0.3","v":838.47},0]
[null,"סך הכל",{"$nulls":3},{"$f":"SUM(F38,F40)","v":{"v":3633.37,"d":"₪ 3,633.37"}},{"$f":"SUM(G38,G40)","v":{"v":0,"d":"₪ 0.00"}}]