{"slug":"ceramic-and-porcelain-floor-wall-skirting-and-adhesive-qto-sheet","sheets":[{"name":"1_حصر_الأرضيات_والوزرات","maxRow":15,"maxCol":13,"colWidths":[16.0,60.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر كميات سيراميك وبورسلين الأرضيات والوزرات وتحويل الوزرات إلى متر مربع وعدد بلاطات (BOQ-FIN-092)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":"حصر تفصيلي لمسطحات أرضيات الفراغات المعمارية (م2) وأطوال الوزرات (م.ط) مع خصم فتحات الأبواب وحساب الهالك وإجمالي المساحة التصميمية","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":104.0,"cells":[{"c":"A3","v":"اسم المشروع:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C3","v":"مشروع تشطيبات الأبراج السكنية والإدارية - المرحلة الثانية","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F3","v":"مهندس المكتب الفني:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"H3","v":"م. طارق عبد العزيز","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"J3","v":"عدد القطع الناتجة من قص بلاطة للوزرات:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"L3","v":6,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"M3","v":"شرائح/بلاطة (ارتفاع 10 سم من بلاطة 60×60)","bg":"#E2E8F0","al":"center"}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"جدول حصر أرضيات البورسلين والسيراميك والوزرات لكل فراغ معماري (الخلايا الصفراء مدخلات أبعاد الفراغ ومقاس البلاطة)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":128.0,"cells":[{"c":"A5","v":"كود الفراغ","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم الفراغ المعماري وتوصيف تشطيب الأرضيات والوزرات","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"عدد النماذج","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"طول الفراغ (م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"عرض الفراغ (م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"مسطح الأرضية الصافي (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"محيط الحوائط (م.ط)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"خصم عروض الأبواب (م.ط)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"صافي طول الوزرة (م.ط)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"طول البلاطة (م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"مسطح البلاطة الواحدة (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"مسطح البلاطات اللازمة للوزرة (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M5","v":"إجمالي مسطح التوريد شامل 8% هالك (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":199.9,"cells":[{"c":"A6","v":"FLR-01","b":true,"al":"center"},{"c":"B6","v":"بهو الاستقبال والمدخل الرئيسي - بورسلين قطع ليزر 120×60 سم لامع مع وزرة مشطوفة 10 سم"},{"c":"C6","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D6","v":12.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":6.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":160,"f":"=ROUND(C6*D6*E6,2)","al":"center","nf":"#,##0.00"},{"c":"G6","v":75.6,"f":"=ROUND(C6*2*(D6+E6),2)","al":"center","nf":"#,##0.00"},{"c":"H6","v":8.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":67.2,"f":"=MAX(0,G6-H6)","al":"center","nf":"#,##0.00"},{"c":"J6","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":0.72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L6","v":0,"f":"=ROUND((I6/(J6*$L$3))*K6,2)","al":"center","nf":"#,##0.00"},{"c":"M6","v":172.8,"f":"=ROUND((F6+L6)*1.08,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":151.9,"cells":[{"c":"A7","v":"FLR-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"صالات المعيشة والاستقبال بالوحدات - بورسلين فول بودي 60×60 سم فرز أول مع وزرة","bg":"#F8FAFC"},{"c":"C7","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D7","v":7.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":4.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":552.96,"f":"=ROUND(C7*D7*E7,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G7","v":384,"f":"=ROUND(C7*2*(D7+E7),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H7","v":35.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":348.8,"f":"=MAX(0,G7-H7)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J7","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":0.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L7","v":0,"f":"=ROUND((I7/(J7*$L$3))*K7,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"M7","v":597.2,"f":"=ROUND((F7+L7)*1.08,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":128.0,"cells":[{"c":"A8","v":"FLR-03","b":true,"al":"center"},{"c":"B8","v":"غرف النوم الرئيسية (Master Bedrooms) - بورسلين باركيه إسباني 120×20 سم"},{"c":"C8","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D8","v":4.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":309.12,"f":"=ROUND(C8*D8*E8,2)","al":"center","nf":"#,##0.00"},{"c":"G8","v":281.6,"f":"=ROUND(C8*2*(D8+E8),2)","al":"center","nf":"#,##0.00"},{"c":"H8","v":30.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":251.2,"f":"=MAX(0,G8-H8)","al":"center","nf":"#,##0.00"},{"c":"J8","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":0.24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L8","v":0,"f":"=ROUND((I8/(J8*$L$3))*K8,2)","al":"center","nf":"#,##0.00"},{"c":"M8","v":333.85,"f":"=ROUND((F8+L8)*1.08,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":128.0,"cells":[{"c":"A9","v":"FLR-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"غرف النوم الفرعية والأطفال - سيراميك قطع ليزر 60×60 سم مطفي مع وزرة","bg":"#F8FAFC"},{"c":"C9","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D9","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":486.4,"f":"=ROUND(C9*D9*E9,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G9","v":499.2,"f":"=ROUND(C9*2*(D9+E9),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H9","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":467.2,"f":"=MAX(0,G9-H9)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J9","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":0.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"f":"=ROUND((I9/(J9*$L$3))*K9,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"M9","v":525.31,"f":"=ROUND((F9+L9)*1.08,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":151.9,"cells":[{"c":"A10","v":"FLR-05","b":true,"al":"center"},{"c":"B10","v":"الممرات وطرقات التوزيع الداخلية - بورسلين قطع ليزر 60×60 سم متجانس مع الصالات"},{"c":"C10","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":5.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":1.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":123.2,"f":"=ROUND(C10*D10*E10,2)","al":"center","nf":"#,##0.00"},{"c":"G10","v":220.8,"f":"=ROUND(C10*2*(D10+E10),2)","al":"center","nf":"#,##0.00"},{"c":"H10","v":72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":148.8,"f":"=MAX(0,G10-H10)","al":"center","nf":"#,##0.00"},{"c":"J10","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":0.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":0,"f":"=ROUND((I10/(J10*$L$3))*K10,2)","al":"center","nf":"#,##0.00"},{"c":"M10","v":133.06,"f":"=ROUND((F10+L10)*1.08,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":128.0,"cells":[{"c":"A11","v":"FLR-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"المكاتب الإدارية وقاعات الاجتماعات - بورسلين مضاد للبري 60×60 سم رمادي","bg":"#F8FAFC"},{"c":"C11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":260,"f":"=ROUND(C11*D11*E11,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G11","v":184,"f":"=ROUND(C11*2*(D11+E11),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H11","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":168,"f":"=MAX(0,G11-H11)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J11","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K11","v":0.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":0,"f":"=ROUND((I11/(J11*$L$3))*K11,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"M11","v":280.8,"f":"=ROUND((F11+L11)*1.08,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":199.9,"cells":[{"c":"A12","v":"FLR-07","b":true,"al":"center"},{"c":"B12","v":"أرضيات الحمامات الرئيسية والفرعية - سيراميك مانع للانزلاق (Anti-Slip R10) مقاس 60×60 سم"},{"c":"C12","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D12","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":197.12,"f":"=ROUND(C12*D12*E12,2)","al":"center","nf":"#,##0.00"},{"c":"G12","v":320,"f":"=ROUND(C12*2*(D12+E12),2)","al":"center","nf":"#,##0.00"},{"c":"H12","v":25.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":294.4,"f":"=MAX(0,G12-H12)","al":"center","nf":"#,##0.00"},{"c":"J12","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K12","v":0.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":0,"f":"=ROUND((I12/(J12*$L$3))*K12,2)","al":"center","nf":"#,##0.00"},{"c":"M12","v":212.89,"f":"=ROUND((F12+L12)*1.08,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":128.0,"cells":[{"c":"A13","v":"FLR-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"أرضيات المطابخ والأوفيس - بورسلين مطفي عالي المقاومة للأحماض 60×60 سم","bg":"#F8FAFC"},{"c":"C13","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D13","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":172.8,"f":"=ROUND(C13*D13*E13,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G13","v":211.2,"f":"=ROUND(C13*2*(D13+E13),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H13","v":14.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":196.8,"f":"=MAX(0,G13-H13)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J13","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K13","v":0.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":0,"f":"=ROUND((I13/(J13*$L$3))*K13,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"M13","v":186.62,"f":"=ROUND((F13+L13)*1.08,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":175.9,"cells":[{"c":"A14","v":"FLR-09","b":true,"al":"center"},{"c":"B14","v":"التراسات والشرفات الخارجية - سيراميك خارجي مانع للانزلاق (R11) مقاس 60×60 سم"},{"c":"C14","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D14","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":145.92,"f":"=ROUND(C14*D14*E14,2)","al":"center","nf":"#,##0.00"},{"c":"G14","v":259.2,"f":"=ROUND(C14*2*(D14+E14),2)","al":"center","nf":"#,##0.00"},{"c":"H14","v":38.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":220.8,"f":"=MAX(0,G14-H14)","al":"center","nf":"#,##0.00"},{"c":"J14","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"K14","v":0.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L14","v":0,"f":"=ROUND((I14/(J14*$L$3))*K14,2)","al":"center","nf":"#,##0.00"},{"c":"M14","v":157.59,"f":"=ROUND((F14+L14)*1.08,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":44.0,"cells":[{"c":"A15","v":"إجمالي مسطحات أرضيات ووزرات المشروع (م2 / م.ط)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":2407.52,"f":"=SUM(F6:F14)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":2435.6,"f":"=SUM(G6:G14)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":272.4,"f":"=SUM(H6:H14)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":2163.2,"f":"=SUM(I6:I14)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K15","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L15","v":0,"f":"=SUM(L6:L14)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"M15","v":2600.12,"f":"=SUM(M6:M14)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"2_حصر_حوائط_الحمامات","maxRow":11,"maxCol":12,"colWidths":[16.0,60.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر كميات سيراميك وبورسلين حوائط الحمامات والمطابخ والمناطق الرطبة مع خصم الفتحات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":"حساب المسطح الهندسي الصافي لتكسيات الحوائط بعد خصم الأبواب والشبابيك والتجاويف الجدارية وإضافة نسبة الهالك وحساب عدد الكراتين","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"جدول حصر سيراميك وبورسلين الحوائط للمناطق الرطبة والديكورية (الخلايا الصفراء مدخلات هندسية)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":104.0,"cells":[{"c":"A4","v":"كود البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الفراغ وتوصيف سيراميك / بورسلين الحوائط","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"عدد الفراغات","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"محيط الحوائط للفراغ (م.ط)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"ارتفاع التكسيات (م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المسطح القائم الإجمالي (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"خصم فتحات الأبواب والشبابيك للفراغ (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي خصم الفتحات (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"صافي مسطح الحوائط الهندسي (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"نسبة الهالك والقص (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"إجمالي المسطح شامل الهالك (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"عدد الكراتين المطلوبة (عبوة 1.44 م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":175.9,"cells":[{"c":"A5","v":"WAL-01","b":true,"al":"center"},{"c":"B5","v":"حوائط الحمامات الرئيسية (Master Bath) - بورسلين حوائط 60×120 سم رخامي فاتح"},{"c":"C5","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D5","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":448,"f":"=ROUND(C5*D5*E5,2)","al":"center","nf":"#,##0.00"},{"c":"G5","v":2.45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":39.2,"f":"=ROUND(C5*G5,2)","al":"center","nf":"#,##0.00"},{"c":"I5","v":408.8,"f":"=MAX(0,F5-H5)","al":"center","nf":"#,##0.00"},{"c":"J5","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K5","v":441.5,"f":"=ROUND(I5*(1+J5),2)","al":"center","nf":"#,##0.00"},{"c":"L5","v":307,"f":"=ROUNDUP(K5/1.44,0)","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":128.0,"cells":[{"c":"A6","v":"WAL-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"حوائط كبائن الشاور الديكورية (Feature Wall) - بورسلين بارز 30×90 سم","bg":"#F8FAFC"},{"c":"C6","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D6","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":98.56,"f":"=ROUND(C6*D6*E6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G6","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":3.2,"f":"=ROUND(C6*G6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I6","v":95.36,"f":"=MAX(0,F6-H6)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J6","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K6","v":104.9,"f":"=ROUND(I6*(1+J6),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"L6","v":73,"f":"=ROUNDUP(K6/1.44,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":151.9,"cells":[{"c":"A7","v":"WAL-03","b":true,"al":"center"},{"c":"B7","v":"حوائط الحمامات الفرعية وحمامات الضيوف - سيراميك قطع ليزر 30×60 سم"},{"c":"C7","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D7","v":8.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":394.24,"f":"=ROUND(C7*D7*E7,2)","al":"center","nf":"#,##0.00"},{"c":"G7","v":2.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":36.8,"f":"=ROUND(C7*G7,2)","al":"center","nf":"#,##0.00"},{"c":"I7","v":357.44,"f":"=MAX(0,F7-H7)","al":"center","nf":"#,##0.00"},{"c":"J7","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K7","v":382.46,"f":"=ROUND(I7*(1+J7),2)","al":"center","nf":"#,##0.00"},{"c":"L7","v":266,"f":"=ROUNDUP(K7/1.44,0)","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":151.9,"cells":[{"c":"A8","v":"WAL-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"حوائط المطابخ الرئيسية خلف الوحدات (Backsplash & Full Wall) - سيراميك 30×60 سم","bg":"#F8FAFC"},{"c":"C8","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D8","v":11.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":2.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":465.92,"f":"=ROUND(C8*D8*E8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G8","v":3.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":49.6,"f":"=ROUND(C8*G8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I8","v":416.32,"f":"=MAX(0,F8-H8)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J8","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K8","v":445.46,"f":"=ROUND(I8*(1+J8),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"L8","v":310,"f":"=ROUNDUP(K8/1.44,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":175.9,"cells":[{"c":"A9","v":"WAL-05","b":true,"al":"center"},{"c":"B9","v":"حوائط دورات المياه الإدارية والخدمية - سيراميك لامع مضاد للبكتيريا 30×60 سم"},{"c":"C9","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D9","v":12.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":277.76,"f":"=ROUND(C9*D9*E9,2)","al":"center","nf":"#,##0.00"},{"c":"G9","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":25.6,"f":"=ROUND(C9*G9,2)","al":"center","nf":"#,##0.00"},{"c":"I9","v":252.16,"f":"=MAX(0,F9-H9)","al":"center","nf":"#,##0.00"},{"c":"J9","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K9","v":269.81,"f":"=ROUND(I9*(1+J9),2)","al":"center","nf":"#,##0.00"},{"c":"L9","v":188,"f":"=ROUNDUP(K9/1.44,0)","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":"WAL-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"حوائط غرف الغسيل والخدمة (Laundry Rooms) - سيراميك 30×60 سم فرز أول","bg":"#F8FAFC"},{"c":"C10","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":6.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":2.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":245.76,"f":"=ROUND(C10*D10*E10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G10","v":1.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":30.4,"f":"=ROUND(C10*G10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I10","v":215.36,"f":"=MAX(0,F10-H10)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J10","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K10","v":228.28,"f":"=ROUND(I10*(1+J10),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"L10","v":159,"f":"=ROUNDUP(K10/1.44,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":44.0,"cells":[{"c":"A11","v":"إجمالي مسطحات وكراتين سيراميك وبورسلين الحوائط","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F11","v":1930.24,"f":"=SUM(F5:F10)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H11","v":184.8,"f":"=SUM(H5:H10)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":1745.44,"f":"=SUM(I5:I10)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":"-","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K11","v":1872.41,"f":"=SUM(K5:K10)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":1303,"f":"=SUM(L5:L10)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"3_حاسبة_الكراتين_والغراء","maxRow":16,"maxCol":9,"colWidths":[16.0,60.0,20.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة كراتين البورسلين والسيراميك ومواد اللصق (غراء C2TE S1 ومونة وسقية) والمقايسة التثمينية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":"تحويل المساحات الإجمالية من شيتات الحصر إلى طلبيات شراء بالكرتونة والشكارة وتقدير التكلفة المالية شاملة المصنعيات وضريبة القيمة المضافة","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"جدول طلبيات التوريد والمقايسة التثمينية المتكاملة لأعمال السيراميك والبورسلين (مربوط مع شيت 1 وشيت 2)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":104.0,"cells":[{"c":"A4","v":"كود البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الخامات ومواد التركيب أو بند المصنعيات","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"وحدة القياس","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"إجمالي المسطح المرجعي (م2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"معدل التغطية / العبوة القياسية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الكمية المطلوبة للطلبية (مقربة لأعلى)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"فئة التوريد للوحدة (ج.م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"فئة المصنعية للوحدة (ج.م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي التكلفة التقديرية (ج.م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":175.9,"cells":[{"c":"A5","v":"MAT-01","b":true,"al":"center"},{"c":"B5","v":"توريد كراتين بورسلين وسيراميك للأرضيات والوزرات (عبوة الكرتونة 1.44 م2)"},{"c":"C5","v":"كرتونة","b":true,"al":"center"},{"c":"D5","v":2600.12,"f":"='1_حصر_الأرضيات_والوزرات'!M15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":1.44,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":1806,"f":"=ROUNDUP(D5/E5,0)","b":true,"al":"center","nf":"#,##0"},{"c":"G5","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":1228080,"f":"=ROUND(F5*(G5+H5),2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":151.9,"cells":[{"c":"A6","v":"MAT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"توريد كراتين سيراميك وبورسلين للحوائط والمناطق الرطبة (عبوة الكرتونة 1.44 م2)","bg":"#F8FAFC"},{"c":"C6","v":"كرتونة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D6","v":1872.41,"f":"='2_حصر_حوائط_الحمامات'!K11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":1.44,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":1301,"f":"=ROUNDUP(D6/E6,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":590,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":767590,"f":"=ROUND(F6*(G6+H6),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":199.9,"cells":[{"c":"A7","v":"MAT-03","b":true,"al":"center"},{"c":"B7","v":"شكاير غراء بورسلين بوليمري محسن (C2TE S1) زنة 20 كجم (تغطية الشكارة 4.0 م2 بسمك 4 مم)"},{"c":"C7","v":"شكارة 20 كجم","b":true,"al":"center"},{"c":"D7","v":4472.53,"f":"=D5+D6","al":"center","nf":"#,##0.00"},{"c":"E7","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":1119,"f":"=ROUNDUP(D7/E7,0)","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":380460,"f":"=ROUND(F7*(G7+H7),2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":199.9,"cells":[{"c":"A8","v":"MAT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"أسمنت بورتلاندي عادي CEM I 42.5N لفرشة لياسة تسوية الأرضيات (شكارة 50 كجم لكل 3.5 م2)","bg":"#F8FAFC"},{"c":"C8","v":"شكارة 50 كجم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D8","v":2600.12,"f":"=D5","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E8","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":743,"f":"=ROUNDUP(D8/E8,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":100305,"f":"=ROUND(F8*(G8+H8),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":175.9,"cells":[{"c":"A9","v":"MAT-05","b":true,"al":"center"},{"c":"B9","v":"رمل حرش نظيف مغسول لفرشة تسوية الأرضيات بسمك متوسط 5 سم (1 م3 يغطي 20 م2)"},{"c":"C9","v":"م3","b":true,"al":"center"},{"c":"D9","v":2600.12,"f":"=D5","al":"center","nf":"#,##0.00"},{"c":"E9","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":131,"f":"=ROUNDUP(D9/E9,0)","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":28820,"f":"=ROUND(F9*(G9+H9),2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":151.9,"cells":[{"c":"A10","v":"MAT-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مادة سقية الفواصل والترويبة المقاومة للمياه والبكتيريا (عبوة 5 كجم تغطي 25 م2)","bg":"#F8FAFC"},{"c":"C10","v":"عبوة 5 كجم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":4472.53,"f":"=D5+D6","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E10","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":179,"f":"=ROUNDUP(D10/E10,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":275,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":49225,"f":"=ROUND(F10*(G10+H10),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":175.9,"cells":[{"c":"A11","v":"MAT-07","b":true,"al":"center"},{"c":"B11","v":"أكياس كلبسات وأوابين تسوية ليفل البورسلين وصلايب فواصل 2 مم (كيس لكل 15 م2)"},{"c":"C11","v":"كيس","b":true,"al":"center"},{"c":"D11","v":4472.53,"f":"=D5+D6","al":"center","nf":"#,##0.00"},{"c":"E11","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":299,"f":"=ROUNDUP(D11/E11,0)","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":28405,"f":"=ROUND(F11*(G11+H11),2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":199.9,"cells":[{"c":"A12","v":"LAB-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مصنعية تركيب أرضيات ووزرات البورسلين والسيراميك شاملة الشرب واللياسة واللصق المزدوج","bg":"#F8FAFC"},{"c":"C12","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":2407.52,"f":"='1_حصر_الأرضيات_والوزرات'!F15+'1_حصر_الأرضيات_والوزرات'!L15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":2407.52,"f":"=ROUND(D12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":445391.2,"f":"=ROUND(F12*(G12+H12),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":151.9,"cells":[{"c":"A13","v":"LAB-02","b":true,"al":"center"},{"c":"B13","v":"مصنعية تركيب سيراميك وبورسلين حوائط الحمامات والمطابخ بالبؤج والأوتار والغراء"},{"c":"C13","v":"م2","b":true,"al":"center"},{"c":"D13","v":1745.44,"f":"='2_حصر_حوائط_الحمامات'!I11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":1745.44,"f":"=ROUND(D13,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":340360.8,"f":"=ROUND(F13*(G13+H13),2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"إجمالي تكلفة توريد ومصنعيات بنود السيراميك والبورسلين قبل الضريبة (ج.م)","bg":"#E2E8F0","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I14","v":3368637,"f":"=SUM(I5:I13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"ضريبة القيمة المضافة المقررة على أعمال التوريد والتركيب (VAT %)","bg":"#E2E8F0","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H15","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I15","v":505295.55,"f":"=ROUND(I14*H15,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":46.0,"cells":[{"c":"A16","v":"الإجمالي العام لمقايسة توريد وتركيب السيراميك والبورسلين شاملاً الضريبة (ج.م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I16","v":3873932.55,"f":"=I14+I15","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]}]}]}