{"slug":"ceramic-porcelain-marble-and-granite-flooring-and-wall-tiling-boq-sheet","sheets":[{"name":"مقايسة_الأرضيات_والتكسيات","maxRow":32,"maxCol":12,"colWidths":[11.0,13.0,54.0,24.0,10.0,13.0,16.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة أعمال الأرضيات والحوائط من البورسلين والسيراميك والرخام والجرانيت (Flooring, Tiling & Natural Stone BOQ)","bg":"#0F2942","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":34.0,"cells":[{"c":"A2","v":"حصر وتسعير البورسلين باللصق الأسمنتي (C2TE S1)، الوزرات وفواصل التمدد، وترابيع ودرج الرخام والجرانيت وفق (ANSI A108 & ISO 13006)","bg":"#7C4D12","fg":"#FEF3C7","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#F1F5F9","fg":"#0F2942","b":true},{"c":"B4","v":"المقر الإداري والفندقي المتكامل - تشطيبات داخلية وخارجية","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي مسطحات التبليط والرخام (م2):","bg":"#F1F5F9","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F4","v":4680,"f":"=F12+F13+F17+F18+F20+F21+F23+F24","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#F1F5F9","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I4","v":1512900,"f":"=K28","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J4","v":"متوسط تكلفة المتر المربع (شامل الضريبة):","bg":"#F1F5F9","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L4","v":434.95875,"f":"=K32/F4","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#F1F5F9","fg":"#0F2942","b":true},{"c":"B5","v":"BOQ-FIN-175 | ISO 13006 / EN 12004 / ASTM C503","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D5","v":"نسبة الهدر التصميمي المعياري:","bg":"#F1F5F9","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F5","v":"8.0% للبورسلين | 12.0% للرخام","fg":"#0F2942","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#F1F5F9","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I5","v":2035606.95,"f":"=K32","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"نسبة الخامات إلى المصنعيات:","bg":"#F1F5F9","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.71556,"f":"=I28/K28","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"رقم البند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / المقاس","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية الهندسية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد (شامل الهدر)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة المصنعية والتركيب","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي التركيب","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: طبقة التسوية الأسمنتية المسلحة بالألياف (Floor Screed) وفرشة الرمل النظيف","bg":"#EFE6DD","fg":"#0F2942","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":9,"h":128.0,"cells":[{"c":"A9","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B9","v":"03 54 16","fg":"#1E293B","al":"center"},{"c":"C9","v":"توريد وعمل طبقة لياسة أرضيات أسمنتية مسلحة بألياف البولي بروبيلين (Laser-Leveled Fiber-Reinforced Screed) بسمك متوسط 50 مم ومقاومة 25 MPa، شاملة دهان مادة رابطة لاتكس (SBR Slurry) وأوتار الضبط بالليزر لتجهيز السطح للصق البورسلين","fg":"#1E293B"},{"c":"D9","v":"BS 8204 / 50mm Screed","fg":"#1E293B","al":"center"},{"c":"E9","v":"م2","fg":"#1E293B","al":"center"},{"c":"F9","v":2150,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":42,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":24,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":90300,"f":"=F9*G9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":51600,"f":"=F9*H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":141900,"f":"=I9+J9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"f":"=K9/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":"1.02","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B10","v":"09 30 13","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C10","v":"توريد وفرش طبقة رمل سيليسي نظيف مغسول ومغربل بسمك متوسط 60 مم تعلوها مونة أسمنتية عيار 300 كجم أسمنت/م3 رمل بسمك 25 مم لتركيب ترابيع الرخام والجرانيت بالطريقة التقليدية","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D10","v":"ASTM C144 / Sand-Mortar Bed","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E10","v":"م2","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"F10","v":820,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":32,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":18,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":26240,"f":"=F10*G10","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":14760,"f":"=F10*H10","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":41000,"f":"=I10+J10","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"ثانياً: أرضيات ووزرات البورسلين المقصوص بالليزر (Rectified Porcelain Tiles — ISO 13006 BIa)","bg":"#EFE6DD","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":151.9,"cells":[{"c":"A12","v":"2.01","fg":"#1E293B","al":"center"},{"c":"B12","v":"09 30 13","fg":"#1E293B","al":"center"},{"c":"C12","v":"توريد وتركيب بلاط أرضيات بورسلين كامل السماكة مقصوص الحواف بالليزر (Full-Body Rectified Porcelain Tiles 120×60 cm - 10mm) بامتصاص مياه أقل من 0.5%، يُركب بمادة لصق أسمنتية بوليمرية مرنة (C2TE S1) بطريقة الفرد المزدوج (Double-Buttering) وكلبسات التسوية وسقية إيبوكسي","fg":"#1E293B"},{"c":"D12","v":"ISO 13006 BIa / EN 12004 C2TE","fg":"#1E293B","al":"center"},{"c":"E12","v":"م2","fg":"#1E293B","al":"center"},{"c":"F12","v":1480,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":145,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":55,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":214600,"f":"=F12*G12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J12","v":81400,"f":"=F12*H12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":296000,"f":"=I12+J12","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":0,"f":"=K12/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":13,"h":128.0,"cells":[{"c":"A13","v":"2.02","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B13","v":"09 30 13","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C13","v":"توريد وتركيب بلاط أرضيات بورسلين مطفي مانع للانزلاق (Anti-Slip Matte Porcelain Tiles 60×60 cm - R10/R11) للممرات والمطابخ والتراسات، يُركب بمادة لصق (C2TE) وعراميس 2 مم محشوة بجراوت أسمنتي بوليمري مقاوم للبقع (CG2WA)","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D13","v":"DIN 51130 R11 / ISO 13006","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E13","v":"م2","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"F13","v":670,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":105,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":42,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":70350,"f":"=F13*G13","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J13","v":28140,"f":"=F13*H13","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":98490,"f":"=I13+J13","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":0,"f":"=K13/$K$28","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":14,"h":128.0,"cells":[{"c":"A14","v":"2.03","fg":"#1E293B","al":"center"},{"c":"B14","v":"09 30 13","fg":"#1E293B","al":"center"},{"c":"C14","v":"توريد وتركيب وزرات حائطية من نفس نوع البورسلين (Matching Rectified Porcelain Skirting H=10 cm) بحافة علوية مشطوفة (Bullnose/Chamfered)، مركبة غاطسة أو بارزة بمادة اللصق مع ملء الفاصل العلوي بسيليكون أكريليك قابل للدهان","fg":"#1E293B"},{"c":"D14","v":"Height 100mm × 600/1200mm","fg":"#1E293B","al":"center"},{"c":"E14","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F14","v":940,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":26,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":14,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":24440,"f":"=F14*G14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J14","v":13160,"f":"=F14*H14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K14","v":37600,"f":"=I14+J14","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L14","v":0,"f":"=K14/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"2.04","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B15","v":"05 81 00","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C15","v":"توريد وتركيب فواصل تمدد وتحكم معدنية للأرضيات (Aluminum Movement Joints with Neoprene Core) كل 20 م2 وعند محاور الأعمدة، مع شرائط انتقال ألومنيوم أنودايزد أو ستانلس ستيل عند عتبات الأبواب","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D15","v":"ANSI A108 AN-3.7","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E15","v":"م.ط","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"F15","v":280,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":58,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":18,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":16240,"f":"=F15*G15","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":5040,"f":"=F15*H15","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":21280,"f":"=I15+J15","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":0,"f":"=K15/$K$28","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"ثالثاً: سيراميك وبورسلين الحوائط والأرضيات للحمامات ودورات المياه (Wet-Area Wall & Floor Tiling)","bg":"#EFE6DD","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":128.0,"cells":[{"c":"A17","v":"3.01","fg":"#1E293B","al":"center"},{"c":"B17","v":"09 30 13","fg":"#1E293B","al":"center"},{"c":"C17","v":"توريد وتركيب تكسيات حوائط بورسلين وسيراميك فرز أول مقصوص بالليزر للحمامات والمطابخ (Rectified Wall Tiles 30×90 cm) شاملاً بلاط الديكور البارز، يُركب على لياسة موزونة بالبؤج بمادة لصق مانعة للانزلاق الرأسي (C2TE) وزوايا ستانلس ستيل 304","fg":"#1E293B"},{"c":"D17","v":"ISO 13006 / EN 12004 C2TE","fg":"#1E293B","al":"center"},{"c":"E17","v":"م2","fg":"#1E293B","al":"center"},{"c":"F17","v":1120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":98,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":45,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I17","v":109760,"f":"=F17*G17","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J17","v":50400,"f":"=F17*H17","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K17","v":160160,"f":"=I17+J17","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L17","v":0,"f":"=K17/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":18,"h":128.0,"cells":[{"c":"A18","v":"3.02","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B18","v":"09 30 13","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C18","v":"توريد وتركيب أرضيات حمامات ودورات مياه مانعة للانزلاق (Anti-Slip Wet Area Floor Tiles 30×30 / 60×60 cm - R11) مع تنفيذ ميول 1.5% باتجاه الصفايات الخطية والمربعة وسقية الفواصل بإيبوكسي جراوت مضاد للبكتيريا والأحماض (EN 13888 RG)","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D18","v":"EN 13888 RG / R11","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E18","v":"م2","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"F18","v":310,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":110,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":52,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I18","v":34100,"f":"=F18*G18","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":16120,"f":"=F18*H18","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K18","v":50220,"f":"=I18+J18","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L18","v":0,"f":"=K18/$K$28","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"رابعاً: ترابيع وتكسيات ودرج سلالم الرخام والجرانيت الطبيعي (Natural Marble & Granite Works)","bg":"#EFE6DD","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":128.0,"cells":[{"c":"A20","v":"4.01","fg":"#1E293B","al":"center"},{"c":"B20","v":"09 30 33","fg":"#1E293B","al":"center"},{"c":"C20","v":"توريد وتركيب ترابيع أرضيات رخام طبيعي مستورد (Imported Crema Marfil / Botticino Marble Slabs 60×60×2 cm) بترتيب عروق متطابق (Book-Matched) لبهو المدخل الرئيسي، شاملاً المونة البيضاء ودهان العزل السداسي والجلي الكريستالي على 6 مراحل","fg":"#1E293B"},{"c":"D20","v":"ASTM C503 / 20mm Slabs","fg":"#1E293B","al":"center"},{"c":"E20","v":"م2","fg":"#1E293B","al":"center"},{"c":"F20","v":540,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G20","v":310,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H20","v":95,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I20","v":167400,"f":"=F20*G20","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J20","v":51300,"f":"=F20*H20","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K20","v":218700,"f":"=I20+J20","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L20","v":0,"f":"=K20/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":"4.02","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B21","v":"09 30 33","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C21","v":"توريد وتركيب ترابيع أرضيات جرانيت طبيعي محروق ومصقول (Flamed & Polished Granite Flooring 60×60×3 cm) للمداخل الخارجية ومنحدرات المشاة، شاملاً مونة التركيب وسقية الفواصل والجلي والحماية","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D21","v":"ASTM C615 / 30mm Granite","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E21","v":"م2","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"F21","v":280,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G21","v":240,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H21","v":75,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I21","v":67200,"f":"=F21*G21","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J21","v":21000,"f":"=F21*H21","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K21","v":88200,"f":"=I21+J21","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L21","v":0,"f":"=K21/$K$28","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":22,"h":128.0,"cells":[{"c":"A22","v":"4.03","fg":"#1E293B","al":"center"},{"c":"B22","v":"09 30 33","fg":"#1E293B","al":"center"},{"c":"C22","v":"توريد وتركيب درج سلالم من الرخام أو الجرانيت الطبيعي (Stair Treads 40mm + Risers 20mm) بنائمة سمك 4 سم بأنف ملفوف و3 فرزات مانعة للانزلاق وقائمة سمك 2 سم، شاملاً تلببيس الفخذة الجانبية (Stringer Skirting H=15cm)","fg":"#1E293B"},{"c":"D22","v":"ASTM C615 / 40mm Tread + 20mm Riser","fg":"#1E293B","al":"center"},{"c":"E22","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F22","v":340,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G22","v":265,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H22","v":70,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I22","v":90100,"f":"=F22*G22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J22","v":23800,"f":"=F22*H22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K22","v":113900,"f":"=I22+J22","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L22","v":0,"f":"=K22/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":23,"h":104.0,"cells":[{"c":"A23","v":"4.04","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B23","v":"09 75 13","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C23","v":"توريد وتركيب تكسيات حوائط داخلية من ألواح الرخام الطبيعي بالتركيب الميكانيكي الجاف (Mechanical Fixed Marble Wall Cladding 20mm) باستخدام زوايا ومسامير وكانات من الستانلس ستيل (AISI 304) وإيبوكسي التثبيت","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D23","v":"ASTM C1242 / AISI 304 Anchors","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E23","v":"م2","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"F23","v":195,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G23","v":340,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H23","v":120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I23","v":66300,"f":"=F23*G23","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J23","v":23400,"f":"=F23*H23","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K23","v":89700,"f":"=I23+J23","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L23","v":0,"f":"=K23/$K$28","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":24,"h":104.0,"cells":[{"c":"A24","v":"4.05","fg":"#1E293B","al":"center"},{"c":"B24","v":"09 30 33","fg":"#1E293B","al":"center"},{"c":"C24","v":"توريد وتركيب سجاد رخام مقصوص بالوترجيت (Waterjet Marble Medallion 20mm) لبهو الاستقبال، بالإضافة إلى جلسات الشبابيك وأسطح كاونترات المغاسل من الجرانيت أو الرخام سمك 30 مم شاملة التفتيح والحبسة المائية","fg":"#1E293B"},{"c":"D24","v":"CNC Waterjet / 30mm Countertops","fg":"#1E293B","al":"center"},{"c":"E24","v":"م2","fg":"#1E293B","al":"center"},{"c":"F24","v":85,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G24","v":460,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H24","v":130,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I24","v":39100,"f":"=F24*G24","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J24","v":11050,"f":"=F24*H24","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K24","v":50150,"f":"=I24+J24","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L24","v":0,"f":"=K24/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"خامساً: العزل الكيميائي للحجر والجلي الكريستالي وحماية الأرضيات (Sealing, Crystallization & Protection)","bg":"#EFE6DD","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":72.0,"cells":[{"c":"A26","v":"5.01","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B26","v":"07 19 00","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C26","v":"توريد ودهان مادة عزل وتشريب كيميائي نافذة للرخام والجرانيت (Penetrating Fluoropolymer Stone Impregnator Sealer) على الأوجه الستة قبل التركيب وبعد الجلي لمنع تشرب الرطوبة والأملاح والبقع الزيتية","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D26","v":"ASTM C503 / 6-Sided Sealer","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E26","v":"م2","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"F26","v":1100,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G26","v":28,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H26","v":14,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I26","v":30800,"f":"=F26*G26","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J26","v":15400,"f":"=F26*H26","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K26","v":46200,"f":"=I26+J26","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#FAF8F5","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"5.02","fg":"#1E293B","al":"center"},{"c":"B27","v":"09 30 00","fg":"#1E293B","al":"center"},{"c":"C27","v":"أعمال الغسيل النهائي وتلميع الكريستال للرخام، وتغطية وحماية كافة أرضيات البورسلين والرخام والجرانيت بألواح البولي بروبيلين المضلع (Correx Protection Sheets 4mm) مع شريط اللصق حتى الاستلام الابتدائي","fg":"#1E293B"},{"c":"D27","v":"Correx 4mm / Final Handover","fg":"#1E293B","al":"center"},{"c":"E27","v":"م2","fg":"#1E293B","al":"center"},{"c":"F27","v":2970,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G27","v":12,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H27","v":8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I27","v":35640,"f":"=F27*G27","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J27","v":23760,"f":"=F27*H27","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K27","v":59400,"f":"=I27+J27","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L27","v":0,"f":"=K27/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة لأعمال البورسلين والسيراميك والرخام والجرانيت (Subtotal Direct Cost)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":1082570,"f":"=I9+I10+I12+I13+I14+I15+I17+I18+I20+I21+I22+I23+I24+I26+I27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J28","v":430330,"f":"=J9+J10+J12+J13+J14+J15+J17+J18+J20+J21+J22+J23+J24+J26+J27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K28","v":1512900,"f":"=K9+K10+K12+K13+K14+K15+K17+K18+K20+K21+K22+K23+K24+K26+K27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"احتياطي رسومات التقسيط والغلايق المعمارية (Tile Layout & Shop Drawing Contingency 5%)","bg":"#F1F5F9","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#F1F5F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J29","v":"","bg":"#F1F5F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K29","v":75645,"f":"=K28*0.05","bg":"#F1F5F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L29","v":"5.0%","bg":"#F1F5F9","fg":"#0F2942","b":true,"al":"center"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح والإشراف المعماري للمقاول (Overhead & Profit 12%)","bg":"#F1F5F9","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#F1F5F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J30","v":"","bg":"#F1F5F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K30","v":181548,"f":"=K28*0.12","bg":"#F1F5F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L30","v":"12.0%","bg":"#F1F5F9","fg":"#0F2942","b":true,"al":"center"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K31","v":1770093,"f":"=SUM(K28:K30)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة الأرضيات والتكسيات شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J32","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K32","v":2035606.95,"f":"=K31*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L32","v":"115.0%","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]}]},{"name":"حاسبة_مواد_اللصق_والهدر_QTO","maxRow":12,"maxCol":11,"colWidths":[11.0,38.0,13.0,13.0,13.0,14.0,16.0,15.0,17.0,19.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"حاسبة كميات التوريد شاملة الهدر ومعدلات استهلاك اللصق الأسمنتي (C2TE) والجراوت الإيبوكسي (Materials & Grout QTO)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حساب المساحة الإجمالية للطلبية (شاملة هدر القص)، عدد شكائر مادة اللصق (20 كجم)، ووزن سقية الفواصل (Grout kg) حسب أبعاد البلاطة","bg":"#7C4D12","fg":"#FEF3C7","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"الكود","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"نوع البلاط / التكسيات وموقع التركيب","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الطول L (مم)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العرض W (مم)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"السمك t (مم)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"عرض اللحام w (مم)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المساحة الهندسية الصافية (م2)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"نسبة الهدر التصميمي %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الكمية الإجمالية للطلبية (م2)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"عدد شكائر اللصق C2TE (شيكارة 20 كجم)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"كمية الجراوت للفواصل (كجم)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"TIL-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"أرضيات بورسلين ألواح كبيرة للمكاتب والقاعات (120×60 سم)","fg":"#1E293B"},{"c":"C5","v":1200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D5","v":600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E5","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F5","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G5","v":1480,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":0.08,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I5","v":1598.4,"f":"=G5*(1+H5)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":407,"f":"=ROUNDUP((G5*5.5)/20, 0)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"K5","v":134.31,"f":"=G5*(((C5+D5)/(C5*D5))*E5*F5*1.65)*1.1","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"TIL-02","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B6","v":"أرضيات بورسلين مطفي مانع للانزلاق للممرات (60×60 سم)","bg":"#FAF8F5","fg":"#1E293B"},{"c":"C6","v":600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D6","v":600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E6","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F6","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G6","v":670,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":0.07,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I6","v":716.9,"f":"=G6*(1+H6)","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":161,"f":"=ROUNDUP((G6*4.8)/20, 0)","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":81.07,"f":"=G6*(((C6+D6)/(C6*D6))*E6*F6*1.65)*1.1","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"TIL-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"تكسيات حوائط بورسلين وسيراميك للحمامات والمطابخ (90×30 سم)","fg":"#1E293B"},{"c":"C7","v":900,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D7","v":300,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E7","v":9,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F7","v":1.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G7","v":1120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":0.08,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I7","v":1209.6,"f":"=G7*(1+H7)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":236,"f":"=ROUNDUP((G7*4.2)/20, 0)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":121.968,"f":"=G7*(((C7+D7)/(C7*D7))*E7*F7*1.65)*1.1","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"TIL-04","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B8","v":"أرضيات حمامات ودورات مياه بميول نحو الصفايات (30×30 سم)","bg":"#FAF8F5","fg":"#1E293B"},{"c":"C8","v":300,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D8","v":300,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E8","v":9,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F8","v":2.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G8","v":310,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":0.09,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I8","v":337.9,"f":"=G8*(1+H8)","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":70,"f":"=ROUNDUP((G8*4.5)/20, 0)","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":84.3975,"f":"=G8*(((C8+D8)/(C8*D8))*E8*F8*1.65)*1.1","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MAR-01","fg":"#1E293B","al":"center"},{"c":"B9","v":"ترابيع أرضيات رخام كريما مارفيل لبهو المدخل (60×60×2 سم)","fg":"#1E293B"},{"c":"C9","v":600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D9","v":600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E9","v":20,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":1.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G9","v":540,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":0.12,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I9","v":604.8,"f":"=G9*(1+H9)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":162,"f":"=ROUNDUP((G9*6)/20, 0)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":98.01,"f":"=G9*(((C9+D9)/(C9*D9))*E9*F9*1.65)*1.1","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"GRN-01","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B10","v":"ترابيع جرانيت طبيعي محروق ومصقول للمداخل (60×60×3 سم)","bg":"#FAF8F5","fg":"#1E293B"},{"c":"C10","v":600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D10","v":600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E10","v":30,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G10","v":280,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":0.1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I10","v":308,"f":"=G10*(1+H10)","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":91,"f":"=ROUNDUP((G10*6.5)/20, 0)","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":152.46,"f":"=G10*(((C10+D10)/(C10*D10))*E10*F10*1.65)*1.1","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"MAR-02","fg":"#1E293B","al":"center"},{"c":"B11","v":"تكسيات حوائط رخام للمدخل الرئيسي (120×60×2 سم)","fg":"#1E293B"},{"c":"C11","v":1200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"D11","v":600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E11","v":20,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F11","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G11","v":195,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":0.12,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"I11","v":218.4,"f":"=G11*(1+H11)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":49,"f":"=ROUNDUP((G11*5)/20, 0)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":35.3925,"f":"=G11*(((C11+D11)/(C11*D11))*E11*F11*1.65)*1.1","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"إجمالي المساحات الهندسية وطلبيات التوريد وشكائر اللصق والجراوت (Total Tiling QTO & Consumables)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":4595,"f":"=SUM(G5:G11)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":0.086834,"f":"=(I12-G12)/G12","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"I12","v":4994,"f":"=SUM(I5:I11)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":1176,"f":"=SUM(J5:J11)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":707.608,"f":"=SUM(K5:K11)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"كارت_تحليل_فئة_البورسلين","maxRow":14,"maxCol":7,"colWidths":[10.0,18.0,52.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 م2 أرضيات بورسلين مقصوص بالليزر (120×60 سم) باللصق C2TE S1","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"تحليل التكلفة المباشرة للمتر المربع: البلاط شاملاً 8% هدر، مادة اللصق الأسمنتية المرنة، كلبسات التسوية، سقية الإيبوكسي، والمصنعية","bg":"#7C4D12","fg":"#FEF3C7","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للمتر المربع","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 م2","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للمتر المربع","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"PR-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"خامات بلاط","fg":"#1E293B","al":"center"},{"c":"C5","v":"بلاط بورسلين كامل السماكة مقصوص بالليزر (Rectified Porcelain 120×60 cm - 10mm) شامل 8% هدر قص","fg":"#1E293B"},{"c":"D5","v":"م2","fg":"#1E293B","al":"center"},{"c":"E5","v":1.08,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":105,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":113.4,"f":"=E5*F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PR-02","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B6","v":"مادة لصق","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C6","v":"مادة لصق أسمنتية بوليمرية مرنة (Deformable Adhesive C2TE S1) بمعدل 5.5 كجم/م2 (فرد مزدوج بالمشط)","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D6","v":"كجم","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E6","v":5.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":2.8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":15.4,"f":"=E6*F6","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PR-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"سقية فواصل","fg":"#1E293B","al":"center"},{"c":"C7","v":"مونة حشو عراميس إيبوكسية مقاومة للبقع والأحماض (Epoxy Tile Grout RG Class) لعرموس 2 مم","fg":"#1E293B"},{"c":"D7","v":"كجم","fg":"#1E293B","al":"center"},{"c":"E7","v":0.32,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":34,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":10.88,"f":"=E7*F7","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"PR-04","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B8","v":"ضبط استواء","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C8","v":"نظام كلبسات وأوتاد ضبط استواء الحواف ومنع التسنين (Tile Leveling Clips & Wedges System)","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D8","v":"مقطوعية/م2","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":5.3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":5.3,"f":"=E8*F8","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PR-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"تجهيز ونظافة","fg":"#1E293B","al":"center"},{"c":"C9","v":"صنفرة سطح اللياسة التحتية ودهان برايمر أكريليك مانع لامتصاص الماء قبل فرد مادة اللصق","fg":"#1E293B"},{"c":"D9","v":"م2","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":4.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":4.5,"f":"=E9*F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PR-06","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B10","v":"مصنعية تركيب","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C10","v":"مصنعية مبلط بورسلين محترف ومساعد للتركيب على الخيط والليزر والقطع بمنشار المياه الكهربائي","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D10","v":"م2","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":42,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":42,"f":"=E10*F10","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PR-07","fg":"#1E293B","al":"center"},{"c":"B11","v":"مصنعية سقية","fg":"#1E293B","al":"center"},{"c":"C11","v":"مصنعية تنظيف العراميس وحشو الجراوت الإيبوكسي والغسيل بالإسفنج المائي بعد الشك","fg":"#1E293B"},{"c":"D11","v":"م2","fg":"#1E293B","al":"center"},{"c":"E11","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":8.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":8.5,"f":"=E11*F11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PR-08","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"B12","v":"حماية نهائية","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"C12","v":"تغطية الأرضية بعد الجفاف بمشمع وألواح بولي بروبيلين مضلعة (Correx 4mm) لحين التسليم","bg":"#FAF8F5","fg":"#1E293B"},{"c":"D12","v":"م2","bg":"#FAF8F5","fg":"#1E293B","al":"center"},{"c":"E12","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":5.2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":5.2,"f":"=E12*F12","bg":"#FAF8F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"إجمالي التكلفة المباشرة للمتر المربع شاملاً الخامات والهدر والمصنعية (Total Direct Cost per m2)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G13","v":205.18,"f":"=SUM(G5:G12)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"سعر بيع المتر المربع شامل المصاريف الإدارية والربح 15% (Unit Selling Rate per m2)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G14","v":235.957,"f":"=G13*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]}]}