{"slug":"gypsum-board-ceilings-qto","sheets":[{"name":"لوحة_المعلومات_والمؤشرات","maxRow":16,"maxCol":8,"colWidths":[8.0,48.0,12.0,18.0,18.0,24.0,16.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر كميات وتكاليف أعمال الجبس بورد والأسقف المعلقة (Gypsum Board QTO)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"شيت حصر مسطحات الأسقف المستوية وبيوت النور، حساب أعداد الألواح والقطاعات المعدنية (أوميجا وسي وتي) وفق كود SBC 501","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","b":true,"al":"center"},{"c":"B4","v":"مشروع تشطيب مجمع سكني وإداري - فلل ووحدات فندقية","al":"center"},{"c":"C4","v":""},{"c":"D4","v":"المالك / المطور:","b":true,"al":"center"},{"c":"E4","v":"شركة التطوير العمراني الحديثة","al":"center"},{"c":"F4","v":""},{"c":"G4","v":"الرمز الكودي:","b":true,"al":"center"},{"c":"H4","v":"BOQ-FIN-009","al":"center"}]},{"r":5,"h":104.0,"cells":[{"c":"A5","v":"الموقع والمدينة:","b":true,"al":"center"},{"c":"B5","v":"مدينة الرياض - حي الملقا","al":"center"},{"c":"C5","v":""},{"c":"D5","v":"أنواع الألواح المعتمدة:","b":true,"al":"center"},{"c":"E5","v":"ألواح عادية 12.5 مم + مقاومة للرطوبة (خضراء) للمطابخ والحمامات","al":"center"},{"c":"F5","v":""},{"c":"G5","v":"تاريخ الحصر:","b":true,"al":"center"},{"c":"H5","v":"أكتوبر 2026م","al":"center"}]},{"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":""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"إجمالي مسطحات الأسقف المعلقة المستوية","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C7","v":"إجمالي أطوال بيوت النور والكرانيش","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"إجمالي عدد ألواح الجبس بورد المطلوبة","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G7","v":"إجمالي تكلفة أعمال الجبس بورد والأسقف","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":44.0,"cells":[{"c":"A8","v":93.6,"f":"=حصر_الأسقف_المعلقة_المستوية!H11","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0 \"م2\"","cs":2},{"skip":true},{"c":"C8","v":0,"f":"=حصر_بيت_النور_والكرانيش!H11","fg":"#059669","b":true,"al":"center","nf":"#,##0.0 \"م.ط\"","cs":2},{"skip":true},{"c":"E8","v":472,"f":"=تسعير_وتكاليف_المصنعيات!F5+تسعير_وتكاليف_المصنعيات!F6","fg":"#D97706","b":true,"al":"center","nf":"#,##0 \"لوح قياسي (1.2×2.4م)\"","cs":2},{"skip":true},{"c":"G8","v":124606.18,"f":"=تسعير_وتكاليف_المصنعيات!H11","fg":"#0F766E","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"مسطحات الغرف والصالات والممرات","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C9","v":"بيوت نور ديكورية مخفية بالصالات والمجالس","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"باحتساب نسبة هالك القص 8%","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G9","v":"توريد المواد ومصنعية التركيب والضريبة","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"ملخص كميات وتكاليف بنود الأسقف المعلقة الجبسية (Ceiling Packages Summary)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"م","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B12","v":"بند السقف المعلق","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C12","v":"الوحدة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D12","v":"الكمية الصافية","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E12","v":"فئة السعر (ر.س)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F12","v":"إجمالي التكلفة (ر.س)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G12","v":"الوزن النسبي (%)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H12","v":"المواصفة والكود المرجعي","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":1,"fg":"#1E293B","al":"center"},{"c":"B13","v":"أسقف جبس بورد مستوية عادية (صالات وغرف وممرات)","fg":"#1E293B"},{"c":"C13","v":"م2","fg":"#1E293B","al":"center"},{"c":"D13","v":-180.0,"f":"=حصر_الأسقف_المعلقة_المستوية!H11-حصر_الأسقف_المعلقة_المستوية!H8","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E13","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F13","v":-11700,"f":"=D13*E13","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G13","v":0,"f":"=F13/$F$16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H13","v":"SBC 501 سمك 12.5 مم شاسيه صاج","fg":"#1E293B","al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":2,"fg":"#1E293B","al":"center"},{"c":"B14","v":"أسقف جبس بورد مقاومة للرطوبة خضراء (مطابخ وحمامات)","fg":"#1E293B"},{"c":"C14","v":"م2","fg":"#1E293B","al":"center"},{"c":"D14","v":273.6,"f":"=حصر_الأسقف_المعلقة_المستوية!H8","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E14","v":75,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F14","v":20520,"f":"=D14*E14","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G14","v":0,"f":"=F14/$F$16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H14","v":"SBC 501 مقاوم للرطوبة MR","fg":"#1E293B","al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":3,"fg":"#1E293B","al":"center"},{"c":"B15","v":"بيت نور ديكوري مخفي وكرانيش هابطة للإضاءة","fg":"#1E293B"},{"c":"C15","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D15","v":0,"f":"=حصر_بيت_النور_والكرانيش!H11","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E15","v":55,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F15","v":0,"f":"=D15*E15","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G15","v":0,"f":"=F15/$F$16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"H15","v":"شامل مجرى الليد بروفايل","fg":"#1E293B","al":"center"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"الإجمالي المباشر لأعمال الأسقف المعلقة","bg":"#FEF3C7","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D16","v":"-","bg":"#FEF3C7","b":true,"al":"center"},{"c":"E16","v":"-","bg":"#FEF3C7","b":true,"al":"center"},{"c":"F16","v":8820,"f":"=SUM(F13:F15)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G16","v":"100.00%","bg":"#FEF3C7","b":true,"al":"center"},{"c":"H16","v":"قبل احتساب الضريبة","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"معدلات_استهلاك_الهيكل_المعدني","maxRow":12,"maxCol":6,"colWidths":[18.0,54.0,38.0,14.0,26.0,22.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول معدلات استهلاك مكونات الشاسيه المعدني والإكسسوارات لكل متر مربع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"معدلات استهلاك قطاعات الصاج المجلفن (C-Channel, Omega, L-Angle)، مسامير التثبيت، وشاش الفواصل لكل 1 م2 سقف معلق","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":6},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"كود المكون","bg":"#0F766E","b":true,"al":"center"},{"c":"B4","v":"بيان قطاع الشاسيه / الملحق المعدني","bg":"#0F766E","b":true,"al":"center"},{"c":"C4","v":"المواصفة والسمك القياسي","bg":"#0F766E","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F766E","b":true,"al":"center"},{"c":"E4","v":"معدل الاستهلاك لكل 1 م2 سقف","bg":"#0F766E","b":true,"al":"center"},{"c":"F4","v":"نسبة الهالك الموصى بها","bg":"#0F766E","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"MET-GYP-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"ألواح جبس بورد قياسية (1.20 × 2.40 م = 2.88 م2)","b":true},{"c":"C5","v":"سمك 12.5 مم نخب أول","fg":"#1E293B","al":"center"},{"c":"D5","v":"لوح","fg":"#1E293B","al":"center"},{"c":"E5","v":0.35,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":"8.00%","fg":"#1E293B","al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"MET-GYP-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"قطاع أوميجا رئيسي (Furring Channel / Omega)","bg":"#F8FAFC","b":true},{"c":"C6","v":"صاج مجلفن سمك 0.55 مم بطول 3 م","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":1.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":"5.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"MET-GYP-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"قطاع سي رئيسي حامل (Main C-Channel)","b":true},{"c":"C7","v":"صاج مجلفن سمك 0.70 مم بطول 3 م","fg":"#1E293B","al":"center"},{"c":"D7","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E7","v":0.9,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":"5.00%","fg":"#1E293B","al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"MET-GYP-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"زاوية جدارية محيطية (Wall L-Angle)","bg":"#F8FAFC","b":true},{"c":"C8","v":"صاج مجلفن 25×25 مم سمك 0.50 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":0.7,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":"5.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"MET-GYP-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"أوتاد وسياخ تعليق بالسقف مع أفيز زنبركي (Rod & Clip)","b":true},{"c":"C9","v":"سلك مجلفن قطر 4 مم مع فيشر صلب","fg":"#1E293B","al":"center"},{"c":"D9","v":"طقم","fg":"#1E293B","al":"center"},{"c":"E9","v":1.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":"3.00%","fg":"#1E293B","al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"MET-GYP-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"مسامير تثبيت الألواح بالشاسيه (Gypsum Screws 25mm)","bg":"#F8FAFC","b":true},{"c":"C10","v":"مسامير سوداء ذاتية الثقب مقاومة للصدأ","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":"5.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"MET-GYP-07","fg":"#1E293B","al":"center"},{"c":"B11","v":"شريط شبك فايبر جلاس لمعالجة الفواصل (Joint Tape)","b":true},{"c":"C11","v":"عرض 5 سم ذاتي الالتصاق","fg":"#1E293B","al":"center"},{"c":"D11","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E11","v":1.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":"5.00%","fg":"#1E293B","al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"MET-GYP-08","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"معجون فواصل جبس بورد مخصص (Joint Compound)","bg":"#F8FAFC","b":true},{"c":"C12","v":"شكاير معجون بودرة جاهز للخلط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":"كجم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E12","v":0.45,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":"5.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]}]},{"name":"حصر_الأسقف_المعلقة_المستوية","maxRow":12,"maxCol":9,"colWidths":[8.0,48.0,14.0,16.0,16.0,18.0,32.0,22.0,40.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول حصر مسطحات الأسقف المستوية للغرف والصالات والممرات","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":36.0,"cells":[{"c":"A2","v":"حساب المساحة الهندسية الصافية = العدد × الطول × العرض، مع تصنيف نوع الألواح المستخدمة (عادية / مقاومة للرطوبة)","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":9},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","b":true,"al":"center"},{"c":"B4","v":"الفراغ المعماري / المنطقة","bg":"#2563EB","b":true,"al":"center"},{"c":"C4","v":"العدد المماثل","bg":"#2563EB","b":true,"al":"center"},{"c":"D4","v":"الطول (م)","bg":"#2563EB","b":true,"al":"center"},{"c":"E4","v":"العرض (م)","bg":"#2563EB","b":true,"al":"center"},{"c":"F4","v":"مساحة الوحدة (م2)","bg":"#2563EB","b":true,"al":"center"},{"c":"G4","v":"نوع لوح الجبس المعتمد","bg":"#2563EB","b":true,"al":"center"},{"c":"H4","v":"إجمالي المساحة (م2)","bg":"#2563EB","b":true,"al":"center"},{"c":"I4","v":"ملاحظات الفحص والتركيب","bg":"#2563EB","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"صالات الاستقبال والمجالس الفاخرة (الدور الأرضي)"},{"c":"C5","v":4,"in":true,"al":"center"},{"c":"D5","v":8.5,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":5.2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":44.2,"f":"=D5*E5","al":"center","nf":"#,##0.00"},{"c":"G5","v":"ألواح عادية 12.5 مم نخب أول","al":"center"},{"c":"H5","v":176.8,"f":"=C5*F5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م2\""},{"c":"I5","v":"سقف مستو مع تجهيز فتحات التكييف المخفي"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"صالات المعيشة العائلية (الأدوار المتكررة)","bg":"#F8FAFC"},{"c":"C6","v":8,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D6","v":6.2,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E6","v":4.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F6","v":27.9,"f":"=D6*E6","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G6","v":"ألواح عادية 12.5 مم نخب أول","bg":"#F8FAFC","al":"center"},{"c":"H6","v":223.2,"f":"=C6*F6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م2\""},{"c":"I6","v":"سقف هابط 15 سم مع شاسيه متين","bg":"#F8FAFC"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"غرف النوم الرئيسية Master Bedrooms"},{"c":"C7","v":12,"in":true,"al":"center"},{"c":"D7","v":5.5,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":4.2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":23.1,"f":"=D7*E7","al":"center","nf":"#,##0.00"},{"c":"G7","v":"ألواح عادية 12.5 مم نخب أول","al":"center"},{"c":"H7","v":277.2,"f":"=C7*F7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م2\""},{"c":"I7","v":"توزيع متناسق لفتحات السبوت لايت"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"غرف النوم الفرعية للأطفال والضيوف","bg":"#F8FAFC"},{"c":"C8","v":16,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D8","v":4.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E8","v":3.8,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F8","v":17.1,"f":"=D8*E8","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G8","v":"ألواح عادية 12.5 مم نخب أول","bg":"#F8FAFC","al":"center"},{"c":"H8","v":273.6,"f":"=C8*F8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م2\""},{"c":"I8","v":"سقف مستو ناعم مع زوايا معالجة","bg":"#F8FAFC"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"الممرات وموزعات الأدوار ومداخل الشقق"},{"c":"C9","v":8,"in":true,"al":"center"},{"c":"D9","v":7.2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":1.8,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":12.96,"f":"=D9*E9","al":"center","nf":"#,##0.00"},{"c":"G9","v":"ألواح عادية 12.5 مم نخب أول","al":"center"},{"c":"H9","v":103.68,"f":"=C9*F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م2\""},{"c":"I9","v":"شامل فتحات كشافات الطوارئ ومخارج الحريق"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"مطابخ الوحدات السكنية والخدمية","bg":"#F8FAFC"},{"c":"C10","v":8,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D10","v":4.2,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E10","v":3.2,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F10","v":13.44,"f":"=D10*E10","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G10","v":"ألواح مقاومة للرطوبة (MR خضراء)","bg":"#F8FAFC","al":"center"},{"c":"H10","v":107.52,"f":"=C10*F10","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م2\""},{"c":"I10","v":"مقاومة لبخار الطهي والرطوبة العالية","bg":"#F8FAFC"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"دورات المياه والحمامات الرئيسية والفرعية"},{"c":"C11","v":20,"in":true,"al":"center"},{"c":"D11","v":2.6,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":1.8,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":4.68,"f":"=D11*E11","al":"center","nf":"#,##0.00"},{"c":"G11","v":"ألواح مقاومة للرطوبة (MR خضراء)","al":"center"},{"c":"H11","v":93.6,"f":"=C11*F11","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م2\""},{"c":"I11","v":"شامل فتحات شفاطات التهوية وفتحة صيانة Trap"}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"إجمالي مسطحات الأسقف المستوية الصافية (Flat Ceilings Total Area)","bg":"#FEF3C7","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H12","v":1255.6,"f":"=SUM(H5:H11)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"I12","v":"منقول للملخص العام","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"حصر_بيت_النور_والكرانيش","maxRow":9,"maxCol":9,"colWidths":[8.0,48.0,12.0,18.0,18.0,18.0,18.0,24.0,40.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول حصر أطوال بيوت النور والكرانيش والبروزات الهابطة (Cove Light QTO)","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":36.0,"cells":[{"c":"A2","v":"حساب الأطوال الخطية بالمتر الطولي (م.ط) لبيوت النور المفتوحة والمغلقة وتجهيزات الإضاءة المخفية","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":9},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#D97706","b":true,"al":"center"},{"c":"B4","v":"الفراغ المعماري / موقع بيت النور","bg":"#D97706","b":true,"al":"center"},{"c":"C4","v":"العدد","bg":"#D97706","b":true,"al":"center"},{"c":"D4","v":"محيط الفراغ (م)","bg":"#D97706","b":true,"al":"center"},{"c":"E4","v":"نسبة التغطية المحيطية","bg":"#D97706","b":true,"al":"center"},{"c":"F4","v":"السقوط الرأسي (سم)","bg":"#D97706","b":true,"al":"center"},{"c":"G4","v":"العرض الأفقي (سم)","bg":"#D97706","b":true,"al":"center"},{"c":"H4","v":"إجمالي الطول الخطي (م.ط)","bg":"#D97706","b":true,"al":"center"},{"c":"I4","v":"مواصفة بيت النور الديكوري","bg":"#D97706","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"بيت نور محيطي بصالات الاستقبال والمجالس الأرضية"},{"c":"C5","v":4,"in":true,"al":"center"},{"c":"D5","v":27.4,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":1,"in":true,"al":"center","nf":"0.00%"},{"c":"F5","v":20,"in":true,"al":"center"},{"c":"G5","v":15,"in":true,"al":"center"},{"c":"H5","v":109.6,"f":"=C5*D5*E5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م.ط\""},{"c":"I5","v":"بيت نور مفتوح بشفة للأعلى 5 سم لإخفاء الليد"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"بيت نور محيطي بصالات المعيشة بالشقق السكنية","bg":"#F8FAFC"},{"c":"C6","v":8,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D6","v":21.4,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E6","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"F6","v":15,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"G6","v":15,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"H6","v":171.2,"f":"=C6*D6*E6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م.ط\""},{"c":"I6","v":"بيت نور مزدوج إنارة مباشرة ومخفية","bg":"#F8FAFC"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"بيت ستارة غاطس بنوافذ غرف النوم الرئيسية"},{"c":"C7","v":12,"in":true,"al":"center"},{"c":"D7","v":4.2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":1,"in":true,"al":"center","nf":"0.00%"},{"c":"F7","v":20,"in":true,"al":"center"},{"c":"G7","v":20,"in":true,"al":"center"},{"c":"H7","v":50.4,"f":"=C7*D7*E7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م.ط\""},{"c":"I7","v":"تجهيز مسار ستائر مزدوج مخفي بالسقف"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"إطار هابط ديكوري ببهو المدخل الرئيسي","bg":"#F8FAFC"},{"c":"C8","v":2,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D8","v":32,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E8","v":0.85,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"F8","v":25,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"G8","v":30,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"H8","v":54.4,"f":"=C8*D8*E8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م.ط\""},{"c":"I8","v":"كرنيش جبسي مودرن مع سبوتات غاطسة","bg":"#F8FAFC"}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":"إجمالي أطوال بيوت النور والكرانيش الخطية (Total Linear Meters)","bg":"#FEF3C7","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H9","v":385.6,"f":"=SUM(H5:H8)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0 \"م.ط\""},{"c":"I9","v":"منقول للملخص العام","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"تسعير_وتكاليف_المصنعيات","maxRow":11,"maxCol":8,"colWidths":[8.0,56.0,12.0,20.0,20.0,22.0,24.0,26.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول تسعير بنود الأسقف المعلقة وحساب احتياجات المواد والشاسيهات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حساب تكلفة المتر المربع شامل الألواح والقطاعات المعدنية والمصنعيات ونسب الهالك وضريبة القيمة المضافة 15%","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"بند","bg":"#059669","b":true,"al":"center"},{"c":"B4","v":"توصيف بند السقف المعلق وتفاصيل الشاسيه","bg":"#059669","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#059669","b":true,"al":"center"},{"c":"D4","v":"الكمية الصافية","bg":"#059669","b":true,"al":"center"},{"c":"E4","v":"معدل استهلاك اللوح","bg":"#059669","b":true,"al":"center"},{"c":"F4","v":"عدد الألواح المطلوبة","bg":"#059669","b":true,"al":"center"},{"c":"G4","v":"فئة السعر الشامل (ر.س)","bg":"#059669","b":true,"al":"center"},{"c":"H4","v":"إجمالي التكلفة (ر.س)","bg":"#059669","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B5","v":"توريد وتركيب أسقف جبس بورد مستوية عادية سمك 12.5 مم شاملة الشاسيه المعدني المجلفن والتعليق والمعالجة","fg":"#1E293B"},{"c":"C5","v":"م2","fg":"#1E293B","al":"center"},{"c":"D5","v":1054.48,"f":"=حصر_الأسقف_المعلقة_المستوية!H12-(حصر_الأسقف_المعلقة_المستوية!H10+حصر_الأسقف_المعلقة_المستوية!H11)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E5","v":2.88,"in":true,"fg":"#1E293B","al":"center"},{"c":"F5","v":396,"f":"=ROUNDUP((D5/E5)*1.08, 0)","fg":"#1E293B","al":"center","nf":"#,##0 \"لوح\""},{"c":"G5","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H5","v":68541.2,"f":"=D5*G5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"1.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"توريد وتركيب أسقف جبس بورد مقاومة للرطوبة (خضراء MR) للمطابخ والحمامات مع مسامير معالجة ضد الصدأ","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"م2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":201.12,"f":"=حصر_الأسقف_المعلقة_المستوية!H10+حصر_الأسقف_المعلقة_المستوية!H11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E6","v":2.88,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F6","v":76,"f":"=ROUNDUP((D6/E6)*1.08, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"لوح\""},{"c":"G6","v":75,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H6","v":15084,"f":"=D6*G6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"1.03","fg":"#1E293B","al":"center"},{"c":"B7","v":"توريد وتركيب بيوت نور مفتوحة ومغلقة وكرانيش هابطة شاملة الشاسيه المزدوج وزوايا التثبيت","fg":"#1E293B"},{"c":"C7","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D7","v":385.6,"f":"=حصر_بيت_النور_والكرانيش!H9","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E7","v":2.88,"in":true,"fg":"#1E293B","al":"center"},{"c":"F7","v":"-","fg":"#1E293B","al":"center"},{"c":"G7","v":55,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H7","v":21208,"f":"=D7*G7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"توريد وتركيب فتحات صيانة ألومنيوم غاطسة بمقاس 60×60 سم لمعدات التكييف والسباكة بالسقف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":32,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E8","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F8","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G8","v":110,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H8","v":3520,"f":"=D8*G8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"إجمالي التكلفة المباشرة لأعمال الأسقف المعلقة والجبس بورد","bg":"#FEF3C7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G9","v":"المجموع قبل الضريبة","bg":"#FEF3C7","b":true,"al":"center"},{"c":"H9","v":108353.2,"f":"=SUM(H5:H8)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"ضريبة القيمة المضافة (VAT 15%)","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H10","v":16252.98,"f":"=H9*0.15","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":11,"h":48.0,"cells":[{"c":"A11","v":"إجمالي قيمة المقايسة شاملة التوريد والتركيب والضريبة (Grand Total)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H11","v":124606.18,"f":"=H9+H10","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]}]}]}