{"slug":"gypsum-board-false-ceiling-and-partition-qto-and-accessories-sheet","sheets":[{"name":"حصر_أسقف_الجبس_بورد_والشاسيه","maxRow":18,"maxCol":13,"colWidths":[14.0,58.0,12.0,13.0,13.0,17.0,13.0,16.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وحساب كميات أسقف الجبس بورد المعلقة وقطاعات الصاج والإكسسوارات (Gypsum Ceiling QTO)","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":54.0,"cells":[{"c":"A2","v":"نموذج تشغيلي للمكتب الفني ومهندسي التشطيبات لحساب ألواح الجبس بورد (أبيض/أخضر/أحمر) وقطاعات الأوميجا والسي والزوايا وتيش التعليق والمعجون","bg":"#1E3A5F","fg":"#E2E8F0","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":18.0,"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":""},{"c":"M3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: معدلات استهلاك الألواح وقطاعات الشاسيه المعدني لكل 1 م² من السقف المعلق (الخلايا الصفراء قابلة للتعديل)","bg":"#1E3A5F","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":38.0,"cells":[{"c":"A5","v":"مساحة لوح الجبس بورد القياسي (1.20×2.40م = م²)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":2.88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":"نسبة الهالك والتقطيع في الألواح والقطاعات (%)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H5","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I5","v":"معدل استهلاك قطاع الأوميجا Furring (عود 3م / م²)","bg":"#F8FAFC","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"M5","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"معدل استهلاك الجسر الحامل C-Channel (عود 3م / م²)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"معدل تيش التعليق والأكمون والكلبس (طقم / م²)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H6","v":1.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":"معدل استهلاك معجون فواصل الجبس Joint Compound (كجم/م²)","bg":"#F8FAFC","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"M6","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":18.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""},{"c":"L7","v":""},{"c":"M7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"ثانياً: جدول حصر مسطحات الأسقف المعلقة وبيوت النور وتحويلها إلى ألواح وقطاعات صاج وإكسسوارات","bg":"#1E3A5F","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":9,"h":52.0,"cells":[{"c":"A9","v":"كود الفراغ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان الفراغ المعماري ونوع لوح الجبس بورد (أبيض / أخضر MR / أحمر FR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"عدد الوحدات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الطول (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"العرض (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"المسطح أو الطول الإجمالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"عدد ألواح الجبس بالهالك (لوح)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"أعواد الأوميجا (عود 3م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"أعواد السي C (عود 3م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"أعواد الزاوية Wall Angle","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"أطقم تيش التعليق (طقم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L9","v":"معجون الفواصل (كجم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M9","v":"المسامير (ألف مسمار)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"GB-CL-01","b":true,"al":"center"},{"c":"B10","v":"أسقف فلات سادة للريسبشن وصالات المعيشة (ألواح جبس أبيض عادي 12.5 مم)"},{"c":"C10","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":5.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":707.2,"f":"=ROUND(C10*D10*E10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"f":"=ROUND((F10*(1+$H$5))/$D$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":0,"f":"=ROUND(F10*$M$5,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":0,"f":"=ROUND(F10*$D$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":153,"f":"=ROUND((C10*2*(D10+E10)*1.05)/3,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":0,"f":"=ROUND(F10*$H$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L10","v":0,"f":"=ROUND(F10*$M$6,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":12.7,"f":"=ROUND((F10*18)/1000,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"GB-CL-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"بيوت نور مخفية وبوكسات ستائر بالريسبشن (أفقي + مرايا رأسية — جبس أبيض)","bg":"#F8FAFC"},{"c":"C11","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":27.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":241.12,"f":"=ROUND(C11*D11*E11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"f":"=ROUND((F11*(1+$H$5))/$D$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":0,"f":"=ROUND(F11*$M$5,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":0,"f":"=ROUND(F11*$D$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":313,"f":"=ROUND((C11*2*(D11+E11)*1.05)/3,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":0,"f":"=ROUND(F11*$H$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L11","v":0,"f":"=ROUND(F11*$M$6,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":4.3,"f":"=ROUND((F11*18)/1000,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"GB-CL-03","b":true,"al":"center"},{"c":"B12","v":"أسقف معلقة لغرف النوم الرئيسية (Master Bedrooms — جبس أبيض 12.5 مم)"},{"c":"C12","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":4.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":322.56,"f":"=ROUND(C12*D12*E12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0,"f":"=ROUND((F12*(1+$H$5))/$D$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":0,"f":"=ROUND(F12*$M$5,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":0,"f":"=ROUND(F12*$D$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":101,"f":"=ROUND((C12*2*(D12+E12)*1.05)/3,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":0,"f":"=ROUND(F12*$H$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L12","v":0,"f":"=ROUND(F12*$M$6,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":5.8,"f":"=ROUND((F12*18)/1000,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"GB-CL-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"أسقف معلقة لغرف نوم الأطفال والضيوف (Bedrooms — جبس أبيض 12.5 مم)","bg":"#F8FAFC"},{"c":"C13","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":510.72,"f":"=ROUND(C13*D13*E13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0,"f":"=ROUND((F13*(1+$H$5))/$D$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":0,"f":"=ROUND(F13*$M$5,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":0,"f":"=ROUND(F13*$D$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":179,"f":"=ROUND((C13*2*(D13+E13)*1.05)/3,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":0,"f":"=ROUND(F13*$H$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L13","v":0,"f":"=ROUND(F13*$M$6,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":9.2,"f":"=ROUND((F13*18)/1000,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"GB-CL-05","b":true,"al":"center"},{"c":"B14","v":"أسقف معلقة لطرقات التوزيع والمداخل (Corridors — جبس أبيض مع كشافات)"},{"c":"C14","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":166.4,"f":"=ROUND(C14*D14*E14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=ROUND((F14*(1+$H$5))/$D$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":0,"f":"=ROUND(F14*$M$5,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":0,"f":"=ROUND(F14*$D$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":91,"f":"=ROUND((C14*2*(D14+E14)*1.05)/3,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":0,"f":"=ROUND(F14*$H$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L14","v":0,"f":"=ROUND(F14*$M$6,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":3,"f":"=ROUND((F14*18)/1000,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"GB-CL-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"أسقف معلقة للحمامات والمغاسل (ألواح جبس أخضر مقاوم للرطوبة MR 12.5 مم)","bg":"#F8FAFC"},{"c":"C15","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":246.4,"f":"=ROUND(C15*D15*E15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=ROUND((F15*(1+$H$5))/$D$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":0,"f":"=ROUND(F15*$M$5,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":0,"f":"=ROUND(F15*$D$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":140,"f":"=ROUND((C15*2*(D15+E15)*1.05)/3,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":0,"f":"=ROUND(F15*$H$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L15","v":0,"f":"=ROUND(F15*$M$6,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":4.4,"f":"=ROUND((F15*18)/1000,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"GB-CL-07","b":true,"al":"center"},{"c":"B16","v":"أسقف معلقة للمطابخ وغرف الكهرباء (ألواح جبس أحمر مقاوم للحريق FR 15 مم)"},{"c":"C16","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":228.48,"f":"=ROUND(C16*D16*E16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"f":"=ROUND((F16*(1+$H$5))/$D$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":0,"f":"=ROUND(F16*$M$5,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":0,"f":"=ROUND(F16*$D$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":85,"f":"=ROUND((C16*2*(D16+E16)*1.05)/3,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":0,"f":"=ROUND(F16*$H$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L16","v":0,"f":"=ROUND(F16*$M$6,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":4.1,"f":"=ROUND((F16*18)/1000,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"GB-CL-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"سقف بهو المدخل الرئيسي بالدور الأرضي (Double Height Lobby — جبس ديكوري)","bg":"#F8FAFC"},{"c":"C17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":9.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":133,"f":"=ROUND(C17*D17*E17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"f":"=ROUND((F17*(1+$H$5))/$D$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":0,"f":"=ROUND(F17*$M$5,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":0,"f":"=ROUND(F17*$D$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J17","v":16,"f":"=ROUND((C17*2*(D17+E17)*1.05)/3,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":0,"f":"=ROUND(F17*$H$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L17","v":0,"f":"=ROUND(F17*$M$6,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":2.4,"f":"=ROUND((F17*18)/1000,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B18","v":"إجمالي مسطحات الأسقف المعلقة وألواح الجبس بورد وقطاعات الصاج والإكسسوارات","bg":"#E2E8F0","b":true},{"c":"C18","v":153,"f":"=SUM(C10:C17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D18","v":9.05,"f":"=AVERAGE(D10:D17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":3.80625,"f":"=AVERAGE(E10:E17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":2555.88,"f":"=SUM(F10:F17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0,"f":"=SUM(G10:G17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":0,"f":"=SUM(H10:H17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I18","v":0,"f":"=SUM(I10:I17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J18","v":1078,"f":"=SUM(J10:J17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K18","v":0,"f":"=SUM(K10:K17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L18","v":0,"f":"=SUM(L10:L17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":45.9,"f":"=SUM(M10:M17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"القواطيع_الجبسية_وبلاط_60x60","maxRow":16,"maxCol":11,"colWidths":[14.0,58.0,14.0,12.0,14.0,16.0,17.0,18.0,13.0,13.0,13.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"حصر القواطيع الجبسية المزدوجة بالصوف الصخري وبلاطات الأسقف المعلقة (Partitions & 60×60 Tiles)","bg":"#0F172A","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":54.0,"cells":[{"c":"A2","v":"حساب قواطيع الجبس بورد (Stud & Runner + Rockwool) وأسقف البلاطات المودولية 60×60 سم (Main Tee & Cross Tee)","bg":"#1E3A5F","fg":"#E2E8F0","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":18.0,"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":38.0,"cells":[{"c":"A4","v":"معامل ألواح القاطع المزدوج الوجهين بالهالك (م²/م²):","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E4","v":"معدل البلاطات المودولية 60×60 سم بالهالك (بلاطة/م²):","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H4","v":2.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I4","v":"معدل الجسر الرئيسي Main Tee 3.6م (عود/م²):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"K4","v":0.24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":5,"h":18.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""},{"c":"I5","v":""},{"c":"J5","v":""},{"c":"K5","v":""}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"جدول حصر القواطيع الجبسية الرأسية وأسقف البلاطات الصوتية والمعدنية (60×60 سم)","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"بيان القواطيع الجبسية الرأسية / أسقف البلاطات المودولية 60×60 سم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"نوع النظام","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"العدد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الطول (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"العرض / الارتفاع (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"المسطح الصافي (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"ألواح الجبس للقواطيع (لوح)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"الصوف الصخري العازل (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"بلاطات السقف 60×60 (بلاطة)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"أعواد الشبكة والقطاعات (عود)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"PT-DRW-01","b":true,"al":"center"},{"c":"B8","v":"قواطيع جبسية مزدوجة للمكاتب الإدارية (قطاع Stud 70mm + صوف صخري 5 سم)"},{"c":"C8","v":"قاطع رأسي","b":true,"al":"center"},{"c":"D8","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":5.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":211.2,"f":"=ROUND(D8*E8*F8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"f":"=ROUND((G8*$D$4)/حصر_أسقف_الجبس_بورد_والشاسيه!$D$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":221.8,"f":"=ROUND(G8*1.05,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":243,"f":"=ROUND(G8*1.15,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"PT-DRW-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"قواطيع جبسية لغرف الملابس والدريسنج (قطاع Stud 70mm + وجهين جبس 12.5مم)","bg":"#F8FAFC"},{"c":"C9","v":"قاطع رأسي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":163.2,"f":"=ROUND(D9*E9*F9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=ROUND((G9*$D$4)/حصر_أسقف_الجبس_بورد_والشاسيه!$D$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":171.4,"f":"=ROUND(G9*1.05,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":188,"f":"=ROUND(G9*1.15,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"PT-DRW-03","b":true,"al":"center"},{"c":"B10","v":"تجاليد حوائط ديكورية خلف التلفزيون والمداخل (Wall Cladding + عزل صوتي)"},{"c":"C10","v":"قاطع رأسي","b":true,"al":"center"},{"c":"D10","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":2.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":176.32,"f":"=ROUND(D10*E10*F10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"f":"=ROUND((G10*$D$4)/حصر_أسقف_الجبس_بورد_والشاسيه!$D$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":185.1,"f":"=ROUND(G10*1.05,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":203,"f":"=ROUND(G10*1.15,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PT-DRW-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"قواطيع جبسية مقاومة للحريق لغرف الخدمات والمناور (جبس أحمر FR + صوف صخري)","bg":"#F8FAFC"},{"c":"C11","v":"قاطع رأسي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":102.4,"f":"=ROUND(D11*E11*F11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=ROUND((G11*$D$4)/حصر_أسقف_الجبس_بورد_والشاسيه!$D$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":107.5,"f":"=ROUND(G11*1.05,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":118,"f":"=ROUND(G11*1.15,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"AC-TIL-05","b":true,"al":"center"},{"c":"B12","v":"أسقف بلاطات أرمسترونج صوتية (Acoustic Mineral Fiber 60×60 cm) للمكاتب"},{"c":"C12","v":"بلاط 60×60","b":true,"al":"center"},{"c":"D12","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":432,"f":"=ROUND(D12*E12*F12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=ROUND(G12*$H$4,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":0,"f":"=ROUND(G12*($K$4+2.84),0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"AC-TIL-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"أسقف بلاطات جبسية مغلفة بالفينيل 60×60 سم (Vinyl Gypsum Tiles) للممرات","bg":"#F8FAFC"},{"c":"C13","v":"بلاط 60×60","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":158.4,"f":"=ROUND(D13*E13*F13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=ROUND(G13*$H$4,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":0,"f":"=ROUND(G13*($K$4+2.84),0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"AC-TIL-07","b":true,"al":"center"},{"c":"B14","v":"أسقف بلاطات ألومنيوم مثقبة 60×60 سم (Clip-in Aluminum Tiles) للحمامات العامة"},{"c":"C14","v":"بلاط 60×60","b":true,"al":"center"},{"c":"D14","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":129.6,"f":"=ROUND(D14*E14*F14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=ROUND(G14*$H$4,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":0,"f":"=ROUND(G14*($K$4+2.84),0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"AC-TIL-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"أسقف بلاطات أرمسترونج مقاومة للرطوبة لقاعات الاجتماعات والمدخل الإداري","bg":"#F8FAFC"},{"c":"C15","v":"بلاط 60×60","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":7.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":180,"f":"=ROUND(D15*E15*F15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=ROUND(G15*$H$4,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":0,"f":"=ROUND(G15*($K$4+2.84),0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":16,"h":44.0,"cells":[{"c":"A16","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B16","v":"إجمالي مسطحات القواطيع الجبسية وبلاطات الأسقف 60×60 سم وموادها","bg":"#E2E8F0","b":true},{"c":"C16","v":"متعدد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D16","v":74,"f":"=SUM(D8:D15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":7.525,"f":"=AVERAGE(E8:E15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":3.95,"f":"=AVERAGE(F8:F15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":1553.12,"f":"=SUM(G8:G15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"f":"=SUM(H8:H15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":685.8,"f":"=SUM(I8:I15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=SUM(J8:J15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":752,"f":"=SUM(K8:K15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]}]},{"name":"مقايسة_الجبس_بورد_وطلب_الخامات","maxRow":17,"maxCol":8,"colWidths":[15.0,60.0,14.0,20.0,18.0,20.0,16.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"المقايسة التسعيرية لأعمال الجبس بورد والقواطيع والأسقف المعلقة وجدول توريد الخامات (Gypsum BOQ)","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":54.0,"cells":[{"c":"A2","v":"ربط تلقائي مع شيتات الحصر الهندسي (باللون الأخضر) مع احتساب التكلفة الإجمالية وضريبة القيمة المضافة","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"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":"عملة التسعير في المشروع:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C4","v":"ريال / ج.م","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D4","v":"نسبة ضريبة القيمة المضافة (VAT %):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"F4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G4","v":"إجمالي ألواح الجبس بورد المطلوبة:","bg":"#F8FAFC","b":true},{"c":"H4","v":0,"f":"=حصر_أسقف_الجبس_بورد_والشاسيه!G18+القواطيع_الجبسية_وبلاط_60x60!H16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":5,"h":18.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B6","v":"بيان أعمال وخامات الجبس بورد والقطاعات المعدنية والقواطيع والبلاطات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"الكمية المحصورة من الشيتات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"فئة الوحدة (سعر البند)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F6","v":"إجمالي تكلفة البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G6","v":"الوزن المالي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H6","v":"ملاحظات التوريد والمواصفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"GB-BOQ-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"توريد ألواح جبس بورد (أبيض عادي / أخضر مقاوم للرطوبة / أحمر مقاوم للحريق — مقاس 1.20×2.40 م)","bg":"#F8FAFC"},{"c":"C7","v":"لوح","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":0,"f":"=حصر_أسقف_الجبس_بورد_والشاسيه!G18+القواطيع_الجبسية_وبلاط_60x60!H16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"f":"=ROUND(D7*E7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0,"f":"=IF($F$15>0,F7/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H7","v":"سماكة 12.5 مم / 15 مم","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"GB-BOQ-02","b":true,"al":"center"},{"c":"B8","v":"توريد قطاعات صاج مجلفن أوميجا وسي وزوايا محيطية للأسقف (Omega, C-Channel & Wall Angles 0.55mm)"},{"c":"C8","v":"عود 3م","b":true,"al":"center"},{"c":"D8","v":1078,"f":"=حصر_أسقف_الجبس_بورد_والشاسيه!H18+حصر_أسقف_الجبس_بورد_والشاسيه!I18+حصر_أسقف_الجبس_بورد_والشاسيه!J18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":14.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":15631,"f":"=ROUND(D8*E8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"f":"=IF($F$15>0,F8/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H8","v":"صاج مجلفن على الساخن سماكة 0.55 مم","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"GB-BOQ-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"توريد أطقم تعليق أسقف كاملة (تيش مجلفن + أكمون نحاس/فولاد + عصفورة تعليق)","bg":"#F8FAFC"},{"c":"C9","v":"طقم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":0,"f":"=حصر_أسقف_الجبس_بورد_والشاسيه!K18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0,"f":"=ROUND(D9*E9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"f":"=IF($F$15>0,F9/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H9","v":"تيش 6 مم مع أكمون تثبيت بالسقف","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"GB-BOQ-04","b":true,"al":"center"},{"c":"B10","v":"توريد معجون فواصل الجبس بورد (Joint Compound) شامل شريط الفايبر والمسامير الفوسفاتية"},{"c":"C10","v":"كجم","b":true,"al":"center"},{"c":"D10","v":0,"f":"=حصر_أسقف_الجبس_بورد_والشاسيه!L18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"f":"=ROUND(D10*E10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"f":"=IF($F$15>0,F10/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H10","v":"شامل شريط الفايبر وزوايا الميتال","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"GB-BOQ-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"توريد قطاعات القواطيع الجبسية وبلاطات الأسقف 60×60 (Stud, Runner, Main Tee & Cross Tee)","bg":"#F8FAFC"},{"c":"C11","v":"عود","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":752,"f":"=القواطيع_الجبسية_وبلاط_60x60!K16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":13536,"f":"=ROUND(D11*E11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"f":"=IF($F$15>0,F11/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H11","v":"قطاعات مجلفنة وشبكة T-Grid","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"GB-BOQ-06","b":true,"al":"center"},{"c":"B12","v":"توريد لفائف وألواح الصوف الصخري العازل للصوت والحرارة داخل القواطيع الجبسية (Rockwool 5cm)"},{"c":"C12","v":"م²","b":true,"al":"center"},{"c":"D12","v":685.8,"f":"=القواطيع_الجبسية_وبلاط_60x60!I16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":10972.8,"f":"=ROUND(D12*E12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0,"f":"=IF($F$15>0,F12/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H12","v":"كثافة 50 كجم/م³ للعزل الصوتي","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"GB-BOQ-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"توريد بلاطات أسقف معلقة مودولية 60×60 سم (أرمسترونج صوتي / فينيل / ألومنيوم)","bg":"#F8FAFC"},{"c":"C13","v":"بلاطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":0,"f":"=القواطيع_الجبسية_وبلاط_60x60!J16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0,"f":"=ROUND(D13*E13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0,"f":"=IF($F$15>0,F13/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H13","v":"مقاوم للرطوبة والترخيم","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"GB-BOQ-08","b":true,"al":"center"},{"c":"B14","v":"مصنعية تركيب وتقفيل ومعجنة وصنفرة أسقف وقواطيع الجبس بورد والبلاطات المعلقة"},{"c":"C14","v":"م²","b":true,"al":"center"},{"c":"D14","v":4109,"f":"=حصر_أسقف_الجبس_بورد_والشاسيه!F18+القواطيع_الجبسية_وبلاط_60x60!G16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":131488,"f":"=ROUND(D14*E14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=IF($F$15>0,F14/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H14","v":"شامل فتحات السبوتات والجريلات","al":"center"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي تكلفة أعمال وخامات ومصنعيات الجبس بورد والأسقف المعلقة قبل الضريبة (Subtotal)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":171627.8,"f":"=SUM(F7:F14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=SUM(G7:G14)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":25744.17,"f":"=ROUND(F15*F4,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0.15,"f":"=F4","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"H16","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":17,"h":46.0,"cells":[{"c":"A17","v":"الإجمالي الكلي لمقايسة الجبس بورد والأسقف المستعارة شاملاً الضريبة (Grand Total)","bg":"#DBEAFE","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":197371.97,"f":"=ROUND(F15+F16,2)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"f":"=G15","bg":"#DBEAFE","b":true,"al":"center","nf":"0.0%"},{"c":"H17","v":"شامل الخامات والمصنعيات","bg":"#DBEAFE","b":true,"al":"center"}]}]}]}