{"slug":"gypsum-board-suspended-ceilings-acoustic-tiles-and-drywall-partitions-boq-sheet","sheets":[{"name":"مقايسة_الأسقف_والقواطع_BOQ","maxRow":32,"maxCol":12,"colWidths":[11.0,13.0,60.0,24.0,11.0,13.0,16.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"مقايسة الأسقف المستعارة من الجبس بورد وبلاطات الأرمسترونج الصوتية والقواطع الجافة (Ceilings & Drywall Partitions BOQ)","bg":"#0F3D3E","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":36.0,"cells":[{"c":"A2","v":"حصر وتسعير ألواح الجبس بورد (العادي/MR/FR)، بلاطات الأرمسترونج والألمنيوم (60×60)، بيوت النور، وقواطع الحوائط الجافة (ASTM C1396 / C645 / E1264)","bg":"#78350F","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":"#F0FDFA","fg":"#0F3D3E","b":true},{"c":"B4","v":"المقر الإداري والمركز الطبي المتخصص - أعمال الأسقف المستعارة والقواطع الجافة","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي مسطحات الأسقف والقواطع (م²):","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"cs":2},{"skip":true},{"c":"F4","v":6420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"cs":2},{"skip":true},{"c":"I4","v":4938400,"f":"=K28","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J4","v":"متوسط تكلفة المتر المسطح (شامل الضريبة):","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"cs":2},{"skip":true},{"c":"L4","v":1026.141059,"f":"=K32/F4","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#F0FDFA","fg":"#0F3D3E","b":true},{"c":"B5","v":"BOQ-FIN-185 | ASTM C1396 / ASTM C754 / BS EN 520","al":"center","cs":2},{"skip":true},{"c":"D5","v":"نظام الشاسيه المعدني القياسي:","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"cs":2},{"skip":true},{"c":"F5","v":"صاج مجلفن G90 (0.55–0.60 مم)","fg":"#0F3D3E","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"cs":2},{"skip":true},{"c":"I5","v":6587825.6,"f":"=K32","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":"نسبة تكلفة الخامات إلى إجمالي التكلفة المباشرة:","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.728414,"f":"=I28/K28","bg":"#DCFCE7","fg":"#0F3D3E","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":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / السماكة","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد للخامات","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة المصنعية والتركيب","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي المصنعية","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: أسقف الجبس بورد المستعارة المسطحة والمقاومة للرطوبة والحريق (Suspended Gypsum Board Ceilings)","bg":"#E6F4F1","fg":"#0F3D3E","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":175.9,"cells":[{"c":"A9","v":"1.01","al":"center"},{"c":"B9","v":"09 29 00","al":"center"},{"c":"C9","v":"توريد وتركيب أسقف مستعارة مسطحة من ألواح الجبس بورد العادي (Regular Gypsum Board 12.5mm) محمولة على شبكة شاسيه معدني مزدوج من صاج مجلفن (G90, t=0.55mm) تتكون من جسور رئيسية (Main Channel C38 @ 100cm) وقطاعات أوميجا فرعية (Furring Omega @ 40cm) وزوايا محيطية (Wall Angle L25) وتيش تعليق مجلفن (Ø6mm @ 90cm)، شاملة معجون الفواصل (3 أوجه) وشريط الشاش الفيبر جلاس"},{"c":"D9","v":"ASTM C1396 / 12.5mm Reg","al":"center"},{"c":"E9","v":"م²","al":"center"},{"c":"F9","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":511500,"f":"=F9*G9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":231000,"f":"=F9*H9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":742500,"f":"=I9+J9","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0,"f":"=K9/$K$28","al":"center","nf":"0.0%"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":"1.02","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"09 29 00","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"توريد وتركيب أسقف مستعارة من ألواح الجبس بورد الأخضر المقاوم للرطوبة (Moisture-Resistant MR Gypsum Board 12.5mm) للحمامات والمطابخ والمناطق الرطبة على شبكة قطاعات أوميجا وسي مجلفنة ضد الصدأ، شاملة معجون فواصل مقاوم للرطوبة وفتحات صيانة مخفية بإطار ألمنيوم (Access Panels 60×60cm)","bg":"#F8FAFC"},{"c":"D10","v":"ASTM C1396 / 12.5mm MR","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F10","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":355,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":155,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":184600,"f":"=F10*G10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":80600,"f":"=F10*H10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":265200,"f":"=I10+J10","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":128.0,"cells":[{"c":"A11","v":"1.03","al":"center"},{"c":"B11","v":"09 29 00","al":"center"},{"c":"C11","v":"توريد وتركيب أسقف مستعارة مقاومة للحريق لمدة ساعتين (2-Hour Fire-Rated FR Type X Gypsum Board - Double Layer 2×15.9mm) لمسارات الهروب وغرف الكهرباء والميكانيكا على شاسيه معدني ثقيل (t=0.60mm) مع عزل صوف صخري (50kg/m³) وسد الفواصل بمعجون مانع لانتشار الدخان واللهب (Intumescent Firestop)"},{"c":"D11","v":"ASTM C1396 / 2×15.9mm FR","al":"center"},{"c":"E11","v":"م²","al":"center"},{"c":"F11","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":197200,"f":"=F11*G11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":74800,"f":"=F11*H11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":272000,"f":"=I11+J11","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0,"f":"=K11/$K$28","al":"center","nf":"0.0%"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: بيوت النور المخفية، الفجوات الظلية، وصناديق الستائر والتكييف (Light Coves, Shadow Gaps & Bulkheads)","bg":"#E6F4F1","fg":"#0F3D3E","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":128.0,"cells":[{"c":"A13","v":"2.01","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"09 29 00","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"توريد وتنفيذ بيوت نور مخفية وحبسات سقوط ديكورية للأسقف الجبسية (Indirect LED Light Coves & Drop Bulkheads - Height up to 35cm) شاملة الشاسيه المعدني الحامل، شفة الإضاءة المخفية، وزوايا حماية الحواف المعدنية المجلفنة (Corner Bead) والمعجون","bg":"#F8FAFC"},{"c":"D13","v":"ASTM C840 / Coves ≤35cm","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F13","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":215,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":146200,"f":"=F13*G13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":78200,"f":"=F13*H13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":224400,"f":"=I13+J13","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":0,"f":"=K13/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"2.02","al":"center"},{"c":"B14","v":"09 22 26","al":"center"},{"c":"C14","v":"توريد وتركيب بروفايل الفجوة الظلية المعمارية من الألمنيوم المدهون إلكتروستاتيك (Aluminum Shadow Gap Profile 15×15mm / W-Profile) عند التقاء الأسقف الجبسية مع الحوائط لمنع التشققات الشعرية وإعطاء ظل معماري منتظم"},{"c":"D14","v":"Shadow Gap 15×15mm Alu","al":"center"},{"c":"E14","v":"م.ط","al":"center"},{"c":"F14","v":840,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":79800,"f":"=F14*G14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":37800,"f":"=F14*H14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":117600,"f":"=I14+J14","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0,"f":"=K14/$K$28","al":"center","nf":"0.0%"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"2.03","bg":"#F8FAFC","al":"center"},{"c":"B15","v":"09 29 00","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"توريد وتنفيذ صناديق ستائر مخفية وتقفيلات جريلات التكييف الخطية (Curtain Pelmet Boxes & HVAC Linear Slot Diffuser Bulkheads) من ألواح الجبس بورد (12.5mm) المدهونة من الداخل بطلاء أسود مطفي وتقويات الصاج اللازمة","bg":"#F8FAFC"},{"c":"D15","v":"Pelmet & HVAC Bulkhead","bg":"#F8FAFC","al":"center"},{"c":"E15","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F15","v":410,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":98400,"f":"=F15*G15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":51250,"f":"=F15*H15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":149650,"f":"=I15+J15","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":0,"f":"=K15/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ثالثاً: الأسقف الصوتية المعلقة ببلاطات الأرمسترونج والبلاطات المعدنية (Acoustic Mineral Fiber & Metal Tile Ceilings)","bg":"#E6F4F1","fg":"#0F3D3E","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":151.9,"cells":[{"c":"A17","v":"3.01","al":"center"},{"c":"B17","v":"09 51 13","al":"center"},{"c":"C17","v":"توريد وتركيب أسقف معلقة صوتية من بلاطات الألياف المعدنية أرمسترونج أو ما يماثلها (Acoustic Mineral Fiber Tiles 600×600×16mm - Tegular Edge, NRC ≥ 0.70, CAC ≥ 35 dB, RH99%) على شبكة قطاعات ظاهرة مدهونة حرارياً (Exposed T-Grid 24mm/15mm Main Runner & Cross Tees) شاملة سلك التعليق المجلفن ومثبتات السقف"},{"c":"D17","v":"ASTM E1264 / 60×60 Acoustic","al":"center"},{"c":"E17","v":"م²","al":"center"},{"c":"F17","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":390,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":565500,"f":"=F17*G17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":159500,"f":"=F17*H17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":725000,"f":"=I17+J17","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":0,"f":"=K17/$K$28","al":"center","nf":"0.0%"}]},{"r":18,"h":128.0,"cells":[{"c":"A18","v":"3.02","bg":"#F8FAFC","al":"center"},{"c":"B18","v":"09 51 23","bg":"#F8FAFC","al":"center"},{"c":"C18","v":"توريد وتركيب أسقف معلقة معدنية من بلاطات الألمنيوم المثقبة المخفية (Perforated Aluminum Clip-In Tiles 600×600×0.7mm with Black Acoustic Non-Woven Tissue) للممرات والمطابخ المركزية والمختبرات، شاملة حوامل التثبيت المخفية (Spring Tee Carrier) وزوايا الحائط","bg":"#F8FAFC"},{"c":"D18","v":"EN 13964 / Alu Clip-In 0.7mm","bg":"#F8FAFC","al":"center"},{"c":"E18","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F18","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":540,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":259200,"f":"=F18*G18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":69600,"f":"=F18*H18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":328800,"f":"=I18+J18","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":0,"f":"=K18/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"3.03","al":"center"},{"c":"B19","v":"09 51 00","al":"center"},{"c":"C19","v":"توريد وتركيب أسقف معلقة من بلاطات الجبس المغلفة بطبقة الفينيل وظهر فويل ألمنيوم (Vinyl-Faced Gypsum Tiles 600×600×9.5mm with Foil Backing) القابلة للغسيل للغرف الخدمية والمخازن على شبكة قطاعات T-Grid مجلفنة"},{"c":"D19","v":"BS EN 14190 / Vinyl Gypsum","al":"center"},{"c":"E19","v":"م²","al":"center"},{"c":"F19","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":265,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":84800,"f":"=F19*G19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":30400,"f":"=F19*H19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":115200,"f":"=I19+J19","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":0,"f":"=K19/$K$28","al":"center","nf":"0.0%"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"رابعاً: قواطع الحوائط الجافة الفردية والمزدوجة والمقاومة للحريق والصوت (Drywall Gypsum Board Partitions W111 & W112)","bg":"#E6F4F1","fg":"#0F3D3E","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":151.9,"cells":[{"c":"A21","v":"4.01","bg":"#F8FAFC","al":"center"},{"c":"B21","v":"09 21 16","bg":"#F8FAFC","al":"center"},{"c":"C21","v":"توريد وتنفيذ قواطع حوائط جافة مفردة التكسيات (Single-Layer Drywall Partition W111 - Total Thickness 100mm, STC 45 dB) تتكون من قوائم ومجاري صاج مجلفن (C-Studs & U-Tracks 75mm @ 40cm, t=0.60mm)، لوح جبس بورد 12.5mm لكل وجه، شريط عزل صوتي محيطي (PE Acoustic Tape)، وصوف صخري عازل (50mm - 40kg/m³)","bg":"#F8FAFC"},{"c":"D21","v":"ASTM C645 / W111 (100mm)","bg":"#F8FAFC","al":"center"},{"c":"E21","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F21","v":880,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":457600,"f":"=F21*G21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":171600,"f":"=F21*H21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":629200,"f":"=I21+J21","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":0,"f":"=K21/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":22,"h":151.9,"cells":[{"c":"A22","v":"4.02","al":"center"},{"c":"B22","v":"09 21 16","al":"center"},{"c":"C22","v":"توريد وتنفيذ قواطع حوائط جافة مزدوجة التكسيات عالية العزل الصوتي ومقاومة للحريق (Double-Layer Drywall Partition W112 - Total Thickness 150mm, STC 54 dB, 120-Min Fire Rating) تتكون من قوائم (C-Studs 100mm @ 40cm)، طبقتين جبس بورد مقاوم للحريق (2×12.5mm FR) لكل وجه بتخالف اللحامات، وصوف صخري (75mm - 60kg/m³)"},{"c":"D22","v":"ASTM C645 / W112 (150mm)","al":"center"},{"c":"E22","v":"م²","al":"center"},{"c":"F22","v":640,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":270,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":499200,"f":"=F22*G22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":172800,"f":"=F22*H22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":672000,"f":"=I22+J22","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":0,"f":"=K22/$K$28","al":"center","nf":"0.0%"}]},{"r":23,"h":128.0,"cells":[{"c":"A23","v":"4.03","bg":"#F8FAFC","al":"center"},{"c":"B23","v":"09 21 16","bg":"#F8FAFC","al":"center"},{"c":"C23","v":"توريد وتنفيذ قواطع حوائط جافة هجينة عالية التحمل الميكانيكي للمناطق الرطبة وتثبيت الشاشات والأحمال الثقيلة (High-Impact Hybrid Partition: 12mm Cement Board / OSB Core + 12.5mm MR Gypsum Board per side) شاملة شرائح التقوية المعدنية الداخلية (Steel Backing Plates 1.5mm)","bg":"#F8FAFC"},{"c":"D23","v":"ANSI A118.9 / Hybrid Wall","bg":"#F8FAFC","al":"center"},{"c":"E23","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F23","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":890,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":249200,"f":"=F23*G23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":86800,"f":"=F23*H23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":336000,"f":"=I23+J23","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":0,"f":"=K23/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"خامساً: حواجز الصوت الفراغية، الصوف الصخري، وفواصل التمدد والهبوط (Acoustic Plenum Barriers, Insulation & Control Joints)","bg":"#E6F4F1","fg":"#0F3D3E","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":104.0,"cells":[{"c":"A25","v":"5.01","al":"center"},{"c":"B25","v":"09 81 16","al":"center"},{"c":"C25","v":"توريد وتركيب حواجز صوتية رأسية أعلى القواطع داخل فراغ السقف المستعار حتى بطنية السقف الخرساني (Above-Ceiling Acoustic Plenum Barrier - 12.5mm Gypsum + 50mm Rockwool) لمنع انتقال الصوت عبر فراغ السقف بين المكاتب والعيادات"},{"c":"D25","v":"ASTM E90 / Plenum Barrier","al":"center"},{"c":"E25","v":"م²","al":"center"},{"c":"F25","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":121600,"f":"=F25*G25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":48000,"f":"=F25*H25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":169600,"f":"=I25+J25","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L25","v":0,"f":"=K25/$K$28","al":"center","nf":"0.0%"}]},{"r":26,"h":104.0,"cells":[{"c":"A26","v":"5.02","bg":"#F8FAFC","al":"center"},{"c":"B26","v":"07 21 16","bg":"#F8FAFC","al":"center"},{"c":"C26","v":"توريد وفرش بطانيات صوف صخري عازل للصوت والحرارة مغلف برقائق الألمنيوم المسلح (Foil-Faced Rockwool Blankets 50mm - Density 50 kg/m³) أعلى الأسقف المستعارة الجبسية والمعدنية لتقليل الضوضاء الميكانيكية","bg":"#F8FAFC"},{"c":"D26","v":"ASTM C665 / Rockwool 50mm","bg":"#F8FAFC","al":"center"},{"c":"E26","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F26","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":109250,"f":"=F26*G26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":33250,"f":"=F26*H26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":142500,"f":"=I26+J26","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"5.03","al":"center"},{"c":"B27","v":"09 22 36","al":"center"},{"c":"C27","v":"توريد وتركيب فواصل تمدد وتحكم حركية للأسقف والقواطع الجبسية الواسعة (Drywall Control & Expansion Joint Profile Type 093 - Zinc/PVC) كل 12–15 م.ط لمنع تشرخ الألواح والمعجون نتيجة التمدد الحراري والترخيم"},{"c":"D27","v":"ASTM C840 / Control Joint","al":"center"},{"c":"E27","v":"م.ط","al":"center"},{"c":"F27","v":390,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":33150,"f":"=F27*G27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":15600,"f":"=F27*H27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":48750,"f":"=I27+J27","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L27","v":0,"f":"=K27/$K$28","al":"center","nf":"0.0%"}]},{"r":28,"h":40.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة للأسقف المستعارة والقواطع الجافة (Subtotal Direct Cost)","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":3597200,"f":"=I9+I10+I11+I13+I14+I15+I17+I18+I19+I21+I22+I23+I25+I26+I27","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J28","v":1341200,"f":"=J9+J10+J11+J13+J14+J15+J17+J18+J19+J21+J22+J23+J25+J26+J27","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K28","v":4938400,"f":"=K9+K10+K11+K13+K14+K15+K17+K18+K19+K21+K22+K23+K25+K26+K27","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":40.0,"cells":[{"c":"A29","v":"احتياطي السقالات المتحركة وتنسيق فتحات الكهروميكانيك (Scaffolding & MEP Coordination 4%)","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J29","v":"","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K29","v":197536,"f":"=K28*0.04","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L29","v":"4.0%","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"al":"center"}]},{"r":30,"h":40.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح وإعداد المخططات التنفيذية (Shop Drawings, Overhead & Profit 12%)","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J30","v":"","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K30","v":592608,"f":"=K28*0.12","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L30","v":"12.0%","bg":"#F0FDFA","fg":"#0F3D3E","b":true,"al":"center"}]},{"r":31,"h":40.0,"cells":[{"c":"A31","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J31","v":"","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K31","v":5728544,"f":"=SUM(K28:K30)","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L31","v":"","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center"}]},{"r":32,"h":40.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة الأسقف والقواطع شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J32","v":"","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K32","v":6587825.6,"f":"=K31*1.15","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L32","v":"115.0%","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center"}]}]},{"name":"حصر_الألواح_والشاسيهات_BOM","maxRow":14,"maxCol":11,"colWidths":[12.0,48.0,22.0,13.0,16.0,13.0,14.0,18.0,15.0,18.0,34.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"حاسبة تفريد وحصر الخامات التفصيلية (ألواح الجبس بورد، الأوميجا، السي، القوائم، والمعجون) - Material Takeoff & BOM","bg":"#0F3D3E","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":36.0,"cells":[{"c":"A2","v":"حساب تلقائي لعدد الألواح (1.20×2.40م = 2.88 م²)، قطاعات الأوميجا والسي (طول 3.00م)، البلاطات (60×60سم)، المعجون، والشاش شاملاً الهدر","bg":"#78350F","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":72.0,"cells":[{"c":"A4","v":"كود الخامة","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم الخامة / المكون الهندسي والقطاع المعدني","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"النظام الإنشائي المرتبط","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة الشرائية","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"إجمالي المسطح الهندسي (م²)","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"معدل الاستهلاك النظري لكل 1 م²","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"نسبة الهدر والتداخل %","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي الكمية المطلوبة (شامل الهدر)","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"عبوة التوريد القياسية","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"عدد العبوات / الألواح المطلوب طلبها","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"ملاحظات المواصفة الفنية والتشوين","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"MAT-01","al":"center"},{"c":"B5","v":"ألواح جبس بورد عادي ومقاوم للرطوبة سماكة 12.5 مم (مقاس اللوح 1.20×2.40 م = 2.88 م²)"},{"c":"C5","v":"الأسقف المسطحة والحمامات","al":"center"},{"c":"D5","v":"م² لوح","al":"center"},{"c":"E5","v":2170,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G5","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H5","v":2343.6,"f":"=E5*F5*(1+G5)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":2.88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J5","v":814,"f":"=ROUNDUP(H5/I5,0)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K5","v":"لوح 2.88 م² (يرص أفقياً على طبالي خشبية)"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"MAT-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"ألواح جبس بورد للقواطع الجافة المفردة والمزدوجة (وجهين W111 بطبقة واحدة + W112 بطبقتين)","bg":"#F8FAFC"},{"c":"C6","v":"القواطع الجافة W111 & W112","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"م² لوح","bg":"#F8FAFC","al":"center"},{"c":"E6","v":1520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":2.84,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G6","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H6","v":4662.144,"f":"=E6*F6*(1+G6)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":2.88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J6","v":1619,"f":"=ROUNDUP(H6/I6,0)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":"لوح 2.88 م² (تخالف اللحامات الرأسية 60 سم)","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"MAT-03","al":"center"},{"c":"B7","v":"قطاعات أوميجا فرعية مجلفنة (Furring Omega Channel t=0.55mm - طول السيخ 3.00 م.ط @ 40 سم)"},{"c":"C7","v":"شبكة الأسقف الجبسية","al":"center"},{"c":"D7","v":"م.ط","al":"center"},{"c":"E7","v":2510,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G7","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H7","v":6651.5,"f":"=E7*F7*(1+G7)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J7","v":2218,"f":"=ROUNDUP(H7/I7,0)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":"سيخ طول 3.00 م.ط (صاج مجلفن G90)"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"MAT-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"جسور رئيسية مجلفنة حاملة (Main Carrying Channel C38 t=0.60mm - طول السيخ 3.00 م.ط @ 100 سم)","bg":"#F8FAFC"},{"c":"C8","v":"شبكة الأسقف الجبسية","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E8","v":2510,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G8","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H8","v":2660.6,"f":"=E8*F8*(1+G8)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J8","v":887,"f":"=ROUNDUP(H8/I8,0)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":"سيخ طول 3.00 م.ط (يربط بالأوميجا بكلبس)","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MAT-05","al":"center"},{"c":"B9","v":"زوايا حائط محيطية مجلفنة (Perimeter Wall Angle L25×25mm - طول السيخ 3.00 م.ط)"},{"c":"C9","v":"محيط الأسقف الجبسية","al":"center"},{"c":"D9","v":"م.ط","al":"center"},{"c":"E9","v":2510,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G9","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H9","v":1185.975,"f":"=E9*F9*(1+G9)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J9","v":396,"f":"=ROUNDUP(H9/I9,0)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":"سيخ طول 3.00 م.ط (يثبت بفيشر كل 50 سم)"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"MAT-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"مجموعة تعليق السقف (تيش مجلفن Ø6mm + عصفورة Spring Clip + إكسبانشن سقف Drop-in Anchor)","bg":"#F8FAFC"},{"c":"C10","v":"تعليق الأسقف الجبسية","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E10","v":2510,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G10","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H10","v":3162.6,"f":"=E10*F10*(1+G10)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J10","v":32,"f":"=ROUNDUP(H10/I10,0)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":"كرتونة 100 طقم تعليق (توزيع 90×100 سم)","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"MAT-07","al":"center"},{"c":"B11","v":"قوائم رأسية للقواطع الجافة (Galvanized C-Studs 75/100mm t=0.60mm - طول 3.00 م.ط @ 40 سم)"},{"c":"C11","v":"هيكل القواطع الجافة","al":"center"},{"c":"D11","v":"م.ط","al":"center"},{"c":"E11","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":2.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G11","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":5056.2,"f":"=E11*F11*(1+G11)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J11","v":1686,"f":"=ROUNDUP(H11/I11,0)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":"سيخ طول 3.00 م.ط (مع فتحات تمرير المواسير)"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MAT-08","bg":"#F8FAFC","al":"center"},{"c":"B12","v":"مجاري أرضية وعلوية للقواطع (Galvanized U-Tracks 75/100mm t=0.60mm - طول 3.00 م.ط)","bg":"#F8FAFC"},{"c":"C12","v":"هيكل القواطع الجافة","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E12","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G12","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":1360.8,"f":"=E12*F12*(1+G12)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J12","v":454,"f":"=ROUNDUP(H12/I12,0)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":"سيخ طول 3.00 م.ط (مع شريط عزل صوتي PE)","bg":"#F8FAFC"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"MAT-09","al":"center"},{"c":"B13","v":"بلاطات ألياف معدنية صوتية أرمسترونج (Acoustic Tiles 600×600×16mm - مساحة البلاطة 0.36 م²)"},{"c":"C13","v":"الأسقف الصوتية 60×60","al":"center"},{"c":"D13","v":"م² بلاط","al":"center"},{"c":"E13","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G13","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":1522.5,"f":"=E13*F13*(1+G13)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J13","v":4230,"f":"=ROUNDUP(H13/I13,0)","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":"بلاطة 60×60 سم (كرتونة 12 أو 16 بلاطة)"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"MAT-10","bg":"#F8FAFC","al":"center"},{"c":"B14","v":"معجون فواصل الجبس بورد الجاهز (Ready-Mix Joint Compound - جردل 28 كجم) وشريط الشاش الفيبر","bg":"#F8FAFC"},{"c":"C14","v":"تشطيب اللحامات والرؤوس","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"كجم معجون","bg":"#F8FAFC","al":"center"},{"c":"E14","v":5550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G14","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H14","v":3266.175,"f":"=E14*F14*(1+G14)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"J14","v":117,"f":"=ROUNDUP(H14/I14,0)","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":"جردل 28 كجم (3 سكاكين معجون على الشاش)","bg":"#F8FAFC"}]}]},{"name":"كارت_تحليل_السعر_الفردي","maxRow":12,"maxCol":7,"colWidths":[10.0,18.0,58.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 م² سقف مستعار جبس بورد مقاوم للرطوبة (MR 12.5mm) شامل الشاسيه والمعجون","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"تفصيل عناصر التكلفة المباشرة للمتر المسطح: ألواح الجبس شاملاً 8% هدر، قطاعات الأوميجا والسي، التعليق، المسامير، الشاش والمعجون، والمصنعية","bg":"#78350F","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":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للمتر المسطح من السقف المستعار","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 م²","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للمتر المسطح","bg":"#0F3D3E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"UR-01","al":"center"},{"c":"B5","v":"ألواح جبس بورد","al":"center"},{"c":"C5","v":"لوح جبس بورد أخضر مقاوم للرطوبة (MR Board 12.5mm - 1.20×2.40m) شامل 8% هدر قص وتداخل (0.375 لوح/م²)"},{"c":"D5","v":"لوح","al":"center"},{"c":"E5","v":0.375,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"F5","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":157.5,"f":"=E5*F5","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"UR-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"شاسيه صاج مجلفن","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"شبكة قطاعات صاج مجلفن (G90 t=0.55mm): أوميجا فرعية (2.65 م.ط) + جسر سي رئيسي (1.06 م.ط) + زاوية حائط (0.48 م.ط)","bg":"#F8FAFC"},{"c":"D6","v":"م.ط قطاع","bg":"#F8FAFC","al":"center"},{"c":"E6","v":4.19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"F6","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":134.08,"f":"=E6*F6","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"UR-03","al":"center"},{"c":"B7","v":"أطقم تعليق ومثبتات","al":"center"},{"c":"C7","v":"تيش تعليق مجلفن (Ø6mm) + عصفورة توازن (Spring Clip) + إكسبانشن سقف (Anchor) + كلبسات ربط (1.25 طقم/م²)"},{"c":"D7","v":"طقم","al":"center"},{"c":"E7","v":1.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"F7","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":27.5,"f":"=E7*F7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"UR-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"مسامير وشاش ومعجون","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"مسامير جبس بورد سوداء فوسفاتية (25mm - 22 مسمار/م²) + شريط شاش فيبر جلاس (1.35 م.ط) + معجون فواصل (0.55 كجم/م²)","bg":"#F8FAFC"},{"c":"D8","v":"مقطوعية/م²","bg":"#F8FAFC","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"F8","v":35.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":35.8,"f":"=E8*F8","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"UR-05","al":"center"},{"c":"B9","v":"مصنعية تركيب","al":"center"},{"c":"C9","v":"مصنعية فني ومساعد لوزن الشاسيه بميزان الليزر، تقطيع ورفع وتثبيت الألواح، وعمل فتحات السبوت لايت والتكييف"},{"c":"D9","v":"م²","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"F9","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":115,"f":"=E9*F9","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"UR-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"مصنعية معجون وسقالة","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"مصنعية سحب 3 سكاكين معجون على اللحامات ورؤوس المسامير والصنفرة الناعمة، شاملة إيجار السقالة المتحركة","bg":"#F8FAFC"},{"c":"D10","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"F10","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":40,"f":"=E10*F10","bg":"#F8FAFC","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة للمتر المسطح شاملاً الألواح والشاسيه والمعجون والمصنعية (Total Direct Cost per m²)","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":509.88,"f":"=SUM(G5:G10)","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"سعر بيع المتر المسطح شامل المصاريف الإدارية والربح 16% (Unit Selling Rate per m²)","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":591.4608,"f":"=G11*1.16","bg":"#DCFCE7","fg":"#0F3D3E","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}