{"slug":"interior-and-exterior-acrylic-emulsion-epoxy-and-textured-painting-boq-sheet","sheets":[{"name":"مقايسة_الدهانات_والبروفايل_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 أعمال الدهانات الداخلية والخارجية ورشة البروفايل ودهانات الإيبوكسي (Interior, Exterior, Profile & Epoxy Painting BOQ)","bg":"#1E1B4B","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 الدهانات الأكريليكية المائية (سيلر + 3 سكاكين معجون + وجهين)، دهانات الواجهات والبروفايل، أرضيات الإيبوكسي، والدهانات المقاومة للحريق","bg":"#92400E","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":"#F5F3FF","fg":"#1E1B4B","b":true},{"c":"B4","v":"المجمع السكني والإداري ومواقف السيارات - أعمال الدهانات والتشطيبات","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي مسطحات الدهانات (م²):","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"cs":2},{"skip":true},{"c":"F4","v":24650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"cs":2},{"skip":true},{"c":"I4","v":3679150,"f":"=K28","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J4","v":"متوسط تكلفة المتر المسطح للدهانات (شامل الضريبة):","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"cs":2},{"skip":true},{"c":"L4","v":199.106941,"f":"=K32/F4","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#F5F3FF","fg":"#1E1B4B","b":true},{"c":"B5","v":"BOQ-FIN-189 | CSI 09 91 00 / ASTM D3359 / SSPC-PA2","al":"center","cs":2},{"skip":true},{"c":"D5","v":"نظام التأسيس الداخلي القياسي:","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"cs":2},{"skip":true},{"c":"F5","v":"وجه سيلر مائي + 3 سكاكين معجون + وجهين تشطيب","fg":"#1E1B4B","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"cs":2},{"skip":true},{"c":"I5","v":4907986.1,"f":"=K32","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":"نسبة تكلفة توريد الخامات إلى التكلفة المباشرة:","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.599581,"f":"=I28/K28","bg":"#DCFCE7","fg":"#1E1B4B","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":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / السماكة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد للخامات","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة المصنعية والتنفيذ","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي المصنعية","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: الدهانات البلاستيكية المائية والأكريليكية الداخلية للحوائط والأسقف (Interior Acrylic Emulsion Wall & Ceiling Paints)","bg":"#EEF2FF","fg":"#1E1B4B","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":104.0,"cells":[{"c":"A9","v":"1.01","al":"center"},{"c":"B9","v":"09 91 23","al":"center"},{"c":"C9","v":"توريد وتنفيذ دهان بلاستيك مائي مطفي ناصع البياض للأسقف الخرسانية والجبسية (Super-Matt Acrylic Ceiling Paint - Low VOC) شاملاً التجليخ، وجه سيلر مائي مقاوم للقلويات، سكينتين معجون أكريليك مع الصنفرة، ووجهين تشطيب نهائي بالرولة"},{"c":"D9","v":"MPI #53 / Matt Ceiling","al":"center"},{"c":"E9","v":"م²","al":"center"},{"c":"F9","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":201600,"f":"=F9*G9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":182400,"f":"=F9*H9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":384000,"f":"=I9+J9","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0,"f":"=K9/$K$28","al":"center","nf":"0.0%"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":"1.02","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"09 91 23","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"توريد وتنفيذ دهان بلاستيك أكريليك مائي ربع لامع أو حريري قابل للغسيل للحوائط الداخلية (Washable Silk / Eggshell Acrylic Emulsion - Jotun Fenomastic / Jazeera Novel or Eq.) شاملاً وجه سيلر مائي نافذ، 3 سكاكين معجون أكريليك متعامدة، وجه بطانة، ووجهين تشطيب نهائي","bg":"#F8FAFC"},{"c":"D10","v":"ASTM D2486 / Silk Interior","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F10","v":9400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":582800,"f":"=F10*G10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":488800,"f":"=F10*H10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":1071600,"f":"=I10+J10","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":"1.03","al":"center"},{"c":"B11","v":"09 91 23","al":"center"},{"c":"C11","v":"توريد وتنفيذ دهان أكريليك مضاد للبكتيريا والفطريات ومقاوم للرطوبة والتكثيف (Anti-Microbial & Mold-Resistant Hygienic Acrylic Paint) لحوائط المطابخ والحمامات والعيادات شاملاً معجون مقاوم للرطوبة وسيلر عازل"},{"c":"D11","v":"ASTM D3273 / Hygienic Paint","al":"center"},{"c":"E11","v":"م²","al":"center"},{"c":"F11","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":128700,"f":"=F11*G11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":95700,"f":"=F11*H11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":224400,"f":"=I11+J11","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0,"f":"=K11/$K$28","al":"center","nf":"0.0%"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: دهانات الواجهات الخارجية المقاومة للعوامل الجوية ورشة البروفايل والجرافيتو (Exterior Coatings, Profile & Graffiato)","bg":"#EEF2FF","fg":"#1E1B4B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":128.0,"cells":[{"c":"A13","v":"2.01","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"09 91 13","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"توريد وتنفيذ دهان واجهات خارجي أكريليك نقي أو مطاطي مقاوم للأشعة فوق البنفسجية والأمطار وتغطية الشروخ الشعرية (Elastomeric Weather-Shield Exterior Paint - Jotashield / Jazeera Maxima) شاملاً غسيل الواجهة، برايمر خارجي نافذ، معجون أسمنتي خارجي، ووجهين تشطيب","bg":"#F8FAFC"},{"c":"D13","v":"ASTM D6083 / Weather-Shield","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F13","v":2800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":74,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":56,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":207200,"f":"=F13*G13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":156800,"f":"=F13*H13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":364000,"f":"=I13+J13","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":0,"f":"=K13/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":14,"h":128.0,"cells":[{"c":"A14","v":"2.02","al":"center"},{"c":"B14","v":"09 96 53","al":"center"},{"c":"C14","v":"توريد وتنفيذ كسوة واجهات خارجية بنظام رشة البروفايل أو الجرافيتو الأكريليكي المحبب بتأثير الترافرتينو (Exterior Textured Profile / Graffiato Coating 2.0–2.5mm Grain) شاملاً وجه البرايمر الملون التأسيسي والفرد بالبروة والتشكيل ووجه ورنيش حماية خارجي طارد للغبار"},{"c":"D14","v":"BS EN 1062 / Textured Profile","al":"center"},{"c":"E14","v":"م²","al":"center"},{"c":"F14","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":96,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":211200,"f":"=F14*G14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":140800,"f":"=F14*H14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":352000,"f":"=I14+J14","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0,"f":"=K14/$K$28","al":"center","nf":"0.0%"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"2.03","bg":"#F8FAFC","al":"center"},{"c":"B15","v":"09 96 53","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"توريد وتنفيذ دهان حجري خارجي برشة الحجر الطبيعي المجروش (Natural Stone Flake / Granulite Spray Coating) للجلسات والكرانيش والمداخل الخارجية شاملاً البرايمر الأكريليكي والرش بالمسدس الهوائي وطبقة الحماية السيليكونية","bg":"#F8FAFC"},{"c":"D15","v":"Stone Flake Spray Coating","bg":"#F8FAFC","al":"center"},{"c":"E15","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F15","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":80,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":74250,"f":"=F15*G15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":44000,"f":"=F15*H15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":118250,"f":"=I15+J15","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":0,"f":"=K15/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ثالثاً: دهانات الإيبوكسي والبولي يوريثان للأرضيات الصناعية ومواقف السيارات (Epoxy & Polyurethane Floor & Wall Systems)","bg":"#EEF2FF","fg":"#1E1B4B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":128.0,"cells":[{"c":"A17","v":"3.01","al":"center"},{"c":"B17","v":"09 67 23","al":"center"},{"c":"C17","v":"توريد وتنفيذ نظام دهان إيبوكسي متعدد الطبقات لأرضيات مواقف السيارات والمنحدرات مقاوم للانزلاق والزيوت (Multi-Layer Non-Slip Car Park Epoxy System - Total DFT 1.50 mm) شاملاً جلي الخرسانة الميكانيكي، إيبوكسي برايمر نافذ، طبقة كوارتز مانعة للانزلاق، ووجهين تشطيب إيبوكسي"},{"c":"D17","v":"ASTM D4541 / Epoxy 1.5mm","al":"center"},{"c":"E17","v":"م²","al":"center"},{"c":"F17","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":333000,"f":"=F17*G17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":135000,"f":"=F17*H17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":468000,"f":"=I17+J17","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":0,"f":"=K17/$K$28","al":"center","nf":"0.0%"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"3.02","bg":"#F8FAFC","al":"center"},{"c":"B18","v":"09 67 23","bg":"#F8FAFC","al":"center"},{"c":"C18","v":"توريد وتنفيذ نظام أرضيات إيبوكسي ذاتي التسوية خالٍ من المذيبات (Solvent-Free Self-Leveling Epoxy Flooring - DFT 2.00 mm, Shore D ≥ 80) للمعامل والغرف النظيفة شاملاً معالجة الفواصل بالمونة الإيبوكسية والوزرات المقعرة","bg":"#F8FAFC"},{"c":"D18","v":"ISO 14644 / Self-Level 2.0mm","bg":"#F8FAFC","al":"center"},{"c":"E18","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F18","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":130500,"f":"=F18*G18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":42750,"f":"=F18*H18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":173250,"f":"=I18+J18","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":0,"f":"=K18/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"3.03","al":"center"},{"c":"B19","v":"09 96 56","al":"center"},{"c":"C19","v":"توريد وتنفيذ دهان إيبوكسي ثنائي المركب للحوائط والوزرات الخدمية (Two-Component Hygienic Epoxy Wall Coating - DFT 250 Microns) لغرف الكهرباء والمحولات والمضخات والممرات الخدمية شاملاً البرايمر الإيبوكسي"},{"c":"D19","v":"SSPC-PA2 / Epoxy Wall 250μm","al":"center"},{"c":"E19","v":"م²","al":"center"},{"c":"F19","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":66000,"f":"=F19*G19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":36000,"f":"=F19*H19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":102000,"f":"=I19+J19","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":0,"f":"=K19/$K$28","al":"center","nf":"0.0%"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"رابعاً: الدهانات الديكورية والقطيفة والاستوكو ودهانات الأخشاب (Decorative Finishes & Polyurethane Wood Coatings)","bg":"#EEF2FF","fg":"#1E1B4B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":"4.01","bg":"#F8FAFC","al":"center"},{"c":"B21","v":"09 94 00","bg":"#F8FAFC","al":"center"},{"c":"C21","v":"توريد وتنفيذ دهانات ديكورية داخلية بتأثير القطيفة أو الرخام الإيطالي (Decorative Velvet / Venetian Stucco Effect) لحوائط المداخل وقاعات الاجتماعات شاملة التأسيس الفائق بنظام (GA-216 Level 5) وطبقة الشمع الواقية","bg":"#F8FAFC"},{"c":"D21","v":"GA-216 Level 5 / Stucco","bg":"#F8FAFC","al":"center"},{"c":"E21","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F21","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":31900,"f":"=F21*G21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":23100,"f":"=F21*H21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":55000,"f":"=I21+J21","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":0,"f":"=K21/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":22,"h":104.0,"cells":[{"c":"A22","v":"4.02","al":"center"},{"c":"B22","v":"09 93 00","al":"center"},{"c":"C22","v":"توريد وتنفيذ دهان بولي يوريثان أو لاكيه مغسول للأبواب الخشبية والحلوق والتجاليد (Two-Pack Polyurethane / NC Wood Coating System) شاملاً الصنفرة، الصبغة، السيلر الخشبي، المعجون، والرش بالكمبريسور"},{"c":"D22","v":"AWI Wood Finishing Standard","al":"center"},{"c":"E22","v":"م²","al":"center"},{"c":"F22","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":29700,"f":"=F22*G22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":20700,"f":"=F22*H22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":50400,"f":"=I22+J22","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":0,"f":"=K22/$K$28","al":"center","nf":"0.0%"}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":"خامساً: الدهانات المقاومة للصدأ والحريق للأعمال المعدنية ومعالجة الشروخ (Intumescent Fireproofing & Anti-Corrosive Steel Paints)","bg":"#EEF2FF","fg":"#1E1B4B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":104.0,"cells":[{"c":"A24","v":"5.01","bg":"#F8FAFC","al":"center"},{"c":"B24","v":"09 96 00","bg":"#F8FAFC","al":"center"},{"c":"C24","v":"توريد وتنفيذ نظام دهان إيبوكسي غني بالزنك وبولي يوريثان للأعمال المعدنية والهاندريل والأسوار (Zinc-Rich Epoxy Primer + Epoxy MIO + Aliphatic PU Topcoat - Total DFT 240 Microns) شاملاً الترميل لدرجة (Sa 2.5)","bg":"#F8FAFC"},{"c":"D24","v":"ISO 12944 C3/C4 / 240μm","bg":"#F8FAFC","al":"center"},{"c":"E24","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F24","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":52500,"f":"=F24*G24","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J24","v":31500,"f":"=F24*H24","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K24","v":84000,"f":"=I24+J24","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L24","v":0,"f":"=K24/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":25,"h":104.0,"cells":[{"c":"A25","v":"5.02","al":"center"},{"c":"B25","v":"09 96 46","al":"center"},{"c":"C25","v":"توريد وتنفيذ دهان متمدد بالحرارة مقاوم للحريق للمنشآت الفولاذية لمدة ساعتين (Intumescent Fire-Retardant Steel Coating - 120-Min Fire Rating per BS 476 / UL 263) شاملاً البرايمر الإيبوكسي وفحص السماكة الجافة بجهاز (Elcometer)"},{"c":"D25","v":"BS 476 / 120-Min Intumescent","al":"center"},{"c":"E25","v":"م²","al":"center"},{"c":"F25","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":91000,"f":"=F25*G25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":31500,"f":"=F25*H25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":122500,"f":"=I25+J25","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L25","v":0,"f":"=K25/$K$28","al":"center","nf":"0.0%"}]},{"r":26,"h":72.0,"cells":[{"c":"A26","v":"5.03","bg":"#F8FAFC","al":"center"},{"c":"B26","v":"07 11 13","bg":"#F8FAFC","al":"center"},{"c":"C26","v":"توريد وتنفيذ دهان أكريليك مطاطي أو بيتوميني واقٍ لحوائط الدروة والمناور والأسطح الخرسانية المعرضة للرطوبة (Protective Elastomeric / Acrylic Waterproof Coating - 2 Coats)","bg":"#F8FAFC"},{"c":"D26","v":"ASTM D6083 / Elastomeric","bg":"#F8FAFC","al":"center"},{"c":"E26","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F26","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":37,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":30600,"f":"=F26*G26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":16650,"f":"=F26*H26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":47250,"f":"=I26+J26","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"5.04","al":"center"},{"c":"B27","v":"09 91 00","al":"center"},{"c":"C27","v":"أعمال تفتيح وتنظيف ومعالجة الشروخ الشعرية والإنشائية في البياض قبل الدهان (Crack Chasing, V-Grooving, Primer & Elastomeric Crack Filler with Fiberglass Mesh Tape) لضمان عدم ظهور الشروخ بعد التشطيب"},{"c":"D27","v":"Crack Repair & Mesh Tape","al":"center"},{"c":"E27","v":"م.ط","al":"center"},{"c":"F27","v":1250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":35000,"f":"=F27*G27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":27500,"f":"=F27*H27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":62500,"f":"=I27+J27","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L27","v":0,"f":"=K27/$K$28","al":"center","nf":"0.0%"}]},{"r":28,"h":40.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة لأعمال الدهانات والبروفايل والإيبوكسي (Subtotal Direct Cost)","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":2205950,"f":"=I9+I10+I11+I13+I14+I15+I17+I18+I19+I21+I22+I24+I25+I26+I27","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J28","v":1473200,"f":"=J9+J10+J11+J13+J14+J15+J17+J18+J19+J21+J22+J24+J25+J26+J27","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K28","v":3679150,"f":"=K9+K10+K11+K13+K14+K15+K17+K18+K19+K21+K22+K24+K25+K26+K27","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":40.0,"cells":[{"c":"A29","v":"احتياطي السقالات الخارجية ومشمعات حماية الأرضيات والألمنيوم (Scaffolding & Masking Protection 4%)","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J29","v":"","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K29","v":147166,"f":"=K28*0.04","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L29","v":"4.0%","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"al":"center"}]},{"r":30,"h":40.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح وعينات الألوان الميدانية (Color Mock-ups, Overhead & Profit 12%)","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J30","v":"","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K30","v":441498,"f":"=K28*0.12","bg":"#F5F3FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L30","v":"12.0%","bg":"#F5F3FF","fg":"#1E1B4B","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":"#1E1B4B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J31","v":"","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K31","v":4267814,"f":"=SUM(K28:K30)","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L31","v":"","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center"}]},{"r":32,"h":40.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة الدهانات والبروفايل والإيبوكسي شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J32","v":"","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K32","v":4907986.1,"f":"=K31*1.15","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L32","v":"115.0%","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center"}]}]},{"name":"حصر_الجالونات_والبستلات_BOM","maxRow":14,"maxCol":11,"colWidths":[12.0,46.0,24.0,13.0,16.0,13.0,14.0,18.0,15.0,18.0,36.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"حاسبة معدلات الفرد واستهلاك جالونات وبستلات البرايمر والمعجون والوجه النهائي والإيبوكسي (Paint Coverage & Containers BOM)","bg":"#1E1B4B","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 لإجمالي اللترات والكيلوجرامات وعدد البستلات القياسية (بستلة 18 لتر / جردل معجون 25 كجم / برميل بروفايل 25 كجم) شاملاً الهدر","bg":"#92400E","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":104.0,"cells":[{"c":"A4","v":"كود المادة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم المادة / طبقة الدهان أو المعجون","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"النظام المرتبط بالمقايسة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"وحدة القياس","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"إجمالي المسطح الهندسي (م²)","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"معدل الاستهلاك لكل 1 م² (لجميع الأوجه)","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"نسبة الهدر والفاقد %","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي الكمية المطلوبة (لتر / كجم)","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"سعة العبوة القياسية","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"عدد البستلات / الجرادل المطلوبة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"معدل الفرد الفني وعدد الأوجه","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"PNT-01","al":"center"},{"c":"B5","v":"سيلر مائي داخلي مقاوم للقلويات (Interior Alkali-Resistant Primer Sealer)"},{"c":"C5","v":"الأسقف والحوائط الداخلية","al":"center"},{"c":"D5","v":"لتر","al":"center"},{"c":"E5","v":15850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":0.11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G5","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H5","v":1848.11,"f":"=E5*F5*(1+G5)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J5","v":103,"f":"=ROUNDUP(H5/I5,0)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K5","v":"وجه واحد تأسيسي (معدل الفرد 9–10 م²/لتر)"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PNT-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"معجون أكريليك جاهز للحوائط والأسقف الداخلية (Interior Acrylic Putty)","bg":"#F8FAFC"},{"c":"C6","v":"الأسقف (2 سكينة) والحوائط (3 سكاكين)","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"كجم","bg":"#F8FAFC","al":"center"},{"c":"E6","v":15850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":1.35,"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":23109.3,"f":"=E6*F6*(1+G6)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J6","v":925,"f":"=ROUNDUP(H6/I6,0)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":"جردل 25 كجم (متوسط 1.2–1.5 كجم/م² لـ 3 سكاكين)","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PNT-03","al":"center"},{"c":"B7","v":"دهان بلاستيك مائي مطفي ناصع البياض للأسقف (Super-Matt Ceiling Emulsion)"},{"c":"C7","v":"الأسقف الخرسانية والجبسية","al":"center"},{"c":"D7","v":"لتر","al":"center"},{"c":"E7","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0.22,"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":1119.36,"f":"=E7*F7*(1+G7)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J7","v":63,"f":"=ROUNDUP(H7/I7,0)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":"بستلة 18 لتر (وجهين تشطيب — 9 م²/لتر للوجه)"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"PNT-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"دهان بلاستيك أكريليك ربع لامع قابل للغسيل للحوائط (Washable Silk Emulsion)","bg":"#F8FAFC"},{"c":"C8","v":"الحوائط الداخلية والغرف","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"لتر","bg":"#F8FAFC","al":"center"},{"c":"E8","v":9400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0.24,"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":2391.36,"f":"=E8*F8*(1+G8)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J8","v":133,"f":"=ROUNDUP(H8/I8,0)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":"بستلة 18 لتر (وجهين تشطيب — 8.5 م²/لتر للوجه)","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PNT-05","al":"center"},{"c":"B9","v":"دهان أكريليك مضاد للبكتيريا والفطريات (Anti-Microbial Hygienic Paint)"},{"c":"C9","v":"المطابخ والحمامات والعيادات","al":"center"},{"c":"D9","v":"لتر","al":"center"},{"c":"E9","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G9","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H9","v":437.25,"f":"=E9*F9*(1+G9)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J9","v":25,"f":"=ROUNDUP(H9/I9,0)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":"بستلة 18 لتر (وجهين تشطيب مقاوم للرطوبة)"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PNT-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"سيلر وبرايمر أكريليك خارجي نافذ للواجهات (Exterior Penetrating Primer)","bg":"#F8FAFC"},{"c":"C10","v":"الواجهات الخارجية والبروفايل","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"لتر","bg":"#F8FAFC","al":"center"},{"c":"E10","v":5550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G10","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H10","v":742.3125,"f":"=E10*F10*(1+G10)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J10","v":42,"f":"=ROUNDUP(H10/I10,0)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":"بستلة 18 لتر (وجه تأسيسي — 8 م²/لتر)","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PNT-07","al":"center"},{"c":"B11","v":"دهان واجهات خارجي مطاطي مقاوم للعوامل الجوية (Exterior Weather-Shield Paint)"},{"c":"C11","v":"الواجهات الخارجية الملساء","al":"center"},{"c":"D11","v":"لتر","al":"center"},{"c":"E11","v":2800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0.26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G11","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":778.96,"f":"=E11*F11*(1+G11)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J11","v":44,"f":"=ROUNDUP(H11/I11,0)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":"بستلة 18 لتر (وجهين تشطيب — 7.5 م²/لتر للوجه)"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PNT-08","bg":"#F8FAFC","al":"center"},{"c":"B12","v":"معجون رشة البروفايل والجرافيتو الأكريليكي المحبب (Textured Profile 2.0mm)","bg":"#F8FAFC"},{"c":"C12","v":"واجهات البروفايل الترافرتينو","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"كجم","bg":"#F8FAFC","al":"center"},{"c":"E12","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G12","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":6652.8,"f":"=E12*F12*(1+G12)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J12","v":267,"f":"=ROUNDUP(H12/I12,0)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":"برميل 25 كجم (معدل الاستهلاك 2.6–3.0 كجم/م²)","bg":"#F8FAFC"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"PNT-09","al":"center"},{"c":"B13","v":"برايمر وتشطيب إيبوكسي للأرضيات متعدد الطبقات (Epoxy Primer & Topcoat)"},{"c":"C13","v":"أرضيات المواقف (1.5 مم)","al":"center"},{"c":"D13","v":"لتر مركب","al":"center"},{"c":"E13","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G13","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":1829.7,"f":"=E13*F13*(1+G13)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J13","v":92,"f":"=ROUNDUP(H13/I13,0)","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":"مجموعة A+B سعة 20 لتر (برايمر + طبقة وسطى + وجهين)"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PNT-10","bg":"#F8FAFC","al":"center"},{"c":"B14","v":"مونة إيبوكسي ذاتي التسوية خالٍ من المذيبات (Self-Leveling Epoxy 2.0mm)","bg":"#F8FAFC"},{"c":"C14","v":"أرضيات المعامل والغرف النظيفة","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"كجم مركب","bg":"#F8FAFC","al":"center"},{"c":"E14","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":3.1,"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":1492.65,"f":"=E14*F14*(1+G14)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J14","v":60,"f":"=ROUNDUP(H14/I14,0)","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":"مجموعة A+B+Aggregate وزن 25 كجم (سمك 2.0 مم)","bg":"#F8FAFC"}]}]},{"name":"كارت_تحليل_فئة_الدهانات","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 دهان بلاستيك أكريليك ربع لامع داخلي (سيلر + 3 سكاكين معجون + وجهين)","bg":"#1E1B4B","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: السيلر المائي، المعجون الأكريليكي، دهان البطانة والتشطيب، الصنفرة والرولات، والمصنعية","bg":"#92400E","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":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للمتر المسطح من الدهان الداخلي","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 م²","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للمتر المسطح","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"PA-01","al":"center"},{"c":"B5","v":"سيلر مائي نافذ","al":"center"},{"c":"C5","v":"سيلر مائي داخلي مقاوم للقلويات والأملاح (Alkali-Resistant Primer) شامل 6% فاقد (0.1166 لتر/م²)"},{"c":"D5","v":"لتر","al":"center"},{"c":"E5","v":0.1166,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F5","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":8.745,"f":"=E5*F5","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PA-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"معجون أكريليك جاهز","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"معجون حوائط أكريليك جاهز لسحب 3 سكاكين متعامدة شامل 8% فاقد وصنفرة (1.458 كجم/م²)","bg":"#F8FAFC"},{"c":"D6","v":"كجم","bg":"#F8FAFC","al":"center"},{"c":"E6","v":1.458,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F6","v":14.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":21.141,"f":"=E6*F6","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PA-03","al":"center"},{"c":"B7","v":"دهان أكريليك ربع لامع","al":"center"},{"c":"C7","v":"دهان بلاستيك أكريليك مائي ربع لامع قابل للغسيل (وجهين تشطيب نهائي) شامل 6% فاقد (0.2544 لتر/م²)"},{"c":"D7","v":"لتر","al":"center"},{"c":"E7","v":0.2544,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F7","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":27.984,"f":"=E7*F7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"PA-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"صنفرة ورولات وتيب","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"نصيب المتر المسطح من ورق الصنفرة (120/220)، رولات الموهير، شريط التيب الورقي، ومشمع حماية الأرضيات","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":"0.0000"},{"c":"F8","v":4.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":4.15,"f":"=E8*F8","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PA-05","al":"center"},{"c":"B9","v":"مصنعية تأسيس ومعجون","al":"center"},{"c":"C9","v":"مصنعية نقاش ومساعد لتجليخ الحائط بالحجر، دهان السيلر، سحب 3 سكاكين معجون، والصنفرة باللمبة الكاشفة"},{"c":"D9","v":"م²","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F9","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":32,"f":"=E9*F9","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PA-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"مصنعية تشطيب نهائي","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"مصنعية التلقيط النهائي ودهان وجه البطانة ووجهي التشطيب النهائي بالرولة وتنظيف الموقع","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":"0.0000"},{"c":"F10","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":20,"f":"=E10*F10","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة للمتر المسطح شاملاً الخامات والمصنعية (Total Direct Cost per m²)","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":114.02,"f":"=SUM(G5:G10)","bg":"#DCFCE7","fg":"#1E1B4B","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":"#1E1B4B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":132.2632,"f":"=G11*1.16","bg":"#DCFCE7","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}