{"slug":"interior-and-exterior-painting-qto-and-putty-gallons-calculation-sheet","sheets":[{"name":"1_حصر_دهانات_الحوائط_والأسقف","maxRow":26,"maxCol":12,"colWidths":[13.0,60.0,14.0,13.0,13.0,17.0,18.0,17.0,16.0,18.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت الحصر الهندسي لأعمال الدهانات الداخلية والواجهات وخصم الفتحات المعمارية (BOQ-FIN-088)","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":56.0,"cells":[{"c":"A2","v":"دليل الاستخدام الهندسي: عدّل أبعاد الغرف ومساحات الفتحات في الخلايا ذات الخلفية الصفراء والنص الأزرق. يحسب الشيت تلقائياً مسطح الأسقف، القائم الرأسي للحوائط، صافي الحوائط بعد خصم الأبواب والشبابيك وإضافة الأكتاف، وتوزيع الدهانات الجافة والمقاومة للرطوبة.","bg":"#EEF2FF","fg":"#1E1B4B","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":38.0,"cells":[{"c":"A4","v":"أولاً: حصر مسطحات دهانات الأسقف والحوائط الداخلية للفراغات المعمارية (وفق قواعد القياس الهندسي ECP / SBC)","bg":"#312E81","fg":"#FFFFFF","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":5,"h":72.0,"cells":[{"c":"A5","v":"كود الفراغ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم الفراغ المعماري وتوصيف نظام الدهان المقرر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"طول الغرفة (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"عرض الغرفة (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"ارتفاع الحائط الصافي (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"صافي مسطح السقف (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"إجمالي الحوائط القائم (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"خصم الفتحات > 0.5 م² (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"إضافة أكتاف الفتحات (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"صافي مسطح الحوائط (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"دهان بلاستيك ربع لامع جاف (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"دهان نصف لامع للحمامات والمطابخ (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"RM-01","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"الريسبشن وصالة الاستقبال الرئيسية (بلاستيك أكريليك ربع لامع + سقف مط فائق البياض)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":5.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":3.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":44.2,"f":"=ROUND(C6*D6, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":84.94,"f":"=ROUND(2*(C6+D6)*E6, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":9.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":1.45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":76.79,"f":"=ROUND(G6-H6+I6, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":76.79,"f":"=J6","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":46.0,"cells":[{"c":"A7","v":"RM-02","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"غرفة السفرة والمدخل الرئيسي (بلاستيك أكريليك قابل للغسيل + معجون 3 سكينة)","fg":"#1E293B"},{"c":"C7","v":4.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":3.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":20.16,"f":"=ROUND(C7*D7, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":55.8,"f":"=ROUND(2*(C7+D7)*E7, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":4.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":51.85,"f":"=ROUND(G7-H7+I7, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":51.85,"f":"=J7","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":"RM-03","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"صالة المعيشة العائلية وطرقات التوزيع (بلاستيك أكريليك مقاوم للاحتكاك)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":6.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":3.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":23.56,"f":"=ROUND(C8*D8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":62,"f":"=ROUND(2*(C8+D8)*E8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":6.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":1.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":56.7,"f":"=ROUND(G8-H8+I8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":56.7,"f":"=J8","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":46.0,"cells":[{"c":"A9","v":"RM-04","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"جناح النوم الرئيسي Master Bedroom وغرفة الملابس (بلاستيك أكريليك مط فاخر)","fg":"#1E293B"},{"c":"C9","v":5.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":3.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":25.2,"f":"=ROUND(C9*D9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":62.62,"f":"=ROUND(2*(C9+D9)*E9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":5.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":58.32,"f":"=ROUND(G9-H9+I9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":58.32,"f":"=J9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"RM-05","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"غرفة النوم الثانية - أولاد (دهان أكريليك صحي منخفض المركبات العضوية Low-VOC)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":4.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":3.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":17.6,"f":"=ROUND(C10*D10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":52.08,"f":"=ROUND(2*(C10+D10)*E10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":4.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":48.73,"f":"=ROUND(G10-H10+I10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":48.73,"f":"=J10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":46.0,"cells":[{"c":"A11","v":"RM-06","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"غرفة النوم الثالثة - بنات (دهان أكريليك ربع لامع قابل للغسيل والتنظيف)","fg":"#1E293B"},{"c":"C11","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":3.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":15.96,"f":"=ROUND(C11*D11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":49.6,"f":"=ROUND(2*(C11+D11)*E11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":3.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":46.4,"f":"=ROUND(G11-H11+I11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":46.4,"f":"=J11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":46.0,"cells":[{"c":"A12","v":"RM-07","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"غرفة الضيوف والمكتب الملحق (دهان بلاستيك أكريليك مط تأسيسي وتشطيب)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":3.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":14.4,"f":"=ROUND(C12*D12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":47.12,"f":"=ROUND(2*(C12+D12)*E12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":43.97,"f":"=ROUND(G12-H12+I12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":43.97,"f":"=J12","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"RM-08","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"المطبخ الرئيسي (السقف والجزء العلوي فوق السيراميك - دهان نصف لامع مقاوم للأبخرة)","fg":"#1E293B"},{"c":"C13","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":1.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":15.3,"f":"=ROUND(C13*D13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":18.17,"f":"=ROUND(2*(C13+D13)*E13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":15.87,"f":"=ROUND(G13-H13+I13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":31.17,"f":"=ROUND(F13+J13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"RM-09","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"الحمام الرئيسي وحمام الماستر وحمام الضيوف (أسقف وحوائط علوية مقاومة للرطوبة والفطريات)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":2.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":15.6,"f":"=ROUND(C14*D14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":16.34,"f":"=ROUND(2*(C14+D14)*E14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":14.54,"f":"=ROUND(G14-H14+I14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":30.14,"f":"=ROUND(F14+J14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":46.0,"cells":[{"c":"A15","v":"RM-10","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"بيت الدرج والمدخل المشترك والممر الخدمي (دهان أكريليك نصف لامع عالي التحمل)","fg":"#1E293B"},{"c":"C15","v":5.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":17.6,"f":"=ROUND(C15*D15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":59.16,"f":"=ROUND(2*(C15+D15)*E15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":4.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":55.36,"f":"=ROUND(G15-H15+I15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":55.36,"f":"=J15","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"إجمالي مسطحات الدهانات الداخلية الصافية (أسقف + حوائط داخلية)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":209.58,"f":"=SUM(F6:F15)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":507.83,"f":"=SUM(G6:G15)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":47.4,"f":"=SUM(H6:H15)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":8.1,"f":"=SUM(I6:I15)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":468.53,"f":"=SUM(J6:J15)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":438.12,"f":"=SUM(K6:K15)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":61.31,"f":"=SUM(L6:L15)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""},{"c":"J17","v":""},{"c":"K17","v":""},{"c":"L17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ثانياً: حصر مسطحات دهانات الواجهات الخارجية، دروة السطح، والأسوار المحيطة (جرافيتو / بروفايل / أكريليك خارجي)","bg":"#312E81","fg":"#FFFFFF","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":19,"h":72.0,"cells":[{"c":"A19","v":"كود الواجهة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"بيان الواجهة المعمارية أو السور ونظام الدهان الخارجي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"طول الواجهة (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":"معامل التكرار / عدد الأدوار","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E19","v":"ارتفاع الدور / السور (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F19","v":"مسطح الكرانيش والبروزات (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G19","v":"إجمالي المسطح القائم (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H19","v":"خصم فتحات الشبابيك (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I19","v":"إضافة جلسات وأكتاف (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J19","v":"صافي مسطح الواجهة (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K19","v":"دهان واجهات جرافيتو/بروفايل (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L19","v":"دهان أكريليك مطاطي خارجي (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"EXT-01","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B20","v":"الواجهة الرئيسية الأمامية (تأسيس برايمر قلوي + دهان بروفايل / جرافيتو مقاوم للعوامل الجوية)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C20","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":14.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":123.3,"f":"=ROUND(C20*D20*E20+F20, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":18.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":108.9,"f":"=ROUND(G20-H20+I20, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":108.9,"f":"=J20","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"EXT-02","fg":"#1E293B","b":true,"al":"center"},{"c":"B21","v":"الواجهتان الجانبيتان يمين ويسار (برايمر خارجي + دهان أكريليك خارجي مطاطي Elastomeric)","fg":"#1E293B"},{"c":"C21","v":18.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":133.8,"f":"=ROUND(C21*D21*E21+F21, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":14.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":2.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":122.1,"f":"=ROUND(G21-H21+I21, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":122.1,"f":"=J21","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"EXT-03","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B22","v":"الواجهة الخلفية ودروة السطح العلوية وبيت الدرج الخارجي (دهان أكريليك خارجي مقاوم للأملاح)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C22","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":120.8,"f":"=ROUND(C22*D22*E22+F22, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":12.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":110.9,"f":"=ROUND(G22-H22+I22, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":110.9,"f":"=J22","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":46.0,"cells":[{"c":"A23","v":"EXT-04","fg":"#1E293B","b":true,"al":"center"},{"c":"B23","v":"أسوار الموقع العام الخارجية وجهين (تأسيس سيلر + دهان بروفايل خارجي خشن)","fg":"#1E293B"},{"c":"C23","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":2.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":224.9,"f":"=ROUND(C23*D23*E23+F23, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":1.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":217.8,"f":"=ROUND(G23-H23+I23, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":217.8,"f":"=J23","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":42.0,"cells":[{"c":"A24","v":"إجمالي مسطحات دهانات الواجهات الخارجية والأسوار الصافية","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F24","v":41,"f":"=SUM(F20:F23)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":602.8,"f":"=SUM(G20:G23)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":53.7,"f":"=SUM(H20:H23)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":10.6,"f":"=SUM(I20:I23)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J24","v":559.7,"f":"=SUM(J20:J23)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K24","v":326.7,"f":"=SUM(K20:K23)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L24","v":233,"f":"=SUM(L20:L23)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":25,"h":28.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""},{"c":"H25","v":""},{"c":"I25","v":""},{"c":"J25","v":""},{"c":"K25","v":""},{"c":"L25","v":""}]},{"r":26,"h":46.0,"cells":[{"c":"A26","v":"إجمالي المسطح الهندسي الكلي للدهانات بالمشروع (الأسقف الداخلية + الحوائط الداخلية + الواجهات والأسوار) — م²","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J26","v":1237.81,"f":"=ROUND(F16+J16+J24, 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]}]},{"name":"2_حساب_البستلات_والجالونات","maxRow":17,"maxCol":11,"colWidths":[12.0,58.0,16.0,17.0,14.0,16.0,14.0,17.0,16.0,18.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة معدلات الفرد واستهلاك السيلر والمعجون والدهانات وعدد البستلات والجالونات المطلوبة للتوريد","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":56.0,"cells":[{"c":"A2","v":"تُسحب المسطحات الصافية تلقائياً باللون الأخضر من ورقة الحصر (1). يمكنك تعديل عدد الأوجه ومعدل الفرد ونسبة الهالك وسعة العبوة باللون الأزرق لحساب عدد البستلات (18 لتر / 25 كجم) والجالونات (3.6 لتر) بدقة.","bg":"#EEF2FF","fg":"#1E1B4B","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":38.0,"cells":[{"c":"A4","v":"جدول تفريد الخامات ومعدلات الفرد القياسية وحساب العبوات التجارية (بستلة 18 لتر / شيكارة أو بستلة معجون 25 كجم / جالون 3.6 لتر)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود المادة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"توصيف مادة الدهان / التأسيس ومرحلة التطبيق بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"وحدة القياس","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"المسطح الصافي من الحصر (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"عدد الأوجه / السكاكين","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"معدل الفرد للوجه (م²/وحدة)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"نسبة الهالك والتشغيل %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"إجمالي الكمية شاملة الهالك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"سعة العبوة التجارية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"عدد العبوات المطلوبة (بستلة/جالون)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"نوع العبوة التجارية المعتمدة بالسوق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"MAT-01","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"سيلر مائي نافذ لتأسيس المحارة الداخلية وسد المسام (Penetrating Acrylic Sealer)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D6","v":678.11,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!F16+'1_حصر_دهانات_الحوائط_والأسقف'!J16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":10.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H6","v":67.81,"f":"=ROUND((D6*E6/F6)*(1+G6), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":4,"f":"=ROUNDUP(H6/I6, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":"بستلة 18 لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"MAT-02","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"معجون حوائط أكريليك جاهز للسكينة الأولى والثانية (Interior Acrylic Wall Putty)","fg":"#1E293B"},{"c":"C7","v":"كجم","fg":"#1E293B","b":true,"al":"center"},{"c":"D7","v":647.7,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!F16+'1_حصر_دهانات_الحوائط_والأسقف'!K16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H7","v":630.04,"f":"=ROUND((D7*E7/F7)*(1+G7), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":26,"f":"=ROUNDUP(H7/I7, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":"بستلة 25 كجم","fg":"#1E293B","b":true,"al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"MAT-03","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"معجون فينش ناعم للسكينة الثالثة والتلقيط النهائي قبل الصنفرة (Fine Finish Putty)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"كجم","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D8","v":647.7,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!F16+'1_حصر_دهانات_الحوائط_والأسقف'!K16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H8","v":245.2,"f":"=ROUND((D8*E8/F8)*(1+G8), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":10,"f":"=ROUNDUP(H8/I8, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":"بستلة 25 كجم","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MAT-04","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"معجون إيبوكسي/أسمنتي مقاوم للرطوبة للمطابخ والحمامات (Moisture-Resistant Putty)","fg":"#1E293B"},{"c":"C9","v":"كجم","fg":"#1E293B","b":true,"al":"center"},{"c":"D9","v":61.31,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!L16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H9","v":64.99,"f":"=ROUND((D9*E9/F9)*(1+G9), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":4,"f":"=ROUNDUP(H9/I9, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":"بستلة 20 كجم","fg":"#1E293B","b":true,"al":"center"}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":"MAT-05","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"بطانة دهان بلاستيك تأسيسي أبيض بعد الصنفرة (Interior Undercoat Primer)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D10","v":678.11,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!F16+'1_حصر_دهانات_الحوائط_والأسقف'!J16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H10","v":64.73,"f":"=ROUND((D10*E10/F10)*(1+G10), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":4,"f":"=ROUNDUP(H10/I10, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":"بستلة 18 لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"MAT-06","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"دهان بلاستيك أكريليك مط فائق البياض للأسقف الداخلية (Super Matt Ceiling Paint)","fg":"#1E293B"},{"c":"C11","v":"لتر","fg":"#1E293B","b":true,"al":"center"},{"c":"D11","v":209.58,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!F16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":11.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":38.27,"f":"=ROUND((D11*E11/F11)*(1+G11), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":3,"f":"=ROUNDUP(H11/I11, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":"بستلة 18 لتر","fg":"#1E293B","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MAT-07","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"دهان بلاستيك أكريليك ربع لامع قابل للغسيل للحوائط الجافة (Silk / Eggshell Emulsion)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D12","v":438.12,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!K16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":76.67,"f":"=ROUND((D12*E12/F12)*(1+G12), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":5,"f":"=ROUNDUP(H12/I12, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":"بستلة 18 لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"MAT-08","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"دهان أكريليك نصف لامع مقاوم للبكتيريا والأبخرة للمطابخ والحمامات (Kitchen & Bath Semi-Gloss)","fg":"#1E293B"},{"c":"C13","v":"لتر","fg":"#1E293B","b":true,"al":"center"},{"c":"D13","v":61.31,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!L16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":11.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":11.2,"f":"=ROUND((D13*E13/F13)*(1+G13), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":4,"f":"=ROUNDUP(H13/I13, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":"جالون 3.6 لتر","fg":"#1E293B","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"MAT-09","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"برايمر أساس خارجي مقاوم للقلوية والأملاح للواجهات والأسوار (Exterior Alkali Primer)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D14","v":559.7,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!J24","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":9.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H14","v":62.45,"f":"=ROUND((D14*E14/F14)*(1+G14), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":4,"f":"=ROUNDUP(H14/I14, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":"بستلة 18 لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"MAT-10","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"معجون/مونة جرافيتو وبروفايل أكريليك للواجهات والأسوار (Exterior Grafito / Profile)","fg":"#1E293B"},{"c":"C15","v":"كجم","fg":"#1E293B","b":true,"al":"center"},{"c":"D15","v":326.7,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!K24","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":0.45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":784.08,"f":"=ROUND((D15*E15/F15)*(1+G15), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":32,"f":"=ROUNDUP(H15/I15, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":"بستلة 25 كجم","fg":"#1E293B","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"MAT-11","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B16","v":"دهان أكريليك خارجي مطاطي مقاوم للأشعة فوق البنفسجية UV (Exterior Elastomeric Topcoat)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C16","v":"لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D16","v":233,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!L24","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H16","v":54.88,"f":"=ROUND((D16*E16/F16)*(1+G16), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":4,"f":"=ROUNDUP(H16/I16, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":"بستلة 18 لتر","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"إجمالي عدد عبوات التوريد المطلوبة للموقع (مجموع البستلات والجالونات وشكائر المعجون)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J17","v":100,"f":"=SUM(J6:J16)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":"عبوة / بستلة قياسية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"3_مقايسة_وتسعير_أعمال_الدهانات","maxRow":32,"maxCol":9,"colWidths":[13.0,58.0,14.0,17.0,13.0,13.0,18.0,19.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"المقايسة التثمينية لأعمال الدهانات الداخلية والخارجية وطلب شراء الخامات والمصنعيات (BOQ & Cost Summary)","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تجمع هذه الورقة بين تكلفة شراء الخامات بالعبوة (الجزء الأول) وتكلفة مصنعيات التنفيذ بالمتر المربع الصافي (الجزء الثاني) لاستخراج التكلفة الإجمالية لبند الدهانات ومتوسط تكلفة المتر المربع شامل الخامات والمصنعيات.","bg":"#EEF2FF","fg":"#1E1B4B","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"إعدادات التسعير والضرائب (قابلة للتعديل حسب عملة المشروع):","bg":"#F1F5F9","fg":"#1E1B4B","b":true,"cs":2},{"skip":true},{"c":"C4","v":"نسبة ضريبة القيمة المضافة VAT","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"D4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E4","v":"نسبة مستلزمات الصنفرة والرولات","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"F4","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G4","v":"إجمالي مسطح الدهانات الكلي (م²)","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"H4","v":1237.81,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!J26","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""},{"c":"I5","v":""}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"أولاً: قائمة شراء وتسعير خامات الدهانات والمعجون (تُسحب أعداد العبوات تلقائياً من ورقة 2)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"بيان الخامة ومواصفة العبوة التجارية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"نوع العبوة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"عدد العبوات المطلوبة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"سعر العبوة المرجعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"إجمالي تكلفة الخامات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"بدل نقل وتعتيق (2%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"صافي تكلفة البند قبل الضريبة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"النسبة من إجمالي الخامات %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"MAT-01","f":"='2_حساب_البستلات_والجالونات'!A6","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B8","v":"سيلر مائي نافذ لتأسيس المحارة الداخلية وسد المسام (Penetrating Acrylic Sealer)","f":"='2_حساب_البستلات_والجالونات'!B6","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C8","v":"بستلة 18 لتر","f":"='2_حساب_البستلات_والجالونات'!K6","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D8","v":4,"f":"='2_حساب_البستلات_والجالونات'!J6","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":780,"f":"=ROUND(D8*E8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":15.6,"f":"=ROUND(F8*0.02, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":795.6,"f":"=ROUND(F8+G8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0,"f":"=IF($H$19>0, H8/$H$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"MAT-02","f":"='2_حساب_البستلات_والجالونات'!A7","fg":"#008000","b":true,"al":"center"},{"c":"B9","v":"معجون حوائط أكريليك جاهز للسكينة الأولى والثانية (Interior Acrylic Wall Putty)","f":"='2_حساب_البستلات_والجالونات'!B7","fg":"#008000","b":true},{"c":"C9","v":"بستلة 25 كجم","f":"='2_حساب_البستلات_والجالونات'!K7","fg":"#008000","b":true,"al":"center"},{"c":"D9","v":26,"f":"='2_حساب_البستلات_والجالونات'!J7","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":3510,"f":"=ROUND(D9*E9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":70.2,"f":"=ROUND(F9*0.02, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":3580.2,"f":"=ROUND(F9+G9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"f":"=IF($H$19>0, H9/$H$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"MAT-03","f":"='2_حساب_البستلات_والجالونات'!A8","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B10","v":"معجون فينش ناعم للسكينة الثالثة والتلقيط النهائي قبل الصنفرة (Fine Finish Putty)","f":"='2_حساب_البستلات_والجالونات'!B8","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C10","v":"بستلة 25 كجم","f":"='2_حساب_البستلات_والجالونات'!K8","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D10","v":10,"f":"='2_حساب_البستلات_والجالونات'!J8","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":155,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1550,"f":"=ROUND(D10*E10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":31,"f":"=ROUND(F10*0.02, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":1581,"f":"=ROUND(F10+G10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=IF($H$19>0, H10/$H$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"MAT-04","f":"='2_حساب_البستلات_والجالونات'!A9","fg":"#008000","b":true,"al":"center"},{"c":"B11","v":"معجون إيبوكسي/أسمنتي مقاوم للرطوبة للمطابخ والحمامات (Moisture-Resistant Putty)","f":"='2_حساب_البستلات_والجالونات'!B9","fg":"#008000","b":true},{"c":"C11","v":"بستلة 20 كجم","f":"='2_حساب_البستلات_والجالونات'!K9","fg":"#008000","b":true,"al":"center"},{"c":"D11","v":4,"f":"='2_حساب_البستلات_والجالونات'!J9","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":720,"f":"=ROUND(D11*E11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":14.4,"f":"=ROUND(F11*0.02, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":734.4,"f":"=ROUND(F11+G11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=IF($H$19>0, H11/$H$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"MAT-05","f":"='2_حساب_البستلات_والجالونات'!A10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B12","v":"بطانة دهان بلاستيك تأسيسي أبيض بعد الصنفرة (Interior Undercoat Primer)","f":"='2_حساب_البستلات_والجالونات'!B10","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C12","v":"بستلة 18 لتر","f":"='2_حساب_البستلات_والجالونات'!K10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D12","v":4,"f":"='2_حساب_البستلات_والجالونات'!J10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":880,"f":"=ROUND(D12*E12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":17.6,"f":"=ROUND(F12*0.02, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":897.6,"f":"=ROUND(F12+G12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0,"f":"=IF($H$19>0, H12/$H$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"MAT-06","f":"='2_حساب_البستلات_والجالونات'!A11","fg":"#008000","b":true,"al":"center"},{"c":"B13","v":"دهان بلاستيك أكريليك مط فائق البياض للأسقف الداخلية (Super Matt Ceiling Paint)","f":"='2_حساب_البستلات_والجالونات'!B11","fg":"#008000","b":true},{"c":"C13","v":"بستلة 18 لتر","f":"='2_حساب_البستلات_والجالونات'!K11","fg":"#008000","b":true,"al":"center"},{"c":"D13","v":3,"f":"='2_حساب_البستلات_والجالونات'!J11","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":870,"f":"=ROUND(D13*E13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":17.4,"f":"=ROUND(F13*0.02, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":887.4,"f":"=ROUND(F13+G13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0,"f":"=IF($H$19>0, H13/$H$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"MAT-07","f":"='2_حساب_البستلات_والجالونات'!A12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B14","v":"دهان بلاستيك أكريليك ربع لامع قابل للغسيل للحوائط الجافة (Silk / Eggshell Emulsion)","f":"='2_حساب_البستلات_والجالونات'!B12","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C14","v":"بستلة 18 لتر","f":"='2_حساب_البستلات_والجالونات'!K12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D14","v":5,"f":"='2_حساب_البستلات_والجالونات'!J12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":360,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":1800,"f":"=ROUND(D14*E14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":36,"f":"=ROUND(F14*0.02, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":1836,"f":"=ROUND(F14+G14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"f":"=IF($H$19>0, H14/$H$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"MAT-08","f":"='2_حساب_البستلات_والجالونات'!A13","fg":"#008000","b":true,"al":"center"},{"c":"B15","v":"دهان أكريليك نصف لامع مقاوم للبكتيريا والأبخرة للمطابخ والحمامات (Kitchen & Bath Semi-Gloss)","f":"='2_حساب_البستلات_والجالونات'!B13","fg":"#008000","b":true},{"c":"C15","v":"جالون 3.6 لتر","f":"='2_حساب_البستلات_والجالونات'!K13","fg":"#008000","b":true,"al":"center"},{"c":"D15","v":4,"f":"='2_حساب_البستلات_والجالونات'!J13","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":460,"f":"=ROUND(D15*E15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":9.2,"f":"=ROUND(F15*0.02, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":469.2,"f":"=ROUND(F15+G15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"f":"=IF($H$19>0, H15/$H$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"MAT-09","f":"='2_حساب_البستلات_والجالونات'!A14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B16","v":"برايمر أساس خارجي مقاوم للقلوية والأملاح للواجهات والأسوار (Exterior Alkali Primer)","f":"='2_حساب_البستلات_والجالونات'!B14","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C16","v":"بستلة 18 لتر","f":"='2_حساب_البستلات_والجالونات'!K14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D16","v":4,"f":"='2_حساب_البستلات_والجالونات'!J14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":1000,"f":"=ROUND(D16*E16, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":20,"f":"=ROUND(F16*0.02, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":1020,"f":"=ROUND(F16+G16, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"f":"=IF($H$19>0, H16/$H$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"MAT-10","f":"='2_حساب_البستلات_والجالونات'!A15","fg":"#008000","b":true,"al":"center"},{"c":"B17","v":"معجون/مونة جرافيتو وبروفايل أكريليك للواجهات والأسوار (Exterior Grafito / Profile)","f":"='2_حساب_البستلات_والجالونات'!B15","fg":"#008000","b":true},{"c":"C17","v":"بستلة 25 كجم","f":"='2_حساب_البستلات_والجالونات'!K15","fg":"#008000","b":true,"al":"center"},{"c":"D17","v":32,"f":"='2_حساب_البستلات_والجالونات'!J15","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":190,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":6080,"f":"=ROUND(D17*E17, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":121.6,"f":"=ROUND(F17*0.02, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":6201.6,"f":"=ROUND(F17+G17, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0,"f":"=IF($H$19>0, H17/$H$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"MAT-11","f":"='2_حساب_البستلات_والجالونات'!A16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"B18","v":"دهان أكريليك خارجي مطاطي مقاوم للأشعة فوق البنفسجية UV (Exterior Elastomeric Topcoat)","f":"='2_حساب_البستلات_والجالونات'!B16","bg":"#F8FAFC","fg":"#008000","b":true},{"c":"C18","v":"بستلة 18 لتر","f":"='2_حساب_البستلات_والجالونات'!K16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center"},{"c":"D18","v":4,"f":"='2_حساب_البستلات_والجالونات'!J16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":395,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":1580,"f":"=ROUND(D18*E18, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":31.6,"f":"=ROUND(F18*0.02, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":1611.6,"f":"=ROUND(F18+G18, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0,"f":"=IF($H$19>0, H18/$H$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي تكلفة خامات الدهانات والمعجون والبرايمر (شاملاً النقل والتعتيق)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D19","v":100,"f":"=SUM(D8:D18)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":"-","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center"},{"c":"F19","v":19230,"f":"=SUM(F8:F18)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":384.6,"f":"=SUM(G8:G18)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":19614.6,"f":"=SUM(H8:H18)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":0,"f":"=SUM(I8:I18)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""},{"c":"H20","v":""},{"c":"I20","v":""}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"ثانياً: مقايسة مصنعيات تنفيذ الدهانات بالمتر المربع الهندسي الصافي (الصنفرة، المعجون، البطانة، والتشطيب)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":72.0,"cells":[{"c":"A22","v":"كود المصنعية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B22","v":"بيان أعمال المصنعيات ومراحل الصنفرة والتأسيس والتشطيب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C22","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D22","v":"المسطح الصافي (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E22","v":"فئة المصنعية (للمتر المربع)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F22","v":"إجمالي المصنعيات الأساسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G22","v":"بدل سقالات ومستلزمات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H22","v":"إجمالي تكلفة المصنعيات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I22","v":"متوسط تكلفة م² (خامات+مصنعية)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"LAB-01","fg":"#1E293B","b":true,"al":"center"},{"c":"B23","v":"مصنعية دهان أسقف داخلية (صنفرة + سيلر + 3 سكينة معجون + بطانة + وجهين بلاستيك مط)","fg":"#1E293B"},{"c":"C23","v":"م²","fg":"#1E293B","b":true,"al":"center"},{"c":"D23","v":209.58,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!F16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":3772.44,"f":"=ROUND(D23*E23, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":113.17,"f":"=ROUND(F23*0.03, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":3885.61,"f":"=ROUND(F23+G23, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":0,"f":"=IF(D23>0, ROUND((H23+(D23/$H$4)*$H$19)/D23, 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"LAB-02","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B24","v":"مصنعية دهان حوائط داخلية جافة (حجر جلخ + سيلر + 3 سكينة معجون + صنفرة + بطانة + وجهين ربع لامع)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C24","v":"م²","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D24","v":438.12,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!K16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":8762.4,"f":"=ROUND(D24*E24, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":262.87,"f":"=ROUND(F24*0.03, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":9025.27,"f":"=ROUND(F24+G24, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":0,"f":"=IF(D24>0, ROUND((H24+(D24/$H$4)*$H$19)/D24, 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"LAB-03","fg":"#1E293B","b":true,"al":"center"},{"c":"B25","v":"مصنعية دهان أسقف وحوائط الحمامات والمطابخ بمعجون ودهان نصف لامع مقاوم للرطوبة","fg":"#1E293B"},{"c":"C25","v":"م²","fg":"#1E293B","b":true,"al":"center"},{"c":"D25","v":61.31,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!L16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":1348.82,"f":"=ROUND(D25*E25, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":53.95,"f":"=ROUND(F25*0.04, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":1402.77,"f":"=ROUND(F25+G25, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":0,"f":"=IF(D25>0, ROUND((H25+(D25/$H$4)*$H$19)/D25, 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"LAB-04","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B26","v":"مصنعية تنفيذ دهانات واجهات جرافيتو / بروفايل شاملة السقالات المعدنية الخارجية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C26","v":"م²","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D26","v":326.7,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!K24","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E26","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":8494.2,"f":"=ROUND(D26*E26, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":1019.3,"f":"=ROUND(F26*0.12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":9513.5,"f":"=ROUND(F26+G26, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":0,"f":"=IF(D26>0, ROUND((H26+(D26/$H$4)*$H$19)/D26, 2), 0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"LAB-05","fg":"#1E293B","b":true,"al":"center"},{"c":"B27","v":"مصنعية تنفيذ دهانات واجهات أكريليك خارجي مطاطي شاملة السقالات وتجهيز السطح","fg":"#1E293B"},{"c":"C27","v":"م²","fg":"#1E293B","b":true,"al":"center"},{"c":"D27","v":233,"f":"='1_حصر_دهانات_الحوائط_والأسقف'!L24","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E27","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F27","v":5592,"f":"=ROUND(D27*E27, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":559.2,"f":"=ROUND(F27*0.1, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":6151.2,"f":"=ROUND(F27+G27, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":0,"f":"=IF(D27>0, ROUND((H27+(D27/$H$4)*$H$19)/D27, 2), 0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":28,"h":42.0,"cells":[{"c":"A28","v":"إجمالي تكلفة مصنعيات تنفيذ الدهانات والسقالات","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D28","v":1268.71,"f":"=SUM(D23:D27)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E28","v":23.63,"f":"=IF(D28>0, ROUND(H28/D28, 2), 0)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F28","v":27969.86,"f":"=SUM(F23:F27)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G28","v":2008.49,"f":"=SUM(G23:G27)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H28","v":29978.35,"f":"=SUM(H23:H27)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I28","v":39.09,"f":"=IF(D28>0, ROUND((H19+H28)/D28, 2), 0)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":29,"h":28.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":""},{"c":"C29","v":""},{"c":"D29","v":""},{"c":"E29","v":""},{"c":"F29","v":""},{"c":"G29","v":""},{"c":"H29","v":""},{"c":"I29","v":""}]},{"r":30,"h":44.0,"cells":[{"c":"A30","v":"إجمالي تكلفة أعمال الدهانات شاملة الخامات والمصنعيات ومستلزمات الصنفرة (قبل الضريبة)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H30","v":50377.53,"f":"=ROUND(H19+H28+(H19*F4), 2)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true}]},{"r":31,"h":44.0,"cells":[{"c":"A31","v":"قيمة ضريبة القيمة المضافة المقررة (VAT %)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H31","v":7556.63,"f":"=ROUND(H30*D4, 2)","bg":"#E0E7FF","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true}]},{"r":32,"h":44.0,"cells":[{"c":"A32","v":"الإجمالي العام الكلي لمقايسة الدهانات الداخلية والخارجية (شاملاً الخامات والمصنعيات والضريبة)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H32","v":57934.16,"f":"=ROUND(H30+H31, 2)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true}]}]}]}