{"slug":"painting-works-qto","sheets":[{"name":"لوحة_المعلومات_والمؤشرات","maxRow":16,"maxCol":8,"colWidths":[8.0,48.0,22.0,20.0,22.0,16.0,24.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر كميات وتكاليف أعمال الدهانات الداخلية والخارجية والواجهات (Painting QTO)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"شيت حصر المساحات الصافية للدهانات، حساب عدد بستلات المعجون والدهان البلاستيك والبروفايل وفق كود SBC 501","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","b":true,"al":"center"},{"c":"B4","v":"مشروع تشطيب عمارة سكنية فندقية (أرضي + 4 أدوار متكررة)","al":"center"},{"c":"C4","v":""},{"c":"D4","v":"المالك / المطور:","b":true,"al":"center"},{"c":"E4","v":"شركة التطوير العقاري الحديثة","al":"center"},{"c":"F4","v":""},{"c":"G4","v":"الرمز الكودي:","b":true,"al":"center"},{"c":"H4","v":"BOQ-FIN-007","al":"center"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"الموقع والمدينة:","b":true,"al":"center"},{"c":"B5","v":"مدينة الرياض - حي النرجس","al":"center"},{"c":"C5","v":""},{"c":"D5","v":"نوع الدهانات المعتمدة:","b":true,"al":"center"},{"c":"E5","v":"دهانات أكريليك مائية داخلية + بروفايل خارجي نخب أول","al":"center"},{"c":"F5","v":""},{"c":"G5","v":"تاريخ الحصر:","b":true,"al":"center"},{"c":"H5","v":"أكتوبر 2026م","al":"center"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"إجمالي مسطحات الدهانات الصافية","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C7","v":"إجمالي عدد بستلات الدهان المطلوبة","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"إجمالي تكلفة أعمال الدهانات التقديرية","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G7","v":"متوسط تكلفة المتر المربع دهان شامل","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":44.0,"cells":[{"c":"A8","v":3137.6,"f":"=حصر_الدهانات_الداخلية!I14+حصر_الدهانات_الخارجية!I10","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0 \"م2\"","cs":2},{"skip":true},{"c":"C8","v":232,"f":"=SUM(تسعير_وتكاليف_المصنعيات!F5:F8)","fg":"#059669","b":true,"al":"center","nf":"#,##0 \"بستلة / جردل\"","cs":2},{"skip":true},{"c":"E8","v":203583.58,"f":"=تسعير_وتكاليف_المصنعيات!H11","fg":"#D97706","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"G8","v":64.885129,"f":"=E8/A8","fg":"#4C1D95","b":true,"al":"center","nf":"#,##0.00 \"ر.س/م2\"","cs":2},{"skip":true}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"صافي الجدران والأسقف والواجهات","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C9","v":"شامل الأساس والمعجون والوجهين النهائيين","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"توريد المواد ومصنعية التنفيذ والضريبة","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G9","v":"تكلفة متكاملة شاملة الأساس والتشطيب","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"ملخص مساحات وتكاليف بنود الدهانات حسب بيئة العمل (Interior & Exterior Breakdown)","bg":"#4C1D95","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"م","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B12","v":"قطاع أعمال الدهانات","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C12","v":"المساحة الإجمالية (م2)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D12","v":"مساحة الخصومات (م2)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E12","v":"المساحة الصافية (م2)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F12","v":"الوزن النسبي (%)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G12","v":"إجمالي التكلفة (ر.س)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H12","v":"المواصفة والكود","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":1,"fg":"#1E293B","al":"center"},{"c":"B13","v":"الدهانات الداخلية للجدران (معجون 3 أوجه + دهان مائي)","fg":"#1E293B"},{"c":"C13","v":3595.2,"f":"=حصر_الدهانات_الداخلية!G10","fg":"#1E293B","al":"center","nf":"#,##0.0 \"م2\""},{"c":"D13","v":760,"f":"=حصر_الدهانات_الداخلية!H10","fg":"#1E293B","al":"center","nf":"#,##0.0 \"م2\""},{"c":"E13","v":2835.2,"f":"=حصر_الدهانات_الداخلية!I10","fg":"#1E293B","al":"center","nf":"#,##0.0 \"م2\""},{"c":"F13","v":0,"f":"=E13/$E$16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G13","v":69462.4,"f":"=تسعير_وتكاليف_المصنعيات!H5","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H13","v":"SBC 501 Sec 9.2","fg":"#1E293B","al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":2,"fg":"#1E293B","al":"center"},{"c":"B14","v":"الدهانات الداخلية للأسقف الجبسية والخرسانية (مطفي)","fg":"#1E293B"},{"c":"C14","v":1372,"f":"=حصر_الدهانات_الداخلية!G13","fg":"#1E293B","al":"center","nf":"#,##0.0 \"م2\""},{"c":"D14","v":0,"f":"=حصر_الدهانات_الداخلية!H13","fg":"#1E293B","al":"center","nf":"#,##0.0 \"م2\""},{"c":"E14","v":1372,"f":"=حصر_الدهانات_الداخلية!I13","fg":"#1E293B","al":"center","nf":"#,##0.0 \"م2\""},{"c":"F14","v":0,"f":"=E14/$E$16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G14","v":28812,"f":"=تسعير_وتكاليف_المصنعيات!H6","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H14","v":"SBC 501 Sec 9.3","fg":"#1E293B","al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":3,"fg":"#1E293B","al":"center"},{"c":"B15","v":"الدهانات الخارجية والواجهات المعمارية (بروفايل وملمس)","fg":"#1E293B"},{"c":"C15","v":2175.6,"f":"=حصر_الدهانات_الخارجية!G10","fg":"#1E293B","al":"center","nf":"#,##0.0 \"م2\""},{"c":"D15","v":410,"f":"=حصر_الدهانات_الخارجية!H10","fg":"#1E293B","al":"center","nf":"#,##0.0 \"م2\""},{"c":"E15","v":1765.6,"f":"=حصر_الدهانات_الخارجية!I10","fg":"#1E293B","al":"center","nf":"#,##0.0 \"م2\""},{"c":"F15","v":0,"f":"=E15/$E$16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G15","v":67092.8,"f":"=تسعير_وتكاليف_المصنعيات!H7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H15","v":"SBC 501 Sec 9.5 مقاوم للشمس","fg":"#1E293B","al":"center"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"الإجمالي العام لكافة مساحات الدهانات","bg":"#FEF3C7","b":true,"al":"center","cs":2},{"skip":true},{"c":"C16","v":7142.8,"f":"=SUM(C13:C15)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"D16","v":1170,"f":"=SUM(D13:D15)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"E16","v":5972.8,"f":"=SUM(E13:E15)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"F16","v":"100.00%","bg":"#FEF3C7","b":true,"al":"center"},{"c":"G16","v":165367.2,"f":"=SUM(G13:G15)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H16","v":"مطابق للكود الهندسي SBC 501","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"معدلات_استهلاك_الدهانات","maxRow":11,"maxCol":6,"colWidths":[18.0,54.0,22.0,30.0,22.0,28.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول معدلات التغطية والاستهلاك المعيارية للدهانات والمعجون","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"معدلات فرد المواد لكل لتر وكيلوجرام طبقاً للكتالوجات الفنية المعتمدة لشركات الدهانات الرائدة وكود SBC 501","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"كود المادة","bg":"#4C1D95","b":true,"al":"center"},{"c":"B4","v":"بيان نوع مادة الدهان والطبقة","bg":"#4C1D95","b":true,"al":"center"},{"c":"C4","v":"سعة العبوة القياسية","bg":"#4C1D95","b":true,"al":"center"},{"c":"D4","v":"معدل التغطية والفرد للوجه الواحد","bg":"#4C1D95","b":true,"al":"center"},{"c":"E4","v":"عدد الأوجه الموصى به","bg":"#4C1D95","b":true,"al":"center"},{"c":"F4","v":"معدل الاستهلاك النهائي الصافي","bg":"#4C1D95","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"MAT-PNT-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"دهان أساس مائي مهدئ ومثبت (Sealer / Primer)","b":true},{"c":"C5","v":"بستلة 18 لتر","fg":"#1E293B","al":"center"},{"c":"D5","v":"8.0 م2 / لتر","fg":"#1E293B","al":"center"},{"c":"E5","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"F5","v":"144.0 م2 / بستلة","fg":"#1E293B","al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"MAT-PNT-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"معجون جدران أكريليك جاهز داخلي (Acrylic Putty)","bg":"#F8FAFC","b":true},{"c":"C6","v":"شيكارة 20 كجم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":"1.2 كجم / م2 (للوجهين)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F6","v":"16.7 م2 / شيكارة","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"MAT-PNT-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"دهان مائي أكريليك مطفي للأسقف (Matt Emulsion)","b":true},{"c":"C7","v":"بستلة 18 لتر","fg":"#1E293B","al":"center"},{"c":"D7","v":"10.0 م2 / لتر (وجه واحد)","fg":"#1E293B","al":"center"},{"c":"E7","v":2,"in":true,"fg":"#1E293B","al":"center"},{"c":"F7","v":"90.0 م2 / بستلة (وجهين)","fg":"#1E293B","al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"MAT-PNT-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"دهان مائي أكريليك نصف لامع ناعم للجدران (Semi-Gloss)","bg":"#F8FAFC","b":true},{"c":"C8","v":"بستلة 18 لتر","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"9.0 م2 / لتر (وجه واحد)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F8","v":"81.0 م2 / بستلة (وجهين)","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"MAT-PNT-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"أساس زيتي مقاوم للرطوبة والأملاح (Alkali Resistant Primer)","b":true},{"c":"C9","v":"بستلة 18 لتر","fg":"#1E293B","al":"center"},{"c":"D9","v":"7.5 م2 / لتر","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"F9","v":"135.0 م2 / بستلة","fg":"#1E293B","al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"MAT-PNT-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"دهان بروفايل خارجي ملمس خشن للواجهات (Exterior Texture)","bg":"#F8FAFC","b":true},{"c":"C10","v":"برميل 25 كجم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"2.0 كجم / م2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F10","v":"12.5 م2 / برميل","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"MAT-PNT-07","fg":"#1E293B","al":"center"},{"c":"B11","v":"دهان حماية خارجي عاكس للشمس (Topcoat Acrylic)","b":true},{"c":"C11","v":"بستلة 18 لتر","fg":"#1E293B","al":"center"},{"c":"D11","v":"8.5 م2 / لتر (وجه واحد)","fg":"#1E293B","al":"center"},{"c":"E11","v":2,"in":true,"fg":"#1E293B","al":"center"},{"c":"F11","v":"76.5 م2 / بستلة (وجهين)","fg":"#1E293B","al":"center"}]}]},{"name":"حصر_الدهانات_الداخلية","maxRow":14,"maxCol":10,"colWidths":[8.0,48.0,14.0,16.0,16.0,18.0,20.0,18.0,22.0,38.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول حصر كميات الدهانات الداخلية للغرف والأسقف والممرات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"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 المساحة الإجمالية للجدران = محيط الغرفة × الارتفاع، مع تطبيق قواعد خصم الفتحات الهندسية (الأبواب والشبابيك)","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":10},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","b":true,"al":"center"},{"c":"B4","v":"الفراغ المعماري / الغرفة","bg":"#2563EB","b":true,"al":"center"},{"c":"C4","v":"العدد المماثل","bg":"#2563EB","b":true,"al":"center"},{"c":"D4","v":"المحيط (م)","bg":"#2563EB","b":true,"al":"center"},{"c":"E4","v":"الارتفاع (م)","bg":"#2563EB","b":true,"al":"center"},{"c":"F4","v":"مساحة السقف (م2)","bg":"#2563EB","b":true,"al":"center"},{"c":"G4","v":"المساحة الكلية (م2)","bg":"#2563EB","b":true,"al":"center"},{"c":"H4","v":"خصم الفتحات (م2)","bg":"#2563EB","b":true,"al":"center"},{"c":"I4","v":"المساحة الصافية (م2)","bg":"#2563EB","b":true,"al":"center"},{"c":"J4","v":"ملاحظات التشطيب","bg":"#2563EB","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"صالات الاستقبال والمجالس الرئيسية (الأدوار المتكررة)"},{"c":"C5","v":8,"in":true,"al":"center"},{"c":"D5","v":26,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":3.2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":42,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":665.6,"f":"=C5*D5*E5","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":144,"f":"=C5*18.0","al":"center","nf":"#,##0.00"},{"c":"I5","v":521.6,"f":"=G5-H5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"دهان نصف لامع ناعم فاخر"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"غرف النوم الرئيسية مع الممرات الخاصة","bg":"#F8FAFC"},{"c":"C6","v":16,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D6","v":20,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E6","v":3.2,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F6","v":25,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G6","v":1024,"f":"=C6*D6*E6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":224,"f":"=C6*14.0","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I6","v":800,"f":"=G6-H6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":"دهان ربع لامع قابل للغسيل","bg":"#F8FAFC"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"غرف النوم الفرعية للأطفال والضيوف"},{"c":"C7","v":24,"in":true,"al":"center"},{"c":"D7","v":16,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":3.2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":16,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":1228.8,"f":"=C7*D7*E7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":264,"f":"=C7*11.0","al":"center","nf":"#,##0.00"},{"c":"I7","v":964.8,"f":"=G7-H7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":"معجون 3 أوجه ودهان مائي"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"الممرات الداخلية وموزعات الشقق السكنية","bg":"#F8FAFC"},{"c":"C8","v":8,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D8","v":18,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E8","v":3.2,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F8","v":14,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G8","v":460.8,"f":"=C8*D8*E8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":96,"f":"=C8*12.0","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I8","v":364.8,"f":"=G8-H8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":"دهان مقاوم للاحتكاك والصدمات","bg":"#F8FAFC"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"بهو المدخل الرئيسي والاستقبال الأرضي"},{"c":"C9","v":1,"in":true,"al":"center"},{"c":"D9","v":48,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":4.5,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":140,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":216,"f":"=C9*D9*E9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":32,"f":"=C9*32.0","al":"center","nf":"#,##0.00"},{"c":"I9","v":184,"f":"=G9-H9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":"دهان ديكوري معتق مع أسقف ساقطة"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"إجمالي مساحات الجدران الداخلية الصافية (Internal Walls Net Area)","bg":"#FEF3C7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G10","v":3595.2,"f":"=SUM(G5:G9)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"H10","v":760,"f":"=SUM(H5:H9)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"I10","v":2835.2,"f":"=SUM(I5:I9)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"J10","v":"منقول للملخص العام","bg":"#FEF3C7","b":true,"al":"center"}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""},{"c":"H11","v":""},{"c":"I11","v":""},{"c":"J11","v":""}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"حصر مسطحات الأسقف الداخلية (Ceilings Area)","bg":"#F1F5F9","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":6,"al":"center"},{"c":"B13","v":"أسقف الغرف والصالات والممرات (مجموع المساحات)"},{"c":"C13","v":1,"in":true,"al":"center"},{"c":"D13","v":"-","al":"center"},{"c":"E13","v":"-","al":"center"},{"c":"F13","v":1372,"f":"=SUMPRODUCT(C5:C9,F5:F9)","al":"center","nf":"#,##0.00"},{"c":"G13","v":1372,"f":"=F13","al":"center","nf":"#,##0.00"},{"c":"H13","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":1372,"f":"=G13-H13","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":"دهان مطفي خاص بالأسقف لمنع الانعكاس"}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"إجمالي مساحات الأسقف الصافية (Ceilings Net Area)","bg":"#FEF3C7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G14","v":1372,"f":"=G13","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"H14","v":0,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"I14","v":1372,"f":"=I13","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"J14","v":"منقول للملخص العام","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"حصر_الدهانات_الخارجية","maxRow":10,"maxCol":10,"colWidths":[8.0,46.0,12.0,16.0,16.0,18.0,20.0,22.0,22.0,36.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول حصر كميات الدهانات الخارجية والواجهات والبروفايل","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"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 الواجهات المعمارية الرئيسية والجانبية وسور المبنى مع خصم فتحات الشبابيك وتكسيات الحجر والزجاج","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":10},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#D97706","b":true,"al":"center"},{"c":"B4","v":"الواجهة المعمارية / العنصر الخارجي","bg":"#D97706","b":true,"al":"center"},{"c":"C4","v":"العدد","bg":"#D97706","b":true,"al":"center"},{"c":"D4","v":"الطول (م)","bg":"#D97706","b":true,"al":"center"},{"c":"E4","v":"الارتفاع (م)","bg":"#D97706","b":true,"al":"center"},{"c":"F4","v":"معامل البروزات","bg":"#D97706","b":true,"al":"center"},{"c":"G4","v":"المساحة الإجمالية (م2)","bg":"#D97706","b":true,"al":"center"},{"c":"H4","v":"خصم الفتحات والحجر (م2)","bg":"#D97706","b":true,"al":"center"},{"c":"I4","v":"المساحة الصافية (م2)","bg":"#D97706","b":true,"al":"center"},{"c":"J4","v":"مواصفة دهان الواجهة","bg":"#D97706","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"الواجهة الرئيسية الشمالية المطلة على الشارع"},{"c":"C5","v":1,"in":true,"al":"center"},{"c":"D5","v":28,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":16.5,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":1.1,"in":true,"al":"center","nf":"0.00"},{"c":"G5","v":508.2,"f":"=C5*D5*E5*F5","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":120,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":388.2,"f":"=G5-H5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"دهان بروفايل خشن مع إطارات حجرية"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"الواجهة الخلفية الجنوبية المطلة على الارتداد","bg":"#F8FAFC"},{"c":"C6","v":1,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D6","v":28,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E6","v":16.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F6","v":1.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"G6","v":485.1,"f":"=C6*D6*E6*F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":95,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I6","v":390.1,"f":"=G6-H6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":"دهان أكريليك خارجي مقاوم للأملاح","bg":"#F8FAFC"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"الواجهة الشرقية الجانبية للمبنى"},{"c":"C7","v":1,"in":true,"al":"center"},{"c":"D7","v":22,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":16.5,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":1.05,"in":true,"al":"center","nf":"0.00"},{"c":"G7","v":381.15,"f":"=C7*D7*E7*F7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":80,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":301.15,"f":"=G7-H7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":"دهان مائي خارجي ضد أشعة UV"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"الواجهة الغربية الجانبية للمبنى","bg":"#F8FAFC"},{"c":"C8","v":1,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D8","v":22,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E8","v":16.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F8","v":1.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"G8","v":381.15,"f":"=C8*D8*E8*F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":80,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I8","v":301.15,"f":"=G8-H8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":"دهان مائي خارجي ضد أشعة UV","bg":"#F8FAFC"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"جدران السور الخارجي المحيط بالمشروع (وجهين)"},{"c":"C9","v":2,"in":true,"al":"center"},{"c":"D9","v":75,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":2.8,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"G9","v":420,"f":"=C9*D9*E9*F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":35,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":385,"f":"=G9-H9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":"بروفايل مقاوم للعوامل الجوية"}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":"إجمالي مساحات الدهانات الخارجية والواجهات الصافية (Exterior Net Area)","bg":"#FEF3C7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G10","v":2175.6,"f":"=SUM(G5:G9)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"H10","v":410,"f":"=SUM(H5:H9)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"I10","v":1765.6,"f":"=SUM(I5:I9)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"J10","v":"منقول للملخص العام","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"تسعير_وتكاليف_المصنعيات","maxRow":11,"maxCol":8,"colWidths":[8.0,54.0,12.0,22.0,20.0,22.0,24.0,26.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول تسعير بنود الدهانات وحساب كميات المواد وتكلفة المصنعية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حساب عدد العبوات المطلوبة للمشروع وتكلفة المتر المربع شامل المواد والمصنعية وهامش الربح وضريبة 15%","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"بند","bg":"#059669","b":true,"al":"center"},{"c":"B4","v":"توصيف بند الدهان الهندسي ومراحل التنفيذ","bg":"#059669","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#059669","b":true,"al":"center"},{"c":"D4","v":"المساحة الصافية (م2)","bg":"#059669","b":true,"al":"center"},{"c":"E4","v":"معدل التغطية للعبوة","bg":"#059669","b":true,"al":"center"},{"c":"F4","v":"عدد العبوات المطلوبة","bg":"#059669","b":true,"al":"center"},{"c":"G4","v":"فئة السعر الشامل (ر.س/م2)","bg":"#059669","b":true,"al":"center"},{"c":"H4","v":"إجمالي التكلفة (ر.س)","bg":"#059669","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B5","v":"توريد وتنفيذ دهانات جدران داخلية (وجه أساس سيلر + 3 أوجه معجون + وجهين دهان نصف لامع ناعم)","fg":"#1E293B"},{"c":"C5","v":"م2","fg":"#1E293B","al":"center"},{"c":"D5","v":2835.2,"f":"=حصر_الدهانات_الداخلية!I10","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E5","v":81,"in":true,"fg":"#1E293B","al":"center"},{"c":"F5","v":37,"f":"=ROUNDUP((D5/E5)*1.05, 0)","fg":"#1E293B","al":"center","nf":"#,##0 \"عبوة\""},{"c":"G5","v":24.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H5","v":69462.4,"f":"=D5*G5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"1.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"توريد وتنفيذ دهانات أسقف داخلية (وجه أساس سيلر + وجهين معجون + وجهين دهان أكريليك مطفي)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"م2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":1372,"f":"=حصر_الدهانات_الداخلية!I14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E6","v":90,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F6","v":17,"f":"=ROUNDUP((D6/E6)*1.05, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"عبوة\""},{"c":"G6","v":21,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H6","v":28812,"f":"=D6*G6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"1.03","fg":"#1E293B","al":"center"},{"c":"B7","v":"توريد وتنفيذ دهانات بروفايل خارجية للواجهات المعمارية والسور (أساس مقاوم للأملاح + ملمس بروفايل)","fg":"#1E293B"},{"c":"C7","v":"م2","fg":"#1E293B","al":"center"},{"c":"D7","v":1765.6,"f":"=حصر_الدهانات_الخارجية!I10","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E7","v":12.5,"in":true,"fg":"#1E293B","al":"center"},{"c":"F7","v":149,"f":"=ROUNDUP((D7/E7)*1.05, 0)","fg":"#1E293B","al":"center","nf":"#,##0 \"عبوة\""},{"c":"G7","v":38,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H7","v":67092.8,"f":"=D7*G7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"أعمال صنفرة ومعالجة فواصل الجبس بورد بالشاش والمعجون المخصص قبل الدهان","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"م2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":1372,"f":"=حصر_الدهانات_الداخلية!I14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"E8","v":50,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F8","v":29,"f":"=ROUNDUP((D8/E8)*1.05, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0 \"عبوة\""},{"c":"G8","v":8.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H8","v":11662,"f":"=D8*G8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"إجمالي التكلفة المباشرة لأعمال الدهانات","bg":"#FEF3C7","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D9","v":7344.8,"f":"=SUM(D5:D8)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0 \"م2\""},{"c":"E9","v":"مجموع المساحات التنفيذية","bg":"#FEF3C7","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H9","v":177029.2,"f":"=SUM(H5:H8)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"ضريبة القيمة المضافة (VAT 15%)","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H10","v":26554.38,"f":"=H9*0.15","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":11,"h":48.0,"cells":[{"c":"A11","v":"إجمالي قيمة المقايسة شاملة التوريد والتركيب والضريبة (Grand Total)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H11","v":203583.58,"f":"=H9+H10","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]}]}]}