{"slug":"plastering-cement-render-spatterdash-and-corner-beads-boq-sheet","sheets":[{"name":"مقايسة_المحارة_والبياض_BOQ","maxRow":32,"maxCol":12,"colWidths":[11.0,13.0,60.0,24.0,11.0,13.0,16.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"مقايسة أعمال المحارة والبياض الأسمنتي الداخلي والخارجي والطرطشة والبؤج والأوتار (Plastering & Cement Render BOQ)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حصر وتسعير المحارة الداخلية والخارجية، بياض الأسقف، تربيع الحمامات، المونة الجاهزة، الشبك الممدد والفيبر جلاس، والزوايا الفولاذية (ASTM C926 / ECP 201)","bg":"#7C2D12","fg":"#FEF3C7","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B4","v":"المجمع السكني والإداري المتكامل - أعمال البياض الأسمنتي الداخلي والواجهات","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي مسطحات المحارة (م²):","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F4","v":26800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"I4","v":3151250,"f":"=K28","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J4","v":"متوسط تكلفة المتر المسطح للمحارة (شامل الضريبة):","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"L4","v":156.856996,"f":"=K32/F4","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B5","v":"BOQ-FIN-195 | ASTM C926 / ASTM C1063 / BS EN 13914 / ECP","al":"center","cs":2},{"skip":true},{"c":"D5","v":"عيار الطرطشة ومونة الملو:","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F5","v":"طرطشة 450 كجم/م³ + ملو 300–350 كجم/م³","fg":"#1E293B","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"I5","v":4203767.5,"f":"=K32","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":"نسبة تكلفة الخامات إلى إجمالي التكلفة المباشرة:","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.46189,"f":"=I28/K28","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / السماكة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد للخامات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة المصنعية والتنفيذ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي المصنعية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: البياض الأسمنتي الداخلي للحوائط والأسقف على البؤج والأوتار (Interior Cement Plastering on Dots & Screeds)","bg":"#FFEDD5","fg":"#1E293B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":128.0,"cells":[{"c":"A9","v":"1.01","al":"center"},{"c":"B9","v":"09 24 23","al":"center"},{"c":"C9","v":"توريد وتنفيذ بياض تخشين أسمنتي للحوائط الداخلية بمتوسط سمك 20 مم على البؤج والأوتار (Interior Wall Cement Plaster 20mm) شاملاً الرش بالمياه، طرطشة مسمارية غزيرة (450 كجم أسمنت/م³ رمل + لاتكس SBR)، ومونة الملو (300 كجم أسمنت/م³ رمل) والدرع بالقدة والتخشين بالبروة والمعالجة 7 أيام"},{"c":"D9","v":"ASTM C926 / Wall 20mm","al":"center"},{"c":"E9","v":"م²","al":"center"},{"c":"F9","v":11500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":391000,"f":"=F9*G9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":529000,"f":"=F9*H9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":920000,"f":"=I9+J9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0,"f":"=K9/$K$28","al":"center","nf":"0.0%"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":"1.02","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"09 24 23","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"توريد وتنفيذ بياض تخشين أسمنتي لبطنيات الأسقف الخرسانية والكمرات والسلالم بمتوسط سمك 15 مم (Ceiling & Soffit Cement Plaster 15mm) شاملاً إزالة الزوائد الخرسانية، طرطشة مسمارية غزيرة مضافاً إليها مادة ربط بوليمرية (SBR)، وعمل البؤج ومونة الملو (350 كجم أسمنت/م³ رمل)","bg":"#F8FAFC"},{"c":"D10","v":"ASTM C926 / Ceiling 15mm","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F10","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":31,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":130200,"f":"=F10*G10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":218400,"f":"=F10*H10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":348600,"f":"=I10+J10","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":"1.03","al":"center"},{"c":"B11","v":"09 24 23","al":"center"},{"c":"C11","v":"توريد وتنفيذ بياض أسمنتي داخلي باستخدام مونة أسمنتية جافة جاهزة معبأة في أكياس ومسلحة بالألياف تُرش بالماكينة الميكانيكية (Pre-Mixed Machine-Applied Cement Plaster - Saveto / Weber 18mm) شاملاً الطرطشة الجاهزة والبؤج والدرع بالقدة"},{"c":"D11","v":"BS EN 998-1 / Pre-Mix 18mm","al":"center"},{"c":"E11","v":"م²","al":"center"},{"c":"F11","v":3400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":163200,"f":"=F11*G11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":142800,"f":"=F11*H11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":306000,"f":"=I11+J11","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0,"f":"=K11/$K$28","al":"center","nf":"0.0%"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: بياض التربيع والتخشين الخشن للمناطق الرطبة وأسفل التكسيات (Plastering for Wet Areas & Under Cladding)","bg":"#FFEDD5","fg":"#1E293B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":104.0,"cells":[{"c":"A13","v":"2.01","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"09 24 23","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"توريد وتنفيذ بياض أسمنتي خشن ومربع الزوايا (90° Squareness) لحوائط الحمامات والمطابخ والمغاسل أسفل السيراميك والبورسلين بسمك 20 مم بمونة (350 كجم أسمنت مقاوم/م³ رمل) مع التمشيط الأفقي لزيادة تماسك المادة اللاصقة للبلاط","bg":"#F8FAFC"},{"c":"D13","v":"ANSI A108 / Wet Area 20mm","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F13","v":2900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":44,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":104400,"f":"=F13*G13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":127600,"f":"=F13*H13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":232000,"f":"=I13+J13","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":0,"f":"=K13/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"2.02","al":"center"},{"c":"B14","v":"09 24 23","al":"center"},{"c":"C14","v":"توريد وتنفيذ بياض أسمنتي كاتم للمياه ومسلح بألياف البولي بروبيلين (Waterproof Fiber-Reinforced Cement Render 25mm) لبيارات المصاعد والمناور وخزانات الصرف على طبقتين مع إضافة مواد العزل المائي المتكاملة (Integral Waterproofing)"},{"c":"D14","v":"BS 8102 / Waterproof 25mm","al":"center"},{"c":"E14","v":"م²","al":"center"},{"c":"F14","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":33800,"f":"=F14*G14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":37700,"f":"=F14*H14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":71500,"f":"=I14+J14","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0,"f":"=K14/$K$28","al":"center","nf":"0.0%"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ثالثاً: بياض الواجهات الخارجية المقاوم للعوامل الجوية والعرانيس والفواصل (Exterior Stucco Render & Rustication Grooves)","bg":"#FFEDD5","fg":"#1E293B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":104.0,"cells":[{"c":"A16","v":"3.01","bg":"#F8FAFC","al":"center"},{"c":"B16","v":"09 24 00","bg":"#F8FAFC","al":"center"},{"c":"C16","v":"توريد وتنفيذ بياض أسمنتي خارجي للواجهات والأسوار على البؤج والأوتار المساحية بسمك 25 مم على طبقتين (Two-Coat Exterior Stucco Render 25mm) شاملاً الطرطشة المسمارية، البؤج بالخيط والتوتال، ومونة الملو (350 كجم/م³) والسقالات الخارجية","bg":"#F8FAFC"},{"c":"D16","v":"ASTM C926 / Exterior 25mm","bg":"#F8FAFC","al":"center"},{"c":"E16","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F16","v":4150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":63,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":174300,"f":"=F16*G16","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":261450,"f":"=F16*H16","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":435750,"f":"=I16+J16","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":0,"f":"=K16/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":17,"h":104.0,"cells":[{"c":"A17","v":"3.02","al":"center"},{"c":"B17","v":"09 22 36","al":"center"},{"c":"C17","v":"توريد وتركيب قطاعات عرانيس وفواصل غاطسة وميازيب صرف مياه الأمطار من الألمنيوم أو الـ PVC في بياض الواجهات (Architectural Rustication Groove & Drip Bead Profiles 20×15mm) موزونة أفقياً ورأسياً بالليزر"},{"c":"D17","v":"ASTM C1063 / Groove Bead","al":"center"},{"c":"E17","v":"م.ط","al":"center"},{"c":"F17","v":1850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":33300,"f":"=F17*G17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":25900,"f":"=F17*H17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":59200,"f":"=I17+J17","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":0,"f":"=K17/$K$28","al":"center","nf":"0.0%"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"3.03","bg":"#F8FAFC","al":"center"},{"c":"B18","v":"09 22 36","bg":"#F8FAFC","al":"center"},{"c":"C18","v":"توريد وتركيب فواصل تحكم وتمدد حركية في مسطحات البياض الخارجي والداخلي الواسعة (Plaster Control & Expansion Joint Bead XJ-15 - Galvanized/PVC) كل 5.0 أمتار لمنع التشققات الحرارية والانكماشية","bg":"#F8FAFC"},{"c":"D18","v":"ASTM C1063 / Control Joint","bg":"#F8FAFC","al":"center"},{"c":"E18","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F18","v":720,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":17280,"f":"=F18*G18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":11520,"f":"=F18*H18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":28800,"f":"=I18+J18","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":0,"f":"=K18/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"رابعاً: شبك التسليح المعدني الممدد والفيبر جلاس وزوايا حماية الأركان (Expanded Metal Lath, Fiberglass Mesh & Corner Beads)","bg":"#FFEDD5","fg":"#1E293B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":104.0,"cells":[{"c":"A20","v":"4.01","al":"center"},{"c":"B20","v":"09 22 36","al":"center"},{"c":"C20","v":"توريد وتركيب شبك حديد ممدد مجلفن على الساخن (Hot-Dip Galvanized Expanded Metal Lath ≥ 1.60 kg/m², Width 25cm) عند فواصل التقاء الأعمدة والكمرات الخرسانية مع المباني مثبّت بمسامير فولاذية وورد مجلفنة كل 25 سم قبل الطرطشة"},{"c":"D20","v":"ASTM C847 / HDG Metal Lath","al":"center"},{"c":"E20","v":"م.ط","al":"center"},{"c":"F20","v":6400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":89600,"f":"=F20*G20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":64000,"f":"=F20*H20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":153600,"f":"=I20+J20","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":0,"f":"=K20/$K$28","al":"center","nf":"0.0%"}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":"4.02","bg":"#F8FAFC","al":"center"},{"c":"B21","v":"09 24 00","bg":"#F8FAFC","al":"center"},{"c":"C21","v":"توريد وتركيب شبك تسليح فيبر جلاس مقاوم للقلويات (Alkali-Resistant Fiberglass Mesh 160 g/m², 5×5mm Grid) مدفون في طبقة البياض لتسليح المسطحات المعرضة للانكماش وحول فتحات الشبابيك والأبواب بزاوية 45 درجة","bg":"#F8FAFC"},{"c":"D21","v":"ETAG 004 / Fiberglass 160g","bg":"#F8FAFC","al":"center"},{"c":"E21","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F21","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":38400,"f":"=F21*G21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":25600,"f":"=F21*H21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":64000,"f":"=I21+J21","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":0,"f":"=K21/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":22,"h":104.0,"cells":[{"c":"A22","v":"4.03","al":"center"},{"c":"B22","v":"09 22 36","al":"center"},{"c":"C22","v":"توريد وتركيب زوايا حماية أركان الأعمدة والفتحات من الصاج المجلفن الثقيل ذي الأجنحة الشبكية (Galvanized Expanded-Wing Corner Bead 3.00m) موزونة بالخيط والليزر ومثبتة بمونة الأسمنت النقي (يُمنع استخدام الجبس)"},{"c":"D22","v":"ASTM C1063 / Corner Bead","al":"center"},{"c":"E22","v":"م.ط","al":"center"},{"c":"F22","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":72000,"f":"=F22*G22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":57600,"f":"=F22*H22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":129600,"f":"=I22+J22","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":0,"f":"=K22/$K$28","al":"center","nf":"0.0%"}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"4.04","bg":"#F8FAFC","al":"center"},{"c":"B23","v":"09 22 36","bg":"#F8FAFC","al":"center"},{"c":"C23","v":"توريد وتركيب مساطر نهاية المحارة وحبس البياض أعلى الوزرات وحول الحلوق (Galvanized Plaster Stop Bead / Casing Bead 15–20mm) لضبط سمك وسوكة المحارة بانتظام","bg":"#F8FAFC"},{"c":"D23","v":"BS EN 13658 / Stop Bead","bg":"#F8FAFC","al":"center"},{"c":"E23","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F23","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":31200,"f":"=F23*G23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":23400,"f":"=F23*H23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":54600,"f":"=I23+J23","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":0,"f":"=K23/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"خامساً: التلبيش المسلح، تقفيل مسارات الكهروميكانيك، ومعالجة الالتصاق (Dubbing-Out, MEP Chases & Bonding Agents)","bg":"#FFEDD5","fg":"#1E293B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":104.0,"cells":[{"c":"A25","v":"5.01","al":"center"},{"c":"B25","v":"09 24 00","al":"center"},{"c":"C25","v":"أعمال التلبيش الأسمنتي المسلح بشبك حديد ممدد على طبقات متتالية لتعويض التفاوتات الزائدة في سمك المحارة التي تتجاوز 30 مم وحتى 60 مم (Multi-Coat Reinforced Cement Dubbing-Out with Metal Lath)"},{"c":"D25","v":"BS EN 13914 / Dubbing-Out","al":"center"},{"c":"E25","v":"م²","al":"center"},{"c":"F25","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":52250,"f":"=F25*G25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":61750,"f":"=F25*H25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":114000,"f":"=I25+J25","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L25","v":0,"f":"=K25/$K$28","al":"center","nf":"0.0%"}]},{"r":26,"h":72.0,"cells":[{"c":"A26","v":"5.02","bg":"#F8FAFC","al":"center"},{"c":"B26","v":"09 24 00","bg":"#F8FAFC","al":"center"},{"c":"C26","v":"أعمال الملء والتلبيش الأسمنتي المسلح بشبك ممدد لمسارات تكسير مواسير السباكة وخراطيم وعلب الكهرباء (Patching MEP Chases with Non-Shrink Cement Mortar & Mesh) بعد اختبار المواسير","bg":"#F8FAFC"},{"c":"D26","v":"MEP Chases Patching","bg":"#F8FAFC","al":"center"},{"c":"E26","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F26","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":60800,"f":"=F26*G26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":68400,"f":"=F26*H26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":129200,"f":"=I26+J26","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"5.03","al":"center"},{"c":"B27","v":"03 35 00","al":"center"},{"c":"C27","v":"دهان الأسطح الخرسانية الملساء (الأعمدة، الحوائط الخرسانية، والأسقف) بطبقة ربط بوليمرية أكريليكية أو إيبوكسية خشنة (Acrylic/SBR Bonding Slurry Key Coat) قبل تنفيذ الطرطشة المسمارية لمنع التطبيل"},{"c":"D27","v":"ASTM C1059 / Bonding Coat","al":"center"},{"c":"E27","v":"م²","al":"center"},{"c":"F27","v":5800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":63800,"f":"=F27*G27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":40600,"f":"=F27*H27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":104400,"f":"=I27+J27","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L27","v":0,"f":"=K27/$K$28","al":"center","nf":"0.0%"}]},{"r":28,"h":40.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة لأعمال المحارة والبياض الأسمنتي والشبك والزوايا (Subtotal Direct Cost)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":1455530,"f":"=I9+I10+I11+I13+I14+I16+I17+I18+I20+I21+I22+I23+I25+I26+I27","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J28","v":1695720,"f":"=J9+J10+J11+J13+J14+J16+J17+J18+J20+J21+J22+J23+J25+J26+J27","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K28","v":3151250,"f":"=K9+K10+K11+K13+K14+K16+K17+K18+K20+K21+K22+K23+K25+K26+K27","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":40.0,"cells":[{"c":"A29","v":"احتياطي السقالات وتنظيف وترحيل الرايش ومخلفات المونة (Scaffolding & Mortar Debris Removal 4%)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J29","v":"","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K29","v":126050,"f":"=K28*0.04","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L29","v":"4.0%","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":30,"h":40.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح وإشراف ضبط البؤج والأوتار بالليزر (Overhead, Laser QC & Profit 12%)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J30","v":"","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K30","v":378150,"f":"=K28*0.12","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L30","v":"12.0%","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":31,"h":40.0,"cells":[{"c":"A31","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J31","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K31","v":3655450,"f":"=SUM(K28:K30)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L31","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center"}]},{"r":32,"h":40.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة المحارة والبياض الأسمنتي شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J32","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K32","v":4203767.5,"f":"=K31*1.15","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L32","v":"115.0%","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center"}]}]},{"name":"حصر_الأسمنت_والرمل_والشبك","maxRow":14,"maxCol":11,"colWidths":[12.0,46.0,24.0,13.0,16.0,13.0,14.0,18.0,15.0,18.0,36.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"حاسبة تفريد وحصر خامات المحارة: أكياس الأسمنت، الرمل (م³)، اللاتكس (SBR)، المونة الجاهزة، الشبك، والزوايا (Plastering BOM)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حساب تلقائي لكميات الأسمنت البورتلاندي (شيكارة 50 كجم)، الرمل الحرش المغسول، إضافات الربط، الشبك الممدد والفيبر، وأسياخ الزوايا شامل الهدر","bg":"#7C2D12","fg":"#FEF3C7","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"كود المادة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الخامة / المكون الهندسي لأعمال البياض","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المرحلة / النظام المرتبط","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة الحسابية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المسطح / الطول الهندسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"معدل الاستهلاك النظري لكل وحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"نسبة الهدر والرايش %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي الكمية المطلوبة (شامل الهدر)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"وحدة التوريد التجارية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي عبوات / وحدات الشراء","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"ملاحظات الخلط والتشوين الميداني","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"PLS-01","al":"center"},{"c":"B5","v":"أسمنت بورتلاندي للطرطشة المسمارية الغزيرة (سمك 5 مم بمحتوى 450 كجم/م³ رمل)"},{"c":"C5","v":"الطرطشة المسمارية (23,400 م²)","al":"center"},{"c":"D5","v":"كجم أسمنت","al":"center"},{"c":"E5","v":23400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":2.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G5","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H5","v":57915.0,"f":"=E5*F5*(1+G5)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J5","v":1159,"f":"=ROUNDUP(H5/I5,0)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K5","v":"شيكارة 50 كجم (يرش بالمضخة أو القروانة)"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PLS-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"أسمنت بورتلاندي لمونة البؤج والأوتار والملو الداخلي (سمك 20 مم بمحتوى 300 كجم/م³)","bg":"#F8FAFC"},{"c":"C6","v":"ملو الحوائط الداخلية (14,400 م²)","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"كجم أسمنت","bg":"#F8FAFC","al":"center"},{"c":"E6","v":14400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":6.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G6","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H6","v":106444.8,"f":"=E6*F6*(1+G6)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J6","v":2129,"f":"=ROUNDUP(H6/I6,0)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":"شيكارة 50 كجم (6 أكياس أسمنت لكل 1 م³ رمل)","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PLS-03","al":"center"},{"c":"B7","v":"أسمنت بورتلاندي لمونة بياض الأسقف والواجهات الخارجية (بمحتوى 350 كجم/م³ رمل)"},{"c":"C7","v":"الأسقف والواجهات (9,000 م²)","al":"center"},{"c":"D7","v":"كجم أسمنت","al":"center"},{"c":"E7","v":9000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":7.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G7","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H7","v":77616.0,"f":"=E7*F7*(1+G7)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J7","v":1553,"f":"=ROUNDUP(H7/I7,0)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":"شيكارة 50 كجم (7 أكياس أسمنت لكل 1 م³ رمل)"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"PLS-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"رمل حرش نظيف مغسول ومهزوز للطرطشة والبؤج والملو (متوسط سمك 25 مم إجمالي)","bg":"#F8FAFC"},{"c":"C8","v":"إجمالي البياض التقليدي (23,400 م²)","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"م³ رمل","bg":"#F8FAFC","al":"center"},{"c":"E8","v":23400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0.026,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G8","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H8","v":699.66,"f":"=E8*F8*(1+G8)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J8","v":35,"f":"=ROUNDUP(H8/I8,0)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":"تريلا قلاب 20 م³ (رمل حرش خالٍ من الطفلة)","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PLS-05","al":"center"},{"c":"B9","v":"مستحلب ربط بوليمري لاتكس للطرطشة والأسطح الخرسانية (SBR Latex Bonding Agent)"},{"c":"C9","v":"الطرطشة ودهان الخرسانة","al":"center"},{"c":"D9","v":"لتر لاتكس","al":"center"},{"c":"E9","v":23400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G9","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H9","v":4464.72,"f":"=E9*F9*(1+G9)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J9","v":224,"f":"=ROUNDUP(H9/I9,0)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":"جركن 20 لتر (يضاف لمياه خلط الطرطشة)"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PLS-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"أكياس مونة بياض أسمنتي جاهزة للرش الميكانيكي (Pre-Mixed Plaster 50kg Bag)","bg":"#F8FAFC"},{"c":"C10","v":"المحارة الميكانيكية (3,400 م²)","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"كجم مونة","bg":"#F8FAFC","al":"center"},{"c":"E10","v":3400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G10","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H10","v":102816,"f":"=E10*F10*(1+G10)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J10","v":2057,"f":"=ROUNDUP(H10/I10,0)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":"شيكارة 50 كجم (تفرد نحو 1.65 م² بسمك 18 مم)","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PLS-07","al":"center"},{"c":"B11","v":"شبك حديد ممدد مجلفن للفواصل بين الخرسانة والمباني (HDG Metal Lath Roll 20cm×10m)"},{"c":"C11","v":"فواصل الخرسانة والمباني","al":"center"},{"c":"D11","v":"م.ط شبك","al":"center"},{"c":"E11","v":6400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G11","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":6912,"f":"=E11*F11*(1+G11)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J11","v":692,"f":"=ROUNDUP(H11/I11,0)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":"لفة طول 10 م.ط وعرض 20–25 سم"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PLS-08","bg":"#F8FAFC","al":"center"},{"c":"B12","v":"شبك فيبر جلاس مقاوم للقلويات لتسليح البياض (AR Fiberglass Mesh Roll 50m²)","bg":"#F8FAFC"},{"c":"C12","v":"تسليح المسطحات والفتحات","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"م² شبك","bg":"#F8FAFC","al":"center"},{"c":"E12","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G12","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":3520.0,"f":"=E12*F12*(1+G12)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J12","v":71,"f":"=ROUNDUP(H12/I12,0)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":"رول 50 م² (عرض 1.0 م × طول 50 م - 160 جم/م²)","bg":"#F8FAFC"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"PLS-09","al":"center"},{"c":"B13","v":"زوايا حماية أركان المحارة من الصاج المجلفن (Galvanized Corner Bead Stick 3.0m)"},{"c":"C13","v":"سوك الأعمدة والفتحات","al":"center"},{"c":"D13","v":"م.ط زاوية","al":"center"},{"c":"E13","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G13","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H13","v":5088,"f":"=E13*F13*(1+G13)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J13","v":1696,"f":"=ROUNDUP(H13/I13,0)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":"سيخ طول 3.00 م.ط (يثبت بمونة أسمنتية)"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PLS-10","bg":"#F8FAFC","al":"center"},{"c":"B14","v":"مساطر نهاية المحارة وبروفيلات العرانيس (Stop Beads & Rustication Groove 3.0m)","bg":"#F8FAFC"},{"c":"C14","v":"الوزرات وعرانيس الواجهات","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"م.ط قطاع","bg":"#F8FAFC","al":"center"},{"c":"E14","v":4450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G14","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H14","v":4717,"f":"=E14*F14*(1+G14)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J14","v":1573,"f":"=ROUNDUP(H14/I14,0)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":"سيخ طول 3.00 م.ط (ألمنيوم / صاج مجلفن)","bg":"#F8FAFC"}]}]},{"name":"كارت_تحليل_فئة_المحارة","maxRow":12,"maxCol":7,"colWidths":[10.0,18.0,58.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 م² محارة داخلية سمك 20 مم على البؤج والأوتار شاملة الطرطشة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"تفصيل عناصر التكلفة المباشرة للمتر المسطح: الأسمنت (9.9 كجم/م²)، الرمل (0.030 م³)، مادة الربط SBR، الشبك، ومصنعية الطرطشة والبؤج والملو","bg":"#7C2D12","fg":"#FEF3C7","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للمتر المسطح من البياض الأسمنتي (20 مم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 م²","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للمتر المسطح","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"PL-01","al":"center"},{"c":"B5","v":"أسمنت بورتلاندي","al":"center"},{"c":"C5","v":"أسمنت بورتلاندي عادي للطرطشة (2.48 كجم) والبؤج والملو (7.40 كجم) شامل 12% هدر رايش (0.1976 شيكارة/م²)"},{"c":"D5","v":"شيكارة 50 كجم","al":"center"},{"c":"E5","v":0.1976,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F5","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":22.724,"f":"=E5*F5","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PL-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"رمل حرش مغسول","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"رمل حرش نظيف ومهزوز للطرطشة ومونة الملو بسمك متوسط 20 مم شامل 15% هدر (0.030 م³/م²)","bg":"#F8FAFC"},{"c":"D6","v":"م³ رمل","bg":"#F8FAFC","al":"center"},{"c":"E6","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F6","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":4.2,"f":"=E6*F6","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PL-03","al":"center"},{"c":"B7","v":"لاتكس ربط SBR","al":"center"},{"c":"C7","v":"مستحلب ربط بوليمري (SBR Latex) مضاف لمياه الطرطشة المسمارية + مياه الخلط والمعالجة"},{"c":"D7","v":"لتر","al":"center"},{"c":"E7","v":0.19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F7","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":6.08,"f":"=E7*F7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"PL-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"نصيب شبك ومسامير","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"نصيب المتر المسطح من شبك الفواصل والمسامير الفولاذية والورد المجلفنة (في حال تحميلها)","bg":"#F8FAFC"},{"c":"D8","v":"مقطوعية/م²","bg":"#F8FAFC","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":1,"f":"=E8*F8","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PL-05","al":"center"},{"c":"B9","v":"مصنعية طرطشة وبؤج","al":"center"},{"c":"C9","v":"مصنعية غسيل الحائط، تنفيذ الطرطشة المسمارية الغزيرة، وعمل البؤج والأوتار الموزونة بالخيط والليزر"},{"c":"D9","v":"م²","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F9","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":14,"f":"=E9*F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PL-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"مصنعية ملو وتخشين","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"مصنعية خلط ورفع المونة، الملو، الدرع بالقدة الألومنيوم، التخشين بالبروة والرابون، والمعالجة بالمياه","bg":"#F8FAFC"},{"c":"D10","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F10","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":32,"f":"=E10*F10","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة للمتر المسطح شاملاً الخامات والمصنعية (Total Direct Cost per m²)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":80.004,"f":"=SUM(G5:G10)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"سعر بيع المتر المسطح شامل المصاريف الإدارية والربح 16% (Unit Selling Rate per m²)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":92.80464,"f":"=G11*1.16","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}