{"slug":"plastering-works-qto","sheets":[{"name":"ملخص حصر اللياسة والتكاليف","maxRow":21,"maxCol":8,"colWidths":[8.0,38.0,22.0,22.0,22.0,18.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت الحصر الهندسي الشامل لأعمال بياض المحارة واللياسة (داخلي وخارجي)","bg":"#78350F","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":42.0,"cells":[{"c":"A2","v":"حصر مسطحات اللياسة للحوائط والأسقف والواجهات، خصم الفتحات وفق الأصول الهندسية، وحساب استهلاك الأسمنت والرمل والتكلفة طبقاً لكود ECP و SBC","bg":"#F8FAFC","fg":"#475569","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":34.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C4","v":"مشروع فيلا الأندلس السكنية (بدروم + أرضي + أول + ملحق)","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"طبيعة الأعمال:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C5","v":"لياسة بؤج وأوتار أسمنتية داخلية + لياسة واجهات ملونة + أسوار","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المهندس المشرف:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C6","v":"م. أحمد عبد الرحمن (مهندس التشطيبات الموقعي)","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"المواصفة المعتمدة:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C7","v":"المواصفات الفنية للتشطيبات المعمارية وكود البناء السعودي SBC 201","fg":"#1E293B","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"إجمالي مسطح اللياسة الصافي (متر مربع (م²))","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C9","v":"إجمالي استهلاك الأسمنت (كيس أسمنت (50 كجم))","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"إجمالي استهلاك الرمل النظيف (متر مكعب (م³))","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G9","v":"التكلفة التقديرية الإجمالية (ريال سعودي (SAR))","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":"صافي حوائط معتمد\" + 286.91 + \"أسوار وسترة","f":"='حصر لياسة الحوائط الداخلية'!H16 + 'حصر لياسة الأسقف الداخلية'!G13 + 'حصر لياسة الواجهات والأسوار'!H13","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C10","v":51.6438,"f":"='حساب كميات الأسمنت والرمل'!E10","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E10","v":4.59056,"f":"='حساب كميات الأسمنت والرمل'!F10","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"G10","v":10659.66,"f":"='حساب كميات الأسمنت والرمل'!H10","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"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":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"جدول الملخص العام لتوزيع مسطحات اللياسة ونوع المونة والتكلفة","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"م","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"بيان قطاع أعمال اللياسة","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"المسطح الإجمالي (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"إجمالي الخصومات (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"المسطح الصافي (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"النسبة من الإجمالي","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"سعر المتر المربع (SAR)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"إجمالي التكلفة (SAR)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"لياسة الحوائط الداخلية (بؤج وأوتار وتربيس)","bg":"#F8FAFC","b":true},{"c":"C14","v":76.6,"f":"='حصر لياسة الحوائط الداخلية'!F16","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D14","v":879.82,"f":"='حصر لياسة الحوائط الداخلية'!G16","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":"صافي حوائط معتمد","f":"='حصر لياسة الحوائط الداخلية'!H16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"f":"=E14/$E$18","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G14","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":"صافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمدصافي حوائط معتمد","f":"=E14*G14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"2","fg":"#1E293B","al":"center"},{"c":"B15","v":"لياسة الأسقف الداخلية (تخشين ناعم)","b":true},{"c":"C15","v":236.99,"f":"='حصر لياسة الأسقف الداخلية'!E13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D15","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":286.91,"f":"='حصر لياسة الأسقف الداخلية'!G13","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":0,"f":"=E15/$E$18","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G15","v":32,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":9181.12,"f":"=E15*G15","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B16","v":"لياسة الواجهات الخارجية (طرطشة مسمرة + ضهارة)","bg":"#F8FAFC","b":true},{"c":"C16","v":16.5,"f":"='حصر لياسة الواجهات والأسوار'!F8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D16","v":154.5,"f":"='حصر لياسة الواجهات والأسوار'!G8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E16","v":"لياسة مع مضافات سيليكون عازل","f":"='حصر لياسة الواجهات والأسوار'!H8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":0,"f":"=E16/$E$18","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G16","v":45,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":"لياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازللياسة مع مضافات سيليكون عازل","f":"=E16*G16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"4","fg":"#1E293B","al":"center"},{"c":"B17","v":"لياسة الأسوار الخارجية وغرف الخدمات والسطح","b":true},{"c":"C17","v":0,"f":"='حصر لياسة الواجهات والأسوار'!F12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D17","v":142.2,"f":"='حصر لياسة الواجهات والأسوار'!G12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E17","v":"لياسة مع طبة خرسانية مائلة","f":"='حصر لياسة الواجهات والأسوار'!H12","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":0,"f":"=E17/$E$18","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G17","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":"لياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلةلياسة مع طبة خرسانية مائلة","f":"=E17*G17","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":"الإجمالي العام لمسطحات اللياسة:","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","cs":2},{"skip":true},{"c":"C18","v":330.09,"f":"=SUM(C14:C17)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"D18","v":1176.52,"f":"=SUM(D14:D17)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":286.91,"f":"=SUM(E14:E17)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":0,"f":"=SUM(F14:F17)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":"-","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center"},{"c":"H18","v":9181.12,"f":"=SUM(H14:H17)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"مهندس الحصر والمقايسات","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C20","v":"مدير المكتب الفني","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F20","v":"استشاري التشطيبات المعمارية","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":76.0,"cells":[{"c":"A21","v":"الاسم: م. أحمد عبد الرحمن\nالتاريخ: 2026/10/08م\nالتوقيع: .....................","fg":"#1E293B","cs":2},{"skip":true},{"c":"C21","v":"الاسم: م. سلطان الدوسري\nالتاريخ: 2026/10/08م\nالتوقيع: .....................","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"F21","v":"الاسم: د.م. هيثم عبد الرؤوف\nالتاريخ: 2026/10/08م\nالاعتماد: [مختوم]","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]}]},{"name":"حصر لياسة الحوائط الداخلية","maxRow":16,"maxCol":8,"colWidths":[8.0,38.0,22.0,20.0,20.0,24.0,22.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر كميات لياسة الحوائط الداخلية مع خصومات الأبواب والنوافذ (Room-by-Room)","bg":"#78350F","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":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""},{"c":"H2","v":""}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"م","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"الفراغ المعماري / الغرفة","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"محيط الفراغ 2*(L+W) (م)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"الارتفاع الصافي H (م)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"المسطح الإجمالي (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"خصم الأبواب والنوافذ (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"الصافي الهندسي (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H3","v":"ملاحظات التشطيب","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B4","v":"مجلس الرجال الرئيسي ومغاسله","bg":"#F8FAFC","b":true},{"c":"C4","v":27,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D4","v":3.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E4","v":91.8,"f":"=C4*D4","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F4","v":8.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G4","v":83.6,"f":"=E4-F4","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H4","v":"بؤج وأوتار ودهان جوتن حريري","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"2","fg":"#1E293B","al":"center"},{"c":"B5","v":"صالة الطعام العائلية (المقلط)","b":true},{"c":"C5","v":22,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":3.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":74.8,"f":"=C5*D5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":6.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":68.3,"f":"=E5-F5","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":"زوايا فايبر جلاس للأركان","fg":"#1E293B"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"صالة المعيشة العائلية المركزية","bg":"#F8FAFC","b":true},{"c":"C6","v":31.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":3.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":106.76,"f":"=C6*D6","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":14.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":92.26,"f":"=E6-F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":"إطلالة زجاجية كبيرة على الفناء","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"4","fg":"#1E293B","al":"center"},{"c":"B7","v":"المطبخ الرئيسي (لياسة أسمنتية خشنة)","b":true},{"c":"C7","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":3.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":61.2,"f":"=C7*D7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":4.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":57,"f":"=E7-F7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":"لياسة مسمرة لتثبيت السيراميك","fg":"#1E293B"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"5","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"جناح الضيوف وغرفة النوم الماستر","bg":"#F8FAFC","b":true},{"c":"C8","v":19.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":3.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":67.32,"f":"=C8*D8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":5.6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":61.72,"f":"=E8-F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":"لياسة ناعمة واستواء ليزري","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"6","fg":"#1E293B","al":"center"},{"c":"B9","v":"المداخل والممرات وبهو الاستقبال","b":true},{"c":"C9","v":24.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":3.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":83.3,"f":"=C9*D9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":7.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":75.5,"f":"=E9-F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":"شباك طرطشة وسلك شبك حديد","fg":"#1E293B"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"7","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"جناح النوم الماستر الرئيسي (غرفة + ملابس)","bg":"#F8FAFC","b":true},{"c":"C10","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D10","v":3.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":89.6,"f":"=C10*D10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":7.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":82.1,"f":"=E10-F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":"زوايا معدنية مجلفنة للأركان","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"8","fg":"#1E293B","al":"center"},{"c":"B11","v":"غرفة نوم الأبناء 02 (سريرين)","b":true},{"c":"C11","v":16,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":3.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":51.2,"f":"=C11*D11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":4.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":46.4,"f":"=E11-F11","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":"دهان نصف لمعة","fg":"#1E293B"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"9","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"غرفة نوم الأبناء 03 (سرير + دراسة)","bg":"#F8FAFC","b":true},{"c":"C12","v":16,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D12","v":3.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":51.2,"f":"=C12*D12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":4.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":46.4,"f":"=E12-F12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":"دهان نصف لمعة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"10","fg":"#1E293B","al":"center"},{"c":"B13","v":"غرفة نوم الضيوف 04","b":true},{"c":"C13","v":17.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D13","v":3.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":56,"f":"=C13*D13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":5.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":50.8,"f":"=E13-F13","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":"لياسة بؤج وأوتار","fg":"#1E293B"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"11","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"صالة التوزيع العلوية والموزع","bg":"#F8FAFC","b":true},{"c":"C14","v":18.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D14","v":3.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":58.24,"f":"=C14*D14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":54.24,"f":"=E14-F14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":"لياسة ناعمة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"12","fg":"#1E293B","al":"center"},{"c":"B15","v":"بيت السلم وبئر السلم لكامل الأدوار","b":true},{"c":"C15","v":22,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D15","v":7.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":165,"f":"=C15*D15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":3.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":161.5,"f":"=E15-F15","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":"سقالة معدنية متدرجة","fg":"#1E293B"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"إجمالي لياسة الحوائط الداخلية (م²):","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E16","v":956.42,"f":"=SUM(E4:E15)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":76.6,"f":"=SUM(F4:F15)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":879.82,"f":"=SUM(G4:G15)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":"صافي حوائط معتمد","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center"}]}]},{"name":"حصر لياسة الأسقف الداخلية","maxRow":13,"maxCol":7,"colWidths":[8.0,42.0,20.0,20.0,22.0,16.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر كميات لياسة الأسقف الخرسانية الداخلية (الطرطشة والتخشين الناعم)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"الفراغ المعماري / السقف","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"الطول الصافي L (م)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"العرض الصافي W (م)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"المسطح الإفرادي (م²)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"العدد (تكرار)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"إجمالي المسطح الصافي (م²)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B4","v":"سقف مجلس الرجال وصالة الطعام","bg":"#F8FAFC","b":true},{"c":"C4","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D4","v":5.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E4","v":44,"f":"=C4*D4","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F4","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G4","v":44,"f":"=E4*F4","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"2","fg":"#1E293B","al":"center"},{"c":"B5","v":"سقف صالة المعيشة العائلية","b":true},{"c":"C5","v":7.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":6.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":46.5,"f":"=C5*D5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G5","v":46.5,"f":"=E5*F5","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"سقف جناح الضيوف الأرضي","bg":"#F8FAFC","b":true},{"c":"C6","v":5.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":4.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":21.84,"f":"=C6*D6","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G6","v":21.84,"f":"=E6*F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"4","fg":"#1E293B","al":"center"},{"c":"B7","v":"سقف جناح النوم الماستر الرئيسي (الدور الأول)","b":true},{"c":"C7","v":6.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":5.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":35.75,"f":"=C7*D7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G7","v":35.75,"f":"=E7*F7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"5","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"سقف غرفتي نوم الأبناء (نموذج متكرر)","bg":"#F8FAFC","b":true},{"c":"C8","v":4.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":18,"f":"=C8*D8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G8","v":36,"f":"=E8*F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"6","fg":"#1E293B","al":"center"},{"c":"B9","v":"سقف غرفة نوم الضيوف 04","b":true},{"c":"C9","v":4.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":4.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":20.16,"f":"=C9*D9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G9","v":20.16,"f":"=E9*F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"7","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"سقف صالة التوزيع العلوية والممرات","bg":"#F8FAFC","b":true},{"c":"C10","v":5.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D10","v":3.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":17.6,"f":"=C10*D10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G10","v":17.6,"f":"=E10*F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"8","fg":"#1E293B","al":"center"},{"c":"B11","v":"سقف ملحق السطح وغرفة الغسيل","b":true},{"c":"C11","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":4.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":22.5,"f":"=C11*D11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G11","v":22.5,"f":"=E11*F11","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"9","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"أسقف المطابخ والحمامات (تخشين خشن للسيراميك/الجبس)","bg":"#F8FAFC","b":true},{"c":"C12","v":3.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D12","v":2.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":10.64,"f":"=C12*D12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G12","v":42.56,"f":"=E12*F12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"إجمالي مسطح لياسة الأسقف الداخلية (م²):","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E13","v":236.99,"f":"=SUM(E4:E12)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":"-","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center"},{"c":"G13","v":286.91,"f":"=SUM(G4:G12)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حصر لياسة الواجهات والأسوار","maxRow":13,"maxCol":8,"colWidths":[8.0,38.0,22.0,20.0,20.0,24.0,22.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر كميات لياسة الواجهات الخارجية والأسوار والسترة (External Facades & Fences)","bg":"#065F46","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":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""},{"c":"H2","v":""}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"أولاً: حصر لياسة واجهات المبنى الخارجية (طرطشة + بياض ملء 2.5 سم + ضهارة ملونة)","bg":"#065F46","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الواجهة / العنصر الخارجي","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الطول الإجمالي L (م)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الارتفاع الكلي H (م)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المسطح الإجمالي (م²)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"خصم الفتحات والنوافذ (م²)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الصافي الهندسي (م²)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المواصفة والتشطيب","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"1","fg":"#1E293B","al":"center"},{"c":"B5","v":"الواجهة الرئيسية الأمامية (شارع 20م)","b":true},{"c":"C5","v":21.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":9.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":204.25,"f":"=C5*D5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":38.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":165.75,"f":"=E5-F5","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":"واجهة مودرن تكسيات وتعتيق","fg":"#1E293B"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"الواجهة الخلفية المطلة على الحديقة والمسبح","bg":"#F8FAFC","b":true},{"c":"C6","v":21.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":9.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":204.25,"f":"=C6*D6","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":42,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":162.25,"f":"=E6-F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":"واجهات زجاجية واسعة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"3","fg":"#1E293B","al":"center"},{"c":"B7","v":"الواجهة الجانبية الشرقية (ارتداد 2.0 م)","b":true},{"c":"C7","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":9.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":171,"f":"=C7*D7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":18.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":152.8,"f":"=E7-F7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":"لياسة خشنة عازلة للأمطار","fg":"#1E293B"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"4","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"الواجهة الجانبية الغربية (ارتداد 2.0 م)","bg":"#F8FAFC","b":true},{"c":"C8","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":9.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":171,"f":"=C8*D8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":16.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":154.5,"f":"=E8-F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":"لياسة مع مضافات سيليكون عازل","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"إجمالي صافي لياسة الواجهات الأربع (م²):","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E9","v":750.5,"f":"=SUM(E5:E8)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":115.2,"f":"=SUM(F5:F8)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":635.3,"f":"=SUM(G5:G8)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":"واجهات خارجية كاملة","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"ثانياً: حصر لياسة الأسوار المحيطة بالأرض وسترة السطح وغرفة المصعد","bg":"#B45309","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"5","fg":"#1E293B","al":"center"},{"c":"B11","v":"السور الخارجي (وجهين داخلي وخارجي)","b":true},{"c":"C11","v":158,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":3,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":474,"f":"=C11*D11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":462,"f":"=E11-F11","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":"شامل كابولي السور والطبانات","fg":"#1E293B"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"6","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"سترة السطح العلوي (Parapet وجهين)","bg":"#F8FAFC","b":true},{"c":"C12","v":79,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D12","v":1.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":142.2,"f":"=C12*D12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":142.2,"f":"=E12-F12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":"لياسة مع طبة خرسانية مائلة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"إجمالي صافي لياسة الأسوار والسترة (م²):","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E13","v":616.2,"f":"=SUM(E11:E12)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":12,"f":"=SUM(F11:F12)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":604.2,"f":"=SUM(G11:G12)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":"أسوار وسترة","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center"}]}]},{"name":"حساب كميات الأسمنت والرمل","maxRow":16,"maxCol":8,"colWidths":[8.0,42.0,20.0,20.0,22.0,20.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حساب استهلاك المواد (أكياس الأسمنت والرمل والمياه) والتكلفة المباشرة","bg":"#78350F","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":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""},{"c":"H2","v":""}]},{"r":3,"h":52.0,"cells":[{"c":"A3","v":"م","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"مرحلة ونوع اللياسة","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"المسطح الصافي (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"معدل الأسمنت (كيس/م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"إجمالي أكياس الأسمنت","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"إجمالي الرمل (م³)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"تكلفة المواد (SAR)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H3","v":"إجمالي التكلفة شاملة المصنعية (SAR)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B4","v":"طرطشة عمومية مسمرة للحوائط والأسقف (سمك 0.5 سم)","bg":"#F8FAFC","b":true},{"c":"C4","v":0,"f":"='حصر لياسة الحوائط الداخلية'!H16 + 'حصر لياسة الأسقف الداخلية'!G13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D4","v":0.09,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E4","v":0,"f":"=C4*D4","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F4","v":0,"f":"=C4*0.006","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G4","v":0,"f":"=E4*18 + F4*45","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H4","v":0,"f":"=C4*6.0","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"2","fg":"#1E293B","al":"center"},{"c":"B5","v":"بياض ملء وبؤج وأوتار للحوائط الداخلية (سمك 2.0 سم)","b":true},{"c":"C5","v":"صافي حوائط معتمد","f":"='حصر لياسة الحوائط الداخلية'!H16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":0.22,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":0,"f":"=C5*D5","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":0,"f":"=C5*0.022","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":0,"f":"=E5*18 + F5*45","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":0,"f":"=C5*24.0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"لياسة أسقف وتخشين ناعم (سمك 1.5 سم)","bg":"#F8FAFC","b":true},{"c":"C6","v":286.91,"f":"='حصر لياسة الأسقف الداخلية'!G13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":0.18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":51.6438,"f":"=C6*D6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":4.59056,"f":"=C6*0.016","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":1136.1636,"f":"=E6*18 + F6*45","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":7459.66,"f":"=C6*26.0","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"4","fg":"#1E293B","al":"center"},{"c":"B7","v":"طرطشة وبياض واجهات خارجية عازل (سمك 2.5 سم)","b":true},{"c":"C7","v":"لياسة مع مضافات سيليكون عازل","f":"='حصر لياسة الواجهات والأسوار'!H8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":0.28,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":0,"f":"=C7*D7","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":0,"f":"=C7*0.026","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":0,"f":"=E7*18 + F7*45","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":0,"f":"=C7*38.0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"5","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"لياسة الأسوار الخارجية وسترة السطح (سمك 2.0 سم)","bg":"#F8FAFC","b":true},{"c":"C8","v":"أسوار وسترة","f":"='حصر لياسة الواجهات والأسوار'!H13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":0.22,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":0,"f":"=C8*D8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":0,"f":"=C8*0.022","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":0,"f":"=E8*18 + F8*45","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":0,"f":"=C8*22.0","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"6","fg":"#1E293B","al":"center"},{"c":"B9","v":"مستهلكات سلك الشبك والزوايا الفايبر والمسامير","b":true},{"c":"C9","v":"-","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":3200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":3200,"in":true,"b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":"الإجمالي العام للمواد والتكلفة المباشرة:","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","cs":2},{"skip":true},{"c":"C10","v":"-","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center"},{"c":"D10","v":"-","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center"},{"c":"E10","v":51.6438,"f":"=SUM(E4:E9)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":4.59056,"f":"=SUM(F4:F9)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":4336.1636,"f":"=SUM(G4:G9)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":10659.66,"f":"=SUM(H4:H9)","bg":"#FEF9C3","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"}]},{"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":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"📌 الفرضيات الهندسية وأسعار المواد ومصنعيات اللياسة المعتمدة","bg":"#B45309","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"سعر كيس الأسمنت البورتلاندي العادي (50 كجم):","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D13","v":"18.00 ر.س / كيس (شامل التوصيل للموقع والتعتيق)","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"سعر متر الرمل النظيف الخالي من الأملاح والشوائب:","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D14","v":"45.00 ر.س / م³ رمل أحمر أو أبيض مغسول متدرج","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"متوسط مصنعية المتر المربع للياسة بؤج وأوتار:","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D15","v":"18 إلى 22 ر.س / م² تشمل استلام القدة والميزان والزوايا","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"معدل استهلاك المياه للمعالجة والخلط:","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D16","v":"25 لتر ماء عذب لكل متر مربع لياسة لمدة 5 أيام متصلة","fg":"#1E293B","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]}]}]}