{"slug":"apartment-finishing-boq","sheets":[{"name":"لوحة التحكم وملخص التكلفة","maxRow":34,"maxCol":9,"colWidths":[8.0,36.0,18.0,16.0,18.0,18.0,18.0,24.0,16.0],"rows":[{"r":1,"h":38.0,"cells":[{"c":"A1","v":"مقايسة أعمال التشطيبات المعمارية والديكور الداخلي المتكاملة للشقق السكنية","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"نموذج هندسي مفرغ مبرمج بالمعادلات التلقائية | حصر بنود الأعمال ومعدلات التكلفة ودفعات التمويل","bg":"#D97706","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"اسم العميل / المالك:","b":true},{"c":"B4","v":"السيد / م. أحمد عبد العزيز المحترم","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"مساحة الشقة الإجمالية:","b":true},{"c":"F4","v":"165.00 م2 مسطح","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"موقع المشروع:","b":true},{"c":"B5","v":"القاهرة الجديدة / الرياض - حي النرجس / الياسمين","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"مستوى وجودة التشطيب:","b":true},{"c":"F5","v":"ألترا لوكس فاخر (Ultra Lux)","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":104.0,"cells":[{"c":"A6","v":"الشركة المنفذة / المقاول:","b":true},{"c":"B6","v":"مؤسسة الإبداع للتصميم الداخلي والمقاولات","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ المقايسة والأسعار:","b":true},{"c":"F6","v":"2026-10-01","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"مدة التنفيذ المتوقعة:","b":true},{"c":"B7","v":"90 يوماً من تاريخ استلام الموقع","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"العملة المعتمدة:","b":true},{"c":"F7","v":"جنيه مصري / ريال سعودي (EGP / SAR)","al":"center","cs":4},{"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":""},{"c":"I8","v":""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"إجمالي تكلفة الأعمال المباشرة","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C9","v":"متوسط تكلفة المتر المربع مسطح","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E9","v":"أتعاب الإشراف وإدارة التنفيذ (10%)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G9","v":"التكلفة الإجمالية الشاملة للتشطيب","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":393455,"f":"='المقايسة التفصيلية وحصر البنود'!G63","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C10","v":2384.575758,"f":"=A10/165","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E10","v":39345.5,"f":"=A10*0.10","bg":"#F8FAFC","fg":"#1E1B4B","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"G10","v":432800.5,"f":"=A10+E10","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"قيمة بنود التنفيذ والمصنعيات","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C11","v":"تكلفة المتر شامل الخامات","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E11","v":"نسبة إدارة المشروع وهامش الربح","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G11","v":"صافي تكلفة تسليم المفتاح","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""},{"c":"I12","v":""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"📊 ملخص توزيع ميزانية وتكاليف التشطيب حسب الأقسام الهندسية","fg":"#1E1B4B","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"م","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"حزمة الأعمال الهندسية (Trade Package)","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"إجمالي القيمة التقديرية","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"نسبة المشاركة من الإجمالي %","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"متوسط تكلفة المتر من الشقة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"المعادلة المرجعية","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"المرحلة الزمنية للتنفيذ","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"الأولوية والملاحظات","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I14","v":"حالة التعاقد","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":1,"al":"center"},{"c":"B15","v":"أعمال التكسير والتعديلات المعمارية وإزالة المخلفات","b":true},{"c":"C15","v":8375,"f":"='المقايسة التفصيلية وحصر البنود'!G9","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":0,"f":"=C15/$C$25","al":"center","nf":"0.0%"},{"c":"E15","v":50.757576,"f":"=C15/165","al":"center","nf":"#,##0.00"},{"c":"F15","v":0,"f":"=البند 1 بالمقايسة","al":"center"},{"c":"G15","v":"الأسبوع 1","al":"center"},{"c":"H15","v":"تجهيز الموقع والفتحات"},{"c":"I15","v":"معتمد","al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"أعمال المباني والقواطيع العازلة والمداميك","bg":"#F8FAFC","b":true},{"c":"C16","v":12270,"f":"='المقايسة التفصيلية وحصر البنود'!G14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D16","v":0,"f":"=C16/$C$25","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E16","v":74.363636,"f":"=C16/165","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F16","v":0,"f":"=البند 2 بالمقايسة","bg":"#F8FAFC","al":"center"},{"c":"G16","v":"الأسبوع 1 - 2","bg":"#F8FAFC","al":"center"},{"c":"H16","v":"تعديل المساقط الداخلية","bg":"#F8FAFC"},{"c":"I16","v":"معتمد","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":3,"al":"center"},{"c":"B17","v":"تأسيس وتشطيب الأعمال الكهربائية والتيار الخفيف (MEP)","b":true},{"c":"C17","v":42760,"f":"='المقايسة التفصيلية وحصر البنود'!G21","b":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":0,"f":"=C17/$C$25","al":"center","nf":"0.0%"},{"c":"E17","v":259.151515,"f":"=C17/165","al":"center","nf":"#,##0.00"},{"c":"F17","v":0,"f":"=البند 3 بالمقايسة","al":"center"},{"c":"G17","v":"الأسبوع 2 - 4","al":"center"},{"c":"H17","v":"خراطيم وسلك السويدي ولوحة القواطع"},{"c":"I17","v":"معتمد","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"تأسيس وتشطيب أعمال السباكة والصحي والعزل المائي","bg":"#F8FAFC","b":true},{"c":"C18","v":69575,"f":"='المقايسة التفصيلية وحصر البنود'!G28","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D18","v":0,"f":"=C18/$C$25","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E18","v":421.666667,"f":"=C18/165","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F18","v":0,"f":"=البند 4 بالمقايسة","bg":"#F8FAFC","al":"center"},{"c":"G18","v":"الأسبوع 2 - 4","bg":"#F8FAFC","al":"center"},{"c":"H18","v":"مواسير بولي وعزل واختبار 10 بار","bg":"#F8FAFC"},{"c":"I18","v":"معتمد","bg":"#F8FAFC","al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":5,"al":"center"},{"c":"B19","v":"أعمال بياض المحارة واللياسة الداخلية بالبؤج والأوتار","b":true},{"c":"C19","v":44440,"f":"='المقايسة التفصيلية وحصر البنود'!G34","b":true,"al":"center","nf":"#,##0.00"},{"c":"D19","v":0,"f":"=C19/$C$25","al":"center","nf":"0.0%"},{"c":"E19","v":269.333333,"f":"=C19/165","al":"center","nf":"#,##0.00"},{"c":"F19","v":0,"f":"=البند 5 بالمقايسة","al":"center"},{"c":"G19","v":"الأسبوع 4 - 6","al":"center"},{"c":"H19","v":"استلام استقامة وتربيعات الزوايا"},{"c":"I19","v":"معتمد","al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"أعمال الأسقف المعلقة والجبس بورد وبيوت النور","bg":"#F8FAFC","b":true},{"c":"C20","v":25450,"f":"='المقايسة التفصيلية وحصر البنود'!G39","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D20","v":0,"f":"=C20/$C$25","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E20","v":154.242424,"f":"=C20/165","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F20","v":0,"f":"=البند 6 بالمقايسة","bg":"#F8FAFC","al":"center"},{"c":"G20","v":"الأسبوع 6 - 8","bg":"#F8FAFC","al":"center"},{"c":"H20","v":"جبس مقاوم للرطوبة وديكورات ليد","bg":"#F8FAFC"},{"c":"I20","v":"معتمد","bg":"#F8FAFC","al":"center"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":7,"al":"center"},{"c":"B21","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك","b":true},{"c":"C21","v":46580,"f":"='المقايسة التفصيلية وحصر البنود'!G46","b":true,"al":"center","nf":"#,##0.00"},{"c":"D21","v":0,"f":"=C21/$C$25","al":"center","nf":"0.0%"},{"c":"E21","v":282.30303,"f":"=C21/165","al":"center","nf":"#,##0.00"},{"c":"F21","v":0,"f":"=البند 7 بالمقايسة","al":"center"},{"c":"G21","v":"الأسبوع 7 - 9","al":"center"},{"c":"H21","v":"فواصل تمدد ومادة لصق معتمدة"},{"c":"I21","v":"معتمد","al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B22","v":"أعمال الدهانات والديكورات الحديثة وورق الحائط","bg":"#F8FAFC","b":true},{"c":"C22","v":51240,"f":"='المقايسة التفصيلية وحصر البنود'!G52","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D22","v":0,"f":"=C22/$C$25","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E22","v":310.545455,"f":"=C22/165","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F22","v":0,"f":"=البند 8 بالمقايسة","bg":"#F8FAFC","al":"center"},{"c":"G22","v":"الأسبوع 8 - 11","bg":"#F8FAFC","al":"center"},{"c":"H22","v":"سيلر + 3 سكينات معجون + وشين جوتن","bg":"#F8FAFC"},{"c":"I22","v":"معتمد","bg":"#F8FAFC","al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":9,"al":"center"},{"c":"B23","v":"أعمال النجارة المعمارية وأبواب الغرف والباب المصفح","b":true},{"c":"C23","v":36640,"f":"='المقايسة التفصيلية وحصر البنود'!G57","b":true,"al":"center","nf":"#,##0.00"},{"c":"D23","v":0,"f":"=C23/$C$25","al":"center","nf":"0.0%"},{"c":"E23","v":222.060606,"f":"=C23/165","al":"center","nf":"#,##0.00"},{"c":"F23","v":0,"f":"=البند 9 بالمقايسة","al":"center"},{"c":"G23","v":"الأسبوع 9 - 11","al":"center"},{"c":"H23","v":"حلوق زان وقشرة أرو وكوالين كمبي"},{"c":"I23","v":"معتمد","al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B24","v":"أعمال الألوميتال والواجهات الزجاجية والشاورات السيكوريت","bg":"#F8FAFC","b":true},{"c":"C24","v":56125,"f":"='المقايسة التفصيلية وحصر البنود'!G62","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D24","v":0,"f":"=C24/$C$25","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"E24","v":340.151515,"f":"=C24/165","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F24","v":0,"f":"=البند 10 بالمقايسة","bg":"#F8FAFC","al":"center"},{"c":"G24","v":"الأسبوع 10 - 12","bg":"#F8FAFC","al":"center"},{"c":"H24","v":"قطاع جامبو دبل جلاس عازل للصوت","bg":"#F8FAFC"},{"c":"I24","v":"معتمد","bg":"#F8FAFC","al":"center"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"إجمالي تكلفة بنود التشطيب المباشرة","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true},{"c":"C25","v":393455,"f":"=SUM(C15:C24)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"D25","v":0,"f":"=SUM(D15:D24)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"100.0%"},{"c":"E25","v":2384.575757,"f":"=SUM(E15:E24)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"F25","v":"-","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"G25","v":"90 يوماً","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"H25","v":"تشطيب متكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"I25","v":"معتمد نهائي","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]},{"r":26,"h":28.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":""},{"c":"C26","v":""},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""},{"c":"G26","v":""},{"c":"H26","v":""},{"c":"I26","v":""}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"💰 خطة دفعات التمويل والتدفقات النقدية المقترحة للمشروع (Milestone Payments)","fg":"#1E1B4B","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"الدفعة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B28","v":"مسمى الدفعة التمويلية","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C28","v":"النسبة %","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D28","v":"المبلغ المستحق","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E28","v":"الشرط الإنشائي لاستحقاق الدفعة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F28","v":"الأعمال المستهدفة بالمرحلة","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G28","v":"تاريخ الاستحقاق التقريبي","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H28","v":"طريقة السداد","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I28","v":"حالة الصرف","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":29,"h":72.0,"cells":[{"c":"A29","v":"الدفعة 1","al":"center"},{"c":"B29","v":"دفعة مقدمة عند التعاقد","b":true},{"c":"C29","v":0.25,"in":true,"al":"center","nf":"0.0%"},{"c":"D29","v":108200.125,"f":"=G10*C29","b":true,"al":"center","nf":"#,##0.00"},{"c":"E29","v":"توقيع العقد واستلام الشقة وتجهيز الموقع"},{"c":"F29","v":"شراء خامات التأسيس والتكسير ونقل المخلفات"},{"c":"G29","v":"اليوم الأول","al":"center"},{"c":"H29","v":"تحويل بنكي / شيك","al":"center"},{"c":"I29","v":"جاهز للصرف","al":"center"}]},{"r":30,"h":72.0,"cells":[{"c":"A30","v":"الدفعة 2","bg":"#F8FAFC","al":"center"},{"c":"B30","v":"دفعة انتهاء التأسيسات","bg":"#F8FAFC","b":true},{"c":"C30","v":0.25,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"D30","v":108200.125,"f":"=G10*C30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E30","v":"اعتماد واختبار السباكة 10 بار وشبكة الكهرباء والمحارة","bg":"#F8FAFC"},{"c":"F30","v":"تأسيس السباكة والكهرباء وبياض المحارة","bg":"#F8FAFC"},{"c":"G30","v":"الأسبوع 4","bg":"#F8FAFC","al":"center"},{"c":"H30","v":"تحويل بنكي / شيك","bg":"#F8FAFC","al":"center"},{"c":"I30","v":"مجدول","bg":"#F8FAFC","al":"center"}]},{"r":31,"h":72.0,"cells":[{"c":"A31","v":"الدفعة 3","al":"center"},{"c":"B31","v":"دفعة الجبس بورد وبلاط الأرضيات","b":true},{"c":"C31","v":0.25,"in":true,"al":"center","nf":"0.0%"},{"c":"D31","v":108200.125,"f":"=G10*C31","b":true,"al":"center","nf":"#,##0.00"},{"c":"E31","v":"استلام وزنات الأسقف المعلقة وفواصل البورسلين والرخام"},{"c":"F31","v":"إنهاء الأسقف الجبسية وتركيب أرضيات البورسلين"},{"c":"G31","v":"الأسبوع 8","al":"center"},{"c":"H31","v":"تحويل بنكي / شيك","al":"center"},{"c":"I31","v":"مجدول","al":"center"}]},{"r":32,"h":72.0,"cells":[{"c":"A32","v":"الدفعة 4","bg":"#F8FAFC","al":"center"},{"c":"B32","v":"دفعة الدهانات والأبواب والألوميتال","bg":"#F8FAFC","b":true},{"c":"C32","v":0.15,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"D32","v":64920.075,"f":"=G10*C32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E32","v":"إنهاء سكينات المعجون والوش الأول وتركيب الأبواب","bg":"#F8FAFC"},{"c":"F32","v":"دهانات الحوائط والأبواب وشبابيك الألوميتال","bg":"#F8FAFC"},{"c":"G32","v":"الأسبوع 10","bg":"#F8FAFC","al":"center"},{"c":"H32","v":"تحويل بنكي / شيك","bg":"#F8FAFC","al":"center"},{"c":"I32","v":"مجدول","bg":"#F8FAFC","al":"center"}]},{"r":33,"h":72.0,"cells":[{"c":"A33","v":"الدفعة 5","al":"center"},{"c":"B33","v":"دفعة التسليم النهائي وتجربة المفاتيح","b":true},{"c":"C33","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"D33","v":43280.05,"f":"=G10*C33","b":true,"al":"center","nf":"#,##0.00"},{"c":"E33","v":"التسليم الابتدائي للشقة وتشغيل واختبار جميع المخارج"},{"c":"F33","v":"تركيب الصحي والنجف وتجربة اللوحة والمفاتيح"},{"c":"G33","v":"الأسبوع 12","al":"center"},{"c":"H33","v":"تحويل بنكي / شيك","al":"center"},{"c":"I33","v":"مجدول","al":"center"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"إجمالي دفعات المشروع (100%)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true},{"c":"C34","v":1,"f":"=SUM(C29:C33)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"100.0%"},{"c":"D34","v":432800.5,"f":"=SUM(D29:D33)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"E34","v":"-","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"F34","v":"تسليم مفتاح متكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"G34","v":"طوال فترة التنفيذ","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"H34","v":"-","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"I34","v":"مغلق بالكامل","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"المقايسة التفصيلية وحصر البنود","maxRow":63,"maxCol":10,"colWidths":[6.0,12.0,42.0,9.0,14.0,16.0,18.0,15.0,15.0,28.0],"rows":[{"r":1,"h":36.0,"cells":[{"c":"A1","v":"جدول حصر بنود أعمال التشطيبات المعمارية والمواصفات الفنية التفصيلية (Blank BOQ Template)","bg":"#1E1B4B","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":34.0,"cells":[{"c":"A2","v":"نموذج مفرغ جاهز لإدخال كمياتك وفئات أسعارك | معادلات تلقائية لحساب إجمالي البنود والجمع التراكمي الشامل","bg":"#3730A3","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":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":72.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفة الفنية والتنفيذية للبنـد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية التقديرية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"فئة الوحدة (شامل الخامات والمصنعية)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي القيمة التقديرية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"فئة المصنعية فقط (استرشادي)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"فئة الخامات فقط (استرشادي)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"اشتراطات وضوابط الاستلام الهندسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"1. أعمال التكسير والتعديلات وإزالة المخلفات (Demolition & Prep)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":1,"al":"center"},{"c":"B6","v":"DEM-01","b":true,"al":"center"},{"c":"C6","v":"تكسير وفتح حوائط قواطيع لتعديل مساحات الريسبشن والغرف وفق اللوحات المعمارية"},{"c":"D6","v":"م2","al":"center"},{"c":"E6","v":25,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":65,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":1625,"f":"=E6*F6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":65,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":"استخدام صواريخ القطع لمنع الشروخ بالهيكل"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B7","v":"DEM-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"تكسير سيراميك وأرضيات الحمامات والمطابخ القديمة والنزول لخرسانة السقف للتأسيس","bg":"#F8FAFC"},{"c":"D7","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E7","v":45,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F7","v":50,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":2250,"f":"=E7*F7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":50,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I7","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J7","v":"تنظيف السطح الخرساني جيداً لاستقبال العزل","bg":"#F8FAFC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"al":"center"},{"c":"B8","v":"DEM-03","b":true,"al":"center"},{"c":"C8","v":"تنزيل ونقل مخلفات الهدم والتكسير بواسطة مشال وقلابات وتوريدها للمقالب العمومية"},{"c":"D8","v":"مقطوعية","al":"center"},{"c":"E8","v":1,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":4500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":4500,"f":"=E8*F8","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":4500,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":0,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":"تنظيف ونظافة المدخل والشارع يومياً"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"إجمالي تكلفة 1. أعمال التكسير والتعديلات وإزالة المخلفات ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G9","v":8375,"f":"=SUM(G6:G8)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":4615,"f":"=SUM(H6:H8)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":0,"f":"=SUM(I6:I8)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"2. أعمال المباني والقواطيع العازلة (Masonry Works)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":1,"al":"center"},{"c":"B11","v":"MAS-01","b":true,"al":"center"},{"c":"C11","v":"مباني طوب طفلي أحمر مفرغ أو أسمنتي سمك 12 سم لتقسيم الغرف شامل المونة والسقاية"},{"c":"D11","v":"م2","al":"center"},{"c":"E11","v":65,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":110,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":7150,"f":"=E11*F11","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":45,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":65,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":"ربط الحوائط بالأعمدة بكانات صلب مجلفن"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"MAS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":"صب وتثبيت أعتاب خرسانية مسلحة لفتحات الأبواب والشبابيك سمك 12 سم وارتفاع 15 سم","bg":"#F8FAFC"},{"c":"D12","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E12","v":18,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F12","v":140,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":2520,"f":"=E12*F12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":50,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I12","v":90,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J12","v":"ركوب لا يقل عن 15 سم على جانبي الفتحة","bg":"#F8FAFC"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":3,"al":"center"},{"c":"B13","v":"MAS-03","b":true,"al":"center"},{"c":"C13","v":"بناء دروة البلكونات وجلسات الشبابيك بالطوب الأسمنتي المصمت لزيادة المتانة"},{"c":"D13","v":"م2","al":"center"},{"c":"E13","v":20,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":130,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":2600,"f":"=E13*F13","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":50,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":80,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":"التأكد من الأفقية والوزنات بميزان القامة"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"إجمالي تكلفة 2. أعمال المباني والقواطيع العازلة ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G14","v":12270,"f":"=SUM(G11:G13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":145,"f":"=SUM(H11:H13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":235,"f":"=SUM(I11:I13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"3. أعمال التأسيسات والتشطيبات الكهربائية (Electrical Works)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":1,"al":"center"},{"c":"B16","v":"ELE-01","b":true,"al":"center"},{"c":"C16","v":"تأسيس مسارات وخراطيم مصطفى محمود / علاء الدين بالجدران والأسقف مع الشق بالصاروخ"},{"c":"D16","v":"مخرج","al":"center"},{"c":"E16","v":120,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":75,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":9000,"f":"=E16*F16","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":45,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":30,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":"استخدام شريط شبك وتثبيت محكم للبواطات"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B17","v":"ELE-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"سحب وتوصيل أسلاك نحاس أصلية معتمدة من شركة السويدي مقاسات (1.5 و 2.5 و 4 و 6 ملم)","bg":"#F8FAFC"},{"c":"D17","v":"شقة","bg":"#F8FAFC","al":"center"},{"c":"E17","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F17","v":18500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":18500,"f":"=E17*F17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":4500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I17","v":14000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J17","v":"فصل خطوط القوى والتكييفات عن الإنارة","bg":"#F8FAFC"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":3,"al":"center"},{"c":"B18","v":"ELE-03","b":true,"al":"center"},{"c":"C18","v":"توريد وتركيب لوحة قواطع عمومية 24 خط فينوس أو شنايدر شاملة القواطع الأوتوماتيك ومفتاح RCD"},{"c":"D18","v":"عدد","al":"center"},{"c":"E18","v":1,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":6500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":6500,"f":"=E18*F18","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":1200,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":5300,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J18","v":"توزيع الأحمال على 3 فاز مع خط تأريض"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B19","v":"ELE-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"تأسيس خطوط تكييف مستقلة كابلات السويدي 4 ملم مع مواسير صرف التكييف المعزولة","bg":"#F8FAFC"},{"c":"D19","v":"غرفة","bg":"#F8FAFC","al":"center"},{"c":"E19","v":4,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F19","v":1200,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G19","v":4800,"f":"=E19*F19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":400,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I19","v":800,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J19","v":"اختبار ميول مواسير الصرف لمنع التسريب","bg":"#F8FAFC"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":5,"al":"center"},{"c":"B20","v":"ELE-05","b":true,"al":"center"},{"c":"C20","v":"تأسيس شبكة تيار خفيف (دش مركزي، شبكة إنترنت CAT6، نقاط تلفون، إنتركم)"},{"c":"D20","v":"نقطة","al":"center"},{"c":"E20","v":18,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":220,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G20","v":3960,"f":"=E20*F20","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":100,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":120,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J20","v":"مسارات منفصلة تماماً عن خطوط الكهرباء"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"إجمالي تكلفة 3. أعمال التأسيسات والتشطيبات الكهربائية ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G21","v":42760,"f":"=SUM(G16:G20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":6245,"f":"=SUM(H16:H20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I21","v":20250,"f":"=SUM(I16:I20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J21","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"4. أعمال السباكة وتغذية وصرف وعزل الحمامات (Plumbing & Waterproofing)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":1,"al":"center"},{"c":"B23","v":"PLM-01","b":true,"al":"center"},{"c":"C23","v":"تأسيس شبكة تغذية مياه شرب مواسير بولي بروبلين BR ألماني معتمدة باللحام الحراري"},{"c":"D23","v":"حمام","al":"center"},{"c":"E23","v":3,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F23","v":4500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G23","v":13500,"f":"=E23*F23","b":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":1800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I23","v":2700,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J23","v":"إجراء اختبار الضغط بالبار بحضور مهندس الشركة"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B24","v":"PLM-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C24","v":"تأسيس خطوط صرف صحي ومزاريب تكييف مواسير PVC الشريف بولي كالف سمك 3.2 ملم ثقيل","bg":"#F8FAFC"},{"c":"D24","v":"حمام","bg":"#F8FAFC","al":"center"},{"c":"E24","v":3,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F24","v":3200,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G24","v":9600,"f":"=E24*F24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H24","v":1400,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I24","v":1800,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J24","v":"ضبط الميول بنسبة 1.5% باتجاه الصواعد","bg":"#F8FAFC"}]},{"r":25,"h":72.0,"cells":[{"c":"A25","v":3,"al":"center"},{"c":"B25","v":"PLM-03","b":true,"al":"center"},{"c":"C25","v":"عزل كيميائي وممبرين بيتوميني 4 ملم مسلّح بوليستر لأرضيات الحمامات والمطابخ مع رقبة الإزازة"},{"c":"D25","v":"م2","al":"center"},{"c":"E25","v":35,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F25","v":185,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G25","v":6475,"f":"=E25*F25","b":true,"al":"center","nf":"#,##0.00"},{"c":"H25","v":60,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I25","v":125,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J25","v":"اختبار الغمر بالماء لمدة 48 ساعة متواصلة"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B26","v":"PLM-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C26","v":"توريد وتركيب خلاطات مياه جروهي أو ايديال ستاندرد أصلية وأطقم حمامات ديورافيت","bg":"#F8FAFC"},{"c":"D26","v":"طقم","bg":"#F8FAFC","al":"center"},{"c":"E26","v":2,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F26","v":14500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G26","v":29000,"f":"=E26*F26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H26","v":1500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I26","v":13000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J26","v":"شامل ضمان الشركات المعتمدة 10 سنوات","bg":"#F8FAFC"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":5,"al":"center"},{"c":"B27","v":"PLM-05","b":true,"al":"center"},{"c":"C27","v":"توريد وتركيب كابينة شاور زجاج سيكوريت 10 ملم جرار شامل المقابض والإكسسوار استانلس 304"},{"c":"D27","v":"عدد","al":"center"},{"c":"E27","v":2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F27","v":5500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G27","v":11000,"f":"=E27*F27","b":true,"al":"center","nf":"#,##0.00"},{"c":"H27","v":800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I27","v":4700,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J27","v":"زجاج معالج ضد التكلسات وترسب الصابون"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"إجمالي تكلفة 4. أعمال السباكة وتغذية وصرف وعزل الحمامات ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G28","v":69575,"f":"=SUM(G23:G27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H28","v":5560,"f":"=SUM(H23:H27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I28","v":22325,"f":"=SUM(I23:I27)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J28","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"5. أعمال البياض والمحارة واللياسة (Plastering Works)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":1,"al":"center"},{"c":"B30","v":"PLS-01","b":true,"al":"center"},{"c":"C30","v":"طرطشة مسمارية كثيفة بمونة أسمنتية غنية بالأديبوند والسن الرفيع لتغطية كافة الخرسانات"},{"c":"D30","v":"م2","al":"center"},{"c":"E30","v":480,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F30","v":18,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G30","v":8640,"f":"=E30*F30","b":true,"al":"center","nf":"#,##0.00"},{"c":"H30","v":12,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I30","v":6,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J30","v":"الرش المستمر بالمياه مرتين يومياً لمدة 3 أيام"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B31","v":"PLS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C31","v":"عمل بؤج وأوتار رأسية وأفقية لضبط استواء وزوايا الغرف والريسبشن بالقدة والميزان والزاوية","bg":"#F8FAFC"},{"c":"D31","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E31","v":480,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F31","v":25,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G31","v":12000,"f":"=E31*F31","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H31","v":20,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I31","v":5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J31","v":"تركيب شبك فيبر عند الفواصل وزوايا حماية","bg":"#F8FAFC"}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":3,"al":"center"},{"c":"B32","v":"PLS-03","b":true,"al":"center"},{"c":"C32","v":"ملء ودعك بياض محارة أسمنتية مخدومة بالقدة وممسوسة بالإسفنجة ناعمة لاستقبال الدهانات"},{"c":"D32","v":"م2","al":"center"},{"c":"E32","v":480,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F32","v":45,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G32","v":21600,"f":"=E32*F32","b":true,"al":"center","nf":"#,##0.00"},{"c":"H32","v":30,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I32","v":15,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J32","v":"استلام نسبة استواء لا تتعدى 2 ملم بالقدة 3م"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B33","v":"PLS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C33","v":"بياض أسقف الحمامات والمطابخ بمونة أسمنتية مضاف إليها مادة عازلة ومقاومة للأبخرة","bg":"#F8FAFC"},{"c":"D33","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E33","v":40,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F33","v":55,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G33","v":2200,"f":"=E33*F33","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H33","v":35,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I33","v":20,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J33","v":"سطح خشن مجهز للدهان أو السقف الساقط","bg":"#F8FAFC"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"إجمالي تكلفة 5. أعمال البياض والمحارة واللياسة ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G34","v":44440,"f":"=SUM(G30:G33)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H34","v":97,"f":"=SUM(H30:H33)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I34","v":46,"f":"=SUM(I30:I33)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J34","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":35,"h":34.0,"cells":[{"c":"A35","v":"6. أعمال الأسقف المعلقة والجبس بورد (Gypsum Board & Ceilings)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":36,"h":52.0,"cells":[{"c":"A36","v":1,"al":"center"},{"c":"B36","v":"GYP-01","b":true,"al":"center"},{"c":"C36","v":"توريد وتركيب أسقف معلقة فلات جبس بورد كناوف أخضر 12.5 ملم للحمامات والمطابخ"},{"c":"D36","v":"م2","al":"center"},{"c":"E36","v":35,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F36","v":220,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G36","v":7700,"f":"=E36*F36","b":true,"al":"center","nf":"#,##0.00"},{"c":"H36","v":75,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I36","v":145,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J36","v":"شاسيه صاج مجلفن عيار 0.4 ملم تعليق ثقيل"}]},{"r":37,"h":52.0,"cells":[{"c":"A37","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B37","v":"GYP-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C37","v":"أسقف ديكورية للريسبشن والطرقات ببيوت نور مزدوجة ومستويات لليد بروفايل والاسبوتات","bg":"#F8FAFC"},{"c":"D37","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E37","v":65,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F37","v":180,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G37","v":11700,"f":"=E37*F37","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H37","v":65,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I37","v":115,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J37","v":"معالجة الفواصل بمعجون وكوليكو ممتاز","bg":"#F8FAFC"}]},{"r":38,"h":52.0,"cells":[{"c":"A38","v":3,"al":"center"},{"c":"B38","v":"GYP-03","b":true,"al":"center"},{"c":"C38","v":"توريد وتركيب بانوهات حوائط فيوتك كلاسيك / نيوكلاسيك فوم مضغوط عالي الكثافة"},{"c":"D38","v":"م.ط","al":"center"},{"c":"E38","v":110,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F38","v":55,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G38","v":6050,"f":"=E38*F38","b":true,"al":"center","nf":"#,##0.00"},{"c":"H38","v":25,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I38","v":30,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J38","v":"لصق بمعجون فيوتك أصلي وضبط الزوايا 45°"}]},{"r":39,"h":34.0,"cells":[{"c":"A39","v":"إجمالي تكلفة 6. أعمال الأسقف المعلقة والجبس بورد ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G39","v":25450,"f":"=SUM(G36:G38)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H39","v":165,"f":"=SUM(H36:H38)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I39","v":290,"f":"=SUM(I36:I38)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J39","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":40,"h":34.0,"cells":[{"c":"A40","v":"7. أعمال الأرضيات والسيراميك والبورسلين والرخام (Flooring Works)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":41,"h":52.0,"cells":[{"c":"A41","v":1,"al":"center"},{"c":"B41","v":"FLR-01","b":true,"al":"center"},{"c":"C41","v":"فرش وتسوية طبقة رمل نظيف مغسول خالي من الأملاح والشوائب لضبط مناسيب الأرضيات"},{"c":"D41","v":"م3","al":"center"},{"c":"E41","v":18,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F41","v":180,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G41","v":3240,"f":"=E41*F41","b":true,"al":"center","nf":"#,##0.00"},{"c":"H41","v":60,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I41","v":120,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J41","v":"رش خفيف ودك جيد لضمان عدم الهبوط"}]},{"r":42,"h":52.0,"cells":[{"c":"A42","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B42","v":"FLR-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C42","v":"توريد وتركيب أرضيات بورسلين مستورد أو فرز أول 60×120 سم للريسبشن بلصق مادة سيكا","bg":"#F8FAFC"},{"c":"D42","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E42","v":70,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F42","v":260,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G42","v":18200,"f":"=E42*F42","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H42","v":75,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I42","v":185,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J42","v":"تركيب كليبسات تسوية وفواصل تمدد 2 ملم","bg":"#F8FAFC"}]},{"r":43,"h":52.0,"cells":[{"c":"A43","v":3,"al":"center"},{"c":"B43","v":"FLR-03","b":true,"al":"center"},{"c":"C43","v":"توريد وتركيب سيراميك أرضيات وحوائط فرز أول للغرف والمطابخ والحمامات ماركات معتمدة"},{"c":"D43","v":"م2","al":"center"},{"c":"E43","v":95,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F43","v":175,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G43","v":16625,"f":"=E43*F43","b":true,"al":"center","nf":"#,##0.00"},{"c":"H43","v":55,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I43","v":120,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J43","v":"سقية الأسمنت الأبيض واللون المقاوم للعفن"}]},{"r":44,"h":52.0,"cells":[{"c":"A44","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B44","v":"FLR-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C44","v":"توريد وتركيب وزرات بورسلين ورخام بارتفاع 8 إلى 10 سم مشطوفة بحافة ليزر","bg":"#F8FAFC"},{"c":"D44","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E44","v":85,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F44","v":55,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G44","v":4675,"f":"=E44*F44","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H44","v":25,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I44","v":30,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J44","v":"استقامة حبات الوزرة مع عراميس البلاط","bg":"#F8FAFC"}]},{"r":45,"h":52.0,"cells":[{"c":"A45","v":5,"al":"center"},{"c":"B45","v":"FLR-05","b":true,"al":"center"},{"c":"C45","v":"عتب وجلسات أبواب وشبابيك رخام كرارة تركي أو جلالة مصري سمك 4 سم مشطوف الوجه"},{"c":"D45","v":"م.ط","al":"center"},{"c":"E45","v":16,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F45","v":240,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G45","v":3840,"f":"=E45*F45","b":true,"al":"center","nf":"#,##0.00"},{"c":"H45","v":60,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I45","v":180,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J45","v":"عتب فاصل لمنع تسريب المياه خارج الحمام"}]},{"r":46,"h":34.0,"cells":[{"c":"A46","v":"إجمالي تكلفة 7. أعمال الأرضيات والسيراميك والبورسلين والرخام ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G46","v":46580,"f":"=SUM(G41:G45)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H46","v":275,"f":"=SUM(H41:H45)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I46","v":635,"f":"=SUM(I41:I45)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J46","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":47,"h":34.0,"cells":[{"c":"A47","v":"8. أعمال الدهانات والديكورات الحديثة (Painting Works)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":48,"h":52.0,"cells":[{"c":"A48","v":1,"al":"center"},{"c":"B48","v":"PNT-01","b":true,"al":"center"},{"c":"C48","v":"نظافة وسنفرة المحارة وتطبيق وش سيلر مائي عازل للأملاح والرطوبة لكامل الحوائط والأسقف"},{"c":"D48","v":"م2","al":"center"},{"c":"E48","v":480,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F48","v":14,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G48","v":6720,"f":"=E48*F48","b":true,"al":"center","nf":"#,##0.00"},{"c":"H48","v":8,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I48","v":6,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J48","v":"تشبع كامل للسطح لتقليل امتصاص المعجون"}]},{"r":49,"h":52.0,"cells":[{"c":"A49","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B49","v":"PNT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C49","v":"تطبيق 3 سكينات معجون دايتون جاهز وسنفرة بمكائن الصاروخ المزودة بكشاف إضاءة ليزر","bg":"#F8FAFC"},{"c":"D49","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E49","v":480,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F49","v":32,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G49","v":15360,"f":"=E49*F49","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H49","v":22,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I49","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J49","v":"استلام سطح حريري خالي من الخدوش والتموج","bg":"#F8FAFC"}]},{"r":50,"h":52.0,"cells":[{"c":"A50","v":3,"al":"center"},{"c":"B50","v":"PNT-03","b":true,"al":"center"},{"c":"C50","v":"دهان بطانة وشين تشطيب بلاستيك قابل للغسيل جوتن فينوماستيك نصف لمعة / مط ألوان كمبيوتر"},{"c":"D50","v":"م2","al":"center"},{"c":"E50","v":480,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F50","v":42,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G50","v":20160,"f":"=E50*F50","b":true,"al":"center","nf":"#,##0.00"},{"c":"H50","v":18,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I50","v":24,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J50","v":"توحيد درجة اللون ومطابقة كود العميل"}]},{"r":51,"h":52.0,"cells":[{"c":"A51","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B51","v":"PNT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C51","v":"جداريات ديكورية مميزة بالريسبشن وغرفة الماستر (بديل خشب + بديل رخام PVC)","bg":"#F8FAFC"},{"c":"D51","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E51","v":2,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F51","v":4500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G51","v":9000,"f":"=E51*F51","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H51","v":1200,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I51","v":3300,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J51","v":"تثبيت بالسليكون العظم وإضاءة ليد خلفية","bg":"#F8FAFC"}]},{"r":52,"h":34.0,"cells":[{"c":"A52","v":"إجمالي تكلفة 8. أعمال الدهانات والديكورات الحديثة ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G52","v":51240,"f":"=SUM(G48:G51)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H52","v":1248,"f":"=SUM(H48:H51)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I52","v":3340,"f":"=SUM(I48:I51)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J52","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":53,"h":34.0,"cells":[{"c":"A53","v":"9. أعمال النجارة والأبواب الداخلية (Carpentry & Doors)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":54,"h":52.0,"cells":[{"c":"A54","v":1,"al":"center"},{"c":"B54","v":"WOD-01","b":true,"al":"center"},{"c":"C54","v":"توريد وتركيب باب شقة رئيسي مصفح تركي أصلي وزن 110 كجم مع كالون هوك ضد السرقة"},{"c":"D54","v":"عدد","al":"center"},{"c":"E54","v":1,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F54","v":11500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G54","v":11500,"f":"=E54*F54","b":true,"al":"center","nf":"#,##0.00"},{"c":"H54","v":800,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I54","v":10700,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J54","v":"حشو صوف صخري عازل للصوت والحرارة"}]},{"r":55,"h":52.0,"cells":[{"c":"A55","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B55","v":"WOD-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C55","v":"أبواب غرف وحمامات خشب سويد/موسكي كبس قشرة أرو دهان بوليستر استر مط شامل الحلوق","bg":"#F8FAFC"},{"c":"D55","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E55","v":6,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F55","v":3800,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G55","v":22800,"f":"=E55*F55","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H55","v":500,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I55","v":3300,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J55","v":"كوالين أصلية ومفصلات استانلس 4 بوصة","bg":"#F8FAFC"}]},{"r":56,"h":52.0,"cells":[{"c":"A56","v":3,"al":"center"},{"c":"B56","v":"WOD-03","b":true,"al":"center"},{"c":"C56","v":"توريد وتركيب برور وتلبيسات خشبية زان للحلوق بعرض 8 سم مشطوفة ومعالجة"},{"c":"D56","v":"م.ط","al":"center"},{"c":"E56","v":36,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F56","v":65,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G56","v":2340,"f":"=E56*F56","b":true,"al":"center","nf":"#,##0.00"},{"c":"H56","v":25,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I56","v":40,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J56","v":"تغطية فواصل الحلق مع المحارة بإتقان"}]},{"r":57,"h":34.0,"cells":[{"c":"A57","v":"إجمالي تكلفة 9. أعمال النجارة والأبواب الداخلية ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G57","v":36640,"f":"=SUM(G54:G56)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H57","v":1325,"f":"=SUM(H54:H56)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I57","v":14040,"f":"=SUM(I54:I56)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J57","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":58,"h":34.0,"cells":[{"c":"A58","v":"10. أعمال الألوميتال والواجهات الزجاجية (Aluminium & Glazing)","bg":"#312E81","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":59,"h":52.0,"cells":[{"c":"A59","v":1,"al":"center"},{"c":"B59","v":"ALM-01","b":true,"al":"center"},{"c":"C59","v":"توريد وتركيب شبابيك وبلكونات قطاع ألوميتال جامبو دبل جلاس عازل صوت بزجاج عاكس وسلك"},{"c":"D59","v":"م2","al":"center"},{"c":"E59","v":22,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F59","v":2200,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G59","v":48400,"f":"=E59*F59","b":true,"al":"center","nf":"#,##0.00"},{"c":"H59","v":350,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I59","v":1850,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J59","v":"كاوتش EPDM أصلي لمنع تسريب الأتربة والهواء"}]},{"r":60,"h":52.0,"cells":[{"c":"A60","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B60","v":"ALM-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C60","v":"شبابيك مطابخ وحمامات قطاع بي اس صغير دبل مصنفر مع سلك ناموس محكم","bg":"#F8FAFC"},{"c":"D60","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E60","v":4.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F60","v":1450,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G60","v":6525,"f":"=E60*F60","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H60","v":250,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I60","v":1200,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J60","v":"فتحة لتركيب شفاط توشيبا أو ما يماثله","bg":"#F8FAFC"}]},{"r":61,"h":52.0,"cells":[{"c":"A61","v":3,"al":"center"},{"c":"B61","v":"ALM-03","b":true,"al":"center"},{"c":"C61","v":"تسكير وتقفيل فواصل الألوميتال مع الرخام بسليكون عازل أمريكي ضد مياه الأمطار"},{"c":"D61","v":"مقطوعية","al":"center"},{"c":"E61","v":1,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F61","v":1200,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G61","v":1200,"f":"=E61*F61","b":true,"al":"center","nf":"#,##0.00"},{"c":"H61","v":600,"in":true,"al":"center","nf":"#,##0.00"},{"c":"I61","v":600,"in":true,"al":"center","nf":"#,##0.00"},{"c":"J61","v":"عزل تام يمنع صفير الرياح وتجمع المياه"}]},{"r":62,"h":34.0,"cells":[{"c":"A62","v":"إجمالي تكلفة 10. أعمال الألوميتال والواجهات الزجاجية ","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G62","v":56125,"f":"=SUM(G59:G61)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"H62","v":1200,"f":"=SUM(H59:H61)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"I62","v":3650,"f":"=SUM(I59:I61)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"J62","v":"مجمع البند الفرعي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":63,"h":34.0,"cells":[{"c":"A63","v":"الإجمالي العام المباشر لبنود المقايسة (Grand Total BOQ)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G63","v":393455,"f":"=G9+G14+G21+G28+G34+G39+G46+G52+G57+G62","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"H63","v":20875,"f":"=H9+H14+H21+H28+H34+H39+H46+H52+H57+H62","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"I63","v":64811,"f":"=I9+I14+I21+I28+I34+I39+I46+I52+I57+I62","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00"},{"c":"J63","v":"معتمد نهائي بدون ضريبة","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"حاسبة تقدير كميات الخامات","maxRow":21,"maxCol":8,"colWidths":[6.0,30.0,16.0,32.0,18.0,16.0,20.0,30.0],"rows":[{"r":1,"h":36.0,"cells":[{"c":"A1","v":"حاسبة تقدير الكميات الاسترشادية للخامات الأساسية لتشطيب الشقق (Material Takeoff)","bg":"#1E1B4B","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":34.0,"cells":[{"c":"A2","v":"حساب سريع للأسمنت والرمل والسيراميك والدهانات والمعجون بناءً على مساحة الشقة وارتفاع السقف","bg":"#D97706","fg":"#FFFFFF","b":true,"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":"مدخلات مساحات الشقة:","fg":"#1E1B4B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":""},{"c":"D4","v":""},{"c":"E4","v":""},{"c":"F4","v":""},{"c":"G4","v":""},{"c":"H4","v":""}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"مساحة مسطح أرضية الشقة (م2):","b":true,"cs":2},{"skip":true},{"c":"C5","v":165,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.00"},{"c":"D5","v":"م2","al":"left"},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ارتفاع السقف الخالص (م):","b":true,"cs":2},{"skip":true},{"c":"C6","v":2.85,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.00"},{"c":"D6","v":"متر","al":"left"},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"معامل مسطح الجدران التقريبي:","b":true,"cs":2},{"skip":true},{"c":"C7","v":3.2,"in":true,"bg":"#FEF3C7","b":true,"al":"center","nf":"0.00"},{"c":"D7","v":"مساحة الحوائط = مساحة الأرضية × 3.2","al":"left"},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"المساحة التقديرية للحوائط والأسقف (م2):","b":true,"cs":2},{"skip":true},{"c":"C8","v":528,"f":"=C5*C7","bg":"#FEF3C7","b":true,"al":"center"},{"c":"D8","v":"م2 مسطح للمحارة والدهانات","al":"left"},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"📦 جدول كميات التوريد التقريبية لمواد وخامات التشطيب الأساسية","fg":"#1E1B4B","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"م","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B11","v":"اسم الخامة أو المادة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C11","v":"الوحدة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D11","v":"معدل الاستهلاك الهندسي","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E11","v":"الكمية التقديرية المطلوبة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F11","v":"نسبة الهالك المقدرة %","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G11","v":"إجمالي كمية الشراء المقترحة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H11","v":"مجال الاستخدام بالشقة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"أسمنت بورتلاندي عادي (شكاير)","bg":"#F8FAFC","b":true},{"c":"C12","v":"شيكارة 50كجم","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"شكارة لكل 12م2 محارة + مباني + أرضيات","bg":"#F8FAFC"},{"c":"E12","v":53,"f":"=ROUNDUP(C8/10, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F12","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G12","v":56,"f":"=ROUNDUP(E12*(1+F12), 0)","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":"بياض المحارة ومونة المباني والفرشات","bg":"#F8FAFC"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":2,"al":"center"},{"c":"B13","v":"رمل أصفر حرش مغسول (م3)","b":true},{"c":"C13","v":"م3","al":"center"},{"c":"D13","v":"0.03 م3 لكل م2 محارة وأرضيات"},{"c":"E13","v":19,"f":"=ROUNDUP(C8*0.035, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"F13","v":0.08,"in":true,"al":"center","nf":"0.0%"},{"c":"G13","v":21,"f":"=ROUNDUP(E13*(1+F13), 0)","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":"مونة المحارة وفرشة رمل البورسلين"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":3,"bg":"#F8FAFC","al":"center"},{"c":"B14","v":"جبس بلدي لزوم بؤج وأوتار وسقالات","bg":"#F8FAFC","b":true},{"c":"C14","v":"شيكارة","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"شيكارة لكل 50م2 مسطح حوائط","bg":"#F8FAFC"},{"c":"E14","v":11,"f":"=ROUNDUP(C8/50, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F14","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G14","v":12,"f":"=ROUNDUP(E14*(1+F14), 0)","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":"تثبيت البؤج والأوتار وشدادات السقالات","bg":"#F8FAFC"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":4,"al":"center"},{"c":"B15","v":"سيراميك وبورسلين أرضيات وحوائط","b":true},{"c":"C15","v":"م2","al":"center"},{"c":"D15","v":"مساحة الأرضية + حوائط الحمامات والمطابخ"},{"c":"E15","v":231,"f":"=ROUNDUP(C5*1.4, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"F15","v":0.07,"in":true,"al":"center","nf":"0.0%"},{"c":"G15","v":248,"f":"=ROUNDUP(E15*(1+F15), 0)","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":"أرضيات الغرف والصالات وحوائط الحمامات"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"مادة لصق سيراميك وبورسلين (سيكا)","bg":"#F8FAFC","b":true},{"c":"C16","v":"شيكارة 25كجم","bg":"#F8FAFC","al":"center"},{"c":"D16","v":"شيكارة لكل 5م2 مسطح بلاط","bg":"#F8FAFC"},{"c":"E16","v":47,"f":"=ROUNDUP(E15/5, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F16","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G16","v":50,"f":"=ROUNDUP(E16*(1+F16), 0)","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":"لصق البورسلين وأرضيات الحمامات","bg":"#F8FAFC"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":6,"al":"center"},{"c":"B17","v":"سيلر مائي عازل للأملاح والرطوبة","b":true},{"c":"C17","v":"بستلة 14كجم","al":"center"},{"c":"D17","v":"بستلة تفرد حوالي 70م2 وش أول"},{"c":"E17","v":8,"f":"=ROUNDUP(C8/70, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"F17","v":0.05,"in":true,"al":"center","nf":"0.0%"},{"c":"G17","v":9,"f":"=ROUNDUP(E17*(1+F17), 0)","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":"وش عازل أساسي للمحارة قبل المعجون"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":7,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"معجون دهانات جاهز داخلي (بستلات)","bg":"#F8FAFC","b":true},{"c":"C18","v":"بستلة 15كجم","bg":"#F8FAFC","al":"center"},{"c":"D18","v":"بستلة تفرد 25م2 لـ 3 سكينات معجون","bg":"#F8FAFC"},{"c":"E18","v":22,"f":"=ROUNDUP(C8/25, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F18","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G18","v":24,"f":"=ROUNDUP(E18*(1+F18), 0)","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":"تأسيس 3 سكينات معجون ناعم","bg":"#F8FAFC"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":8,"al":"center"},{"c":"B19","v":"دهان بلاستيك نهائي جوتن فينوماستيك","b":true},{"c":"C19","v":"بستلة 9 لتر","al":"center"},{"c":"D19","v":"بستلة تفرد 50م2 لوشين تشطيب"},{"c":"E19","v":11,"f":"=ROUNDUP(C8/50, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"F19","v":0.05,"in":true,"al":"center","nf":"0.0%"},{"c":"G19","v":12,"f":"=ROUNDUP(E19*(1+F19), 0)","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":"وشين تشطيب نهائي للغرف والريسبشن"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":9,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"ألواح جبس بورد كناوف (1.2 × 2.4م)","bg":"#F8FAFC","b":true},{"c":"C20","v":"لوح","bg":"#F8FAFC","al":"center"},{"c":"D20","v":"اللوح يغطي 2.88 م2 مسطح","bg":"#F8FAFC"},{"c":"E20","v":23,"f":"=ROUNDUP((C5*0.4)/2.88, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"F20","v":0.08,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"G20","v":25,"f":"=ROUNDUP(E20*(1+F20), 0)","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":"أسقف معلقة فلات وديكورية","bg":"#F8FAFC"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":10,"al":"center"},{"c":"B21","v":"مواسير كهرباء ومسارات مرنة","b":true},{"c":"C21","v":"لفة 50م","al":"center"},{"c":"D21","v":"لفة لكل 35م2 مسطح مباني"},{"c":"E21","v":5,"f":"=ROUNDUP(C5/35, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"F21","v":0.05,"in":true,"al":"center","nf":"0.0%"},{"c":"G21","v":6,"f":"=ROUNDUP(E21*(1+F21), 0)","fg":"#065F46","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":"تمديدات وتغذية شبكة الكهرباء والنت"}]}]},{"name":"دليل استلام مراحل التشطيب","maxRow":13,"maxCol":7,"colWidths":[6.0,24.0,40.0,24.0,16.0,28.0,18.0],"rows":[{"r":1,"h":36.0,"cells":[{"c":"A1","v":"قائمة الفحص الهندسي ومعايير استلام مراحل التشطيب المعماري (Handover Checklist)","bg":"#1E1B4B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"دليل الاستلام الموقعي لمهندس الجودة والمالك لتفادي العيوب الشائعة ومطابقة الأصول الفنية","bg":"#3730A3","fg":"#FFFFFF","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":34.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"مرحلة وبند الاستلام","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المعيار الهندسي للاستلام والتطبيق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"طريقة وأداة الفحص","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"النتيجة الموقعية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الملاحظات والإجراء التصحيحي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"توقيع المهندس","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"تأسيس السباكة والتغذية","b":true},{"c":"C5","v":"عدم وجود أي تسريب عند ضغط شبكة المواسير البولي على 10 بار لمدة 24 ساعة بحضور مندوب الشركة"},{"c":"D5","v":"طلمبة الضغط ومانومتر القياس","al":"center"},{"c":"E5","v":"مطابق معتمد","fg":"#065F46","b":true,"al":"center"},{"c":"F5","v":"شهادة ضمان معتمدة من الشركة"},{"c":"G5","v":"مهندس السباكة","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"عزل أرضيات الحمامات","bg":"#F8FAFC","b":true},{"c":"C6","v":"ثبات منسوب مياه اختبار الغمر لمدة 48 ساعة دون أي نقص أو تنشيع بالسقف الخرساني السفلي","bg":"#F8FAFC"},{"c":"D6","v":"علامات مائية بصرية واختبار غمر","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"مطابق معتمد","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center"},{"c":"F6","v":"تنفيذ رقبة إزازة ودهان وجهين ممبرين","bg":"#F8FAFC"},{"c":"G6","v":"مهندس الجودة","bg":"#F8FAFC","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"تأسيس مسارات الكهرباء","b":true},{"c":"C7","v":"تأمين فصل كامل بين مسارات التيار الخفيف والكهرباء وتأريض لوحة التوزيع وتثبيت البواطات"},{"c":"D7","v":"جهاز الفحص والميزان","al":"center"},{"c":"E7","v":"مطابق معتمد","fg":"#065F46","b":true,"al":"center"},{"c":"F7","v":"تثبيت بالجبس والمونة الأسمنتية"},{"c":"G7","v":"مهندس الكهرباء","al":"center"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"بياض المحارة واللياسة","bg":"#F8FAFC","b":true},{"c":"C8","v":"استواء تام بالقدة 3 متر خالي من التموج والضوء المهرب، وتعويم البؤج بزوايا قائمة 90 درجة","bg":"#F8FAFC"},{"c":"D8","v":"قدة ألومنيوم 3م + زاوية وميزان ماء","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"مطابق معتمد","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center"},{"c":"F8","v":"تركيب شبك فايبر عند الفواصل والخرسانات","bg":"#F8FAFC"},{"c":"G8","v":"مهندس الموقع","bg":"#F8FAFC","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"الأسقف المعلقة والجبس","b":true},{"c":"C9","v":"أفقية تامة للشاسيهات، تثبيت تيش التعليق كل 70 سم، معالجة فواصل الألواح بشريط فيبر أصلي"},{"c":"D9","v":"ميزان شيرب ليزر 3D","al":"center"},{"c":"E9","v":"مطابق معتمد","fg":"#065F46","b":true,"al":"center"},{"c":"F9","v":"استخدام ألواح خضراء للحمامات والمطابخ"},{"c":"G9","v":"مهندس الديكور","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"أرضيات البورسلين والرخام","bg":"#F8FAFC","b":true},{"c":"C10","v":"عدم وجود تطبيل أسفل البلاطات، استقامة العراميس وفواصل التمدد، ميول 1% بالحمامات للمصرف","bg":"#F8FAFC"},{"c":"D10","v":"ميزان ماء + شاكوش كاوتش","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"مطابق معتمد","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center"},{"c":"F10","v":"استخدام كليبسات تسوية ومادة سيكا سيرام","bg":"#F8FAFC"},{"c":"G10","v":"مهندس التشطيب","bg":"#F8FAFC","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"دهانات الحوائط والأسقف","b":true},{"c":"C11","v":"سطح حريري ناعم خالي من آثار الرولة أو التسييل تحت إضاءة الكشاف، توحيد درجات اللون"},{"c":"D11","v":"كشاف إضاءة ليزر موجه مائل","al":"center"},{"c":"E11","v":"مطابق معتمد","fg":"#065F46","b":true,"al":"center"},{"c":"F11","v":"سنفرة بعد كل سكين معجون وسيلر مائي"},{"c":"G11","v":"مهندس الديكور","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"الأبواب والنجارة المعمارية","bg":"#F8FAFC","b":true},{"c":"C12","v":"سهولة حركة الدوران والقفل، رأسية القوائم تماماً، مطابقة خلوص الباب من أسفل (1 سم)","bg":"#F8FAFC"},{"c":"D12","v":"ميزان مياه وفحص يدوي للكوالين","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"مطابق معتمد","bg":"#F8FAFC","fg":"#065F46","b":true,"al":"center"},{"c":"F12","v":"تثبيت الكانات في المباني برغوة بولي يوريثان","bg":"#F8FAFC"},{"c":"G12","v":"مهندس الاستلام","bg":"#F8FAFC","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"al":"center"},{"c":"B13","v":"شبابيك وبلكونات الألوميتال","b":true},{"c":"C13","v":"إحكام تام لمنع تسريب الهواء ومياه الأمطار، سلاسة مجاري الجرار، سلامة الكاوتش والفرش"},{"c":"D13","v":"اختبار ضخ مياه بالخرطوم","al":"center"},{"c":"E13","v":"مطابق معتمد","fg":"#065F46","b":true,"al":"center"},{"c":"F13","v":"تقفيل فواصل الحواف بسليكون أمريكي"},{"c":"G13","v":"مهندس الجودة","al":"center"}]}]}]}