{"slug":"building-renovation-rehabilitation-boq","sheets":[{"name":"إعدادات وفئات أعمال الترميم","maxRow":18,"maxCol":6,"colWidths":[8.0,56.0,18.0,14.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات وفئات الأسعار لمقايسة ترميم وإعادة تأهيل المباني والشقق السكنية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: يشمل فئات التكسير والإزالة، التدعيم الإنشائي بالمواد الإيبوكسية، وتجديد السباكة والتشطيبات","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"مساحة الوحدة محل الترميم","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"تكلفة التكسير والتدعيم والشبكات","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي مقايسة الترميم الكامل","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"متوسط تكلفة ترميم المتر المربع","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":280,"f":"=C10","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":93300,"f":"=SUM('مقايسة الترميم والتأهيل'!F5:F11)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":208817,"f":"='مقايسة الترميم والتأهيل'!F17","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":648.5,"f":"='مقايسة الترميم والتأهيل'!F15/C10","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"متر مربع","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"الأعمال التأسيسية والإنشائية","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"شامل ضريبة القيمة المضافة 15%","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"تكلفة م2 قبل الضريبة","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":14.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول الإعدادات المركزية وفئات الأسعار والمعاملات (Central Setup & Dynamic Rates)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان المعامل / بند الإعداد المركزي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة / الفئة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"التوصيف الفني وملاحظات التطبيق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"إجمالي مساحة المبنى / الوحدة الخاضعة للترميم","b":true},{"c":"C10","v":280,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":"م2","fg":"#1E293B","al":"center"},{"c":"E10","v":"مساحة الوحدة أو الدور المطلوب إعادة تأهيله معمارياً وإنشائياً","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"فئة تكسير وإزالة البلاط القديم والمحارة المتهالكة ونقل المخلفات","b":true},{"c":"C11","v":45,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":"م2","fg":"#1E293B","al":"center"},{"c":"E11","v":"شامل التكسير اليدوي الآمن والتعبئة ونقل الأنقاض خارج الموقع","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"فئة معالجة شروخ الخرسانة وتدعيم الأعمدة بالجراوت والإيبوكسي","b":true},{"c":"C12","v":650,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E12","v":"صنفرة الحديد، دهان زينك ريتش، أديبوند، وتلبيش بمونة الجراوت","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"فئة إحلال وتجديد شبكة تغذية وصرف الحمامات والمطابخ بالكامل","b":true},{"c":"C13","v":9500,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":"حمام/مطبخ","fg":"#1E293B","al":"center"},{"c":"E13","v":"مواسير PPR حراري للتغذية و UPVC للصرف شاملة اختبار الضغط","fg":"#1E293B","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"فئة تجديد العزل المائي لأرضيات الحمامات والأسطح","b":true},{"c":"C14","v":75,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":"م2","fg":"#1E293B","al":"center"},{"c":"E14","v":"عزل أسمنتي كيميائي مرن من وجهين متعامدين مع رقبة الزجاجة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":6,"b":true,"al":"center"},{"c":"B15","v":"فئة تركيب أرضيات البورسلين الجديد باللصق أو المونة","b":true},{"c":"C15","v":140,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":"م2","fg":"#1E293B","al":"center"},{"c":"E15","v":"توريد وتركيب بورسلين قطع ليزر شامل الوزرات","fg":"#1E293B","cs":2},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":7,"b":true,"al":"center"},{"c":"B16","v":"فئة معالجة الرطوبة وإعادة المعجون والدهانات الحديثة","b":true},{"c":"C16","v":48,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D16","v":"م2","fg":"#1E293B","al":"center"},{"c":"E16","v":"تقشير الدهان التالف، عزل رطوبة، 3 سكاكين معجون ودهان جوتن/جوتاشيلد","fg":"#1E293B","cs":2},{"skip":true}]},{"r":17,"h":14.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C18","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E18","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"مقايسة الترميم والتأهيل","maxRow":19,"maxCol":6,"colWidths":[12.0,62.0,12.0,14.0,16.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الكميات والمقايسة التثمينية لأعمال الترميم والتدعيم وتجديد التشطيبات (Renovation BOQ)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تغطي مراحل الهدم الجزئي، المعالجة الإنشائية، إحلال الشبكات، وإعادة التشطيب المتكامل","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان وتوصيف بند أعمال الترميم وإعادة التأهيل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فئة الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الإجمالي المالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"REN-01","b":true,"al":"center"},{"c":"B5","v":"تكسير وإزالة بلاط الأرضيات والحوائط القديم واللياسة المطبلة ونقل الأنقاض للمقالب","b":true},{"c":"C5","v":"م2","fg":"#1E293B","al":"center"},{"c":"D5","v":340,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":45,"f":"='إعدادات وفئات أعمال الترميم'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":15300,"f":"=D5*E5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"REN-02","b":true,"al":"center"},{"c":"B6","v":"فك وإزالة الأبواب والشبابيك القديمة والأدوات الصحية والأسلاك التالفة مع التشوين","b":true},{"c":"C6","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"D6","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":4500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":4500,"f":"=D6*E6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"REN-03","b":true,"al":"center"},{"c":"B7","v":"معالجة وتدعيم الأعمدة والكمرات المتصدعة (إزالة الغطاء المتهالك، صنفرة الصدأ، إيبوكسي وجراوت)","b":true},{"c":"C7","v":"عنصر","fg":"#1E293B","al":"center"},{"c":"D7","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":650,"f":"='إعدادات وفئات أعمال الترميم'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":7800,"f":"=D7*E7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"REN-04","b":true,"al":"center"},{"c":"B8","v":"تزريع أشاير حديد تسليح بمونة الكيمابوكسي لتعديلات القواطيع والفتحات المعمارية","b":true},{"c":"C8","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"D8","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":55,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":2475,"f":"=D8*E8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"REN-05","b":true,"al":"center"},{"c":"B9","v":"إحلال وتجديد كامل لشبكة السباكة (تغذية PPR وصرف UPVC) لعدد 3 حمامات ومطبخ","b":true},{"c":"C9","v":"وحدة","fg":"#1E293B","al":"center"},{"c":"D9","v":4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":9500,"f":"='إعدادات وفئات أعمال الترميم'!C13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":38000,"f":"=D9*E9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"REN-06","b":true,"al":"center"},{"c":"B10","v":"تنفيذ عزل مائي أسمنتي مرن لأرضيات وحوائط الحمامات والمطبخ مع اختبار الغمر 48 ساعة","b":true},{"c":"C10","v":"م2","fg":"#1E293B","al":"center"},{"c":"D10","v":85,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":75,"f":"='إعدادات وفئات أعمال الترميم'!C14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":6375,"f":"=D10*E10","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"REN-07","b":true,"al":"center"},{"c":"B11","v":"إحلال شبكة الكهرباء وسحب أسلاك جديدة وتغيير اللوحة الرئيسية بقواطع فرعية","b":true},{"c":"C11","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"D11","v":130,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":145,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":18850,"f":"=D11*E11","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"REN-08","b":true,"al":"center"},{"c":"B12","v":"أعمال مرمات المحارة واللياسة الأسمنتية وتلبيش أماكن التكسير ومسارات المواسير","b":true},{"c":"C12","v":"م2","fg":"#1E293B","al":"center"},{"c":"D12","v":260,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":42,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":10920,"f":"=D12*E12","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"REN-09","b":true,"al":"center"},{"c":"B13","v":"توريد وتركيب أرضيات وحوائط بورسلين وسيراميك جديد لكامل المسطح والحمامات","b":true},{"c":"C13","v":"م2","fg":"#1E293B","al":"center"},{"c":"D13","v":340,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":140,"f":"='إعدادات وفئات أعمال الترميم'!C15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":47600,"f":"=D13*E13","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"REN-10","b":true,"al":"center"},{"c":"B14","v":"تنفيذ أسقف مستعارة جبس بورد مقاومة للرطوبة ومعالجة ودهان كافة الحوائط والأسقف","b":true},{"c":"C14","v":"م2","fg":"#1E293B","al":"center"},{"c":"D14","v":620,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":48,"f":"='إعدادات وفئات أعمال الترميم'!C16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":29760,"f":"=D14*E14","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"إجمالي قيمة أعمال الترميم وإعادة التأهيل (Subtotal)","bg":"#E2E8F0","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":181580,"f":"=SUM(F5:F14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#F1F5F9","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":27237,"f":"=F15*0.15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"الإجمالي الكلي لمقايسة الترميم والتأهيل (Grand Total)","bg":"#DCFCE7","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":208817,"f":"=F15+F16","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":18,"h":14.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""}]},{"r":19,"h":128.0,"cells":[{"c":"A19","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C19","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E19","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]}]}