{"slug":"family-house-home-construction-and-finishing-boq-sheet","sheets":[{"name":"إعدادات البيت وأسعار المواد","maxRow":32,"maxCol":6,"colWidths":[14.0,62.0,16.0,20.0,44.0,42.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"🏠 شيت إعدادات أبعاد البيت العائلي وفئات أسعار مواد البناء والتشطيبات (SBC 304 / ECP 203)","bg":"#1E293B","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":"عدل الخلايا الصفراء (بالخط الأزرق) لتحديث مساحة الأرض وعدد الأدوار وأسعار الحديد والخرسانة والطوب والتشطيبات في كافة الجداول تلقائياً","bg":"#78350F","fg":"#FDE68A","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"أولاً: البيانات المعمارية والإنشائية للبيت / المنزل العائلي المستقل","bg":"#14532D","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"كود المعامل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المعامل الهندسي / أبعاد البيت وعدد الأدوار","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"القيمة المدخلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المرجع الهندسي / طريقة الاحتساب في الشيت","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ملاحظات التراخيص والكود","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"HSE-01","al":"center"},{"c":"B6","v":"إجمالي مساحة قطعة الأرض الكلية"},{"c":"C6","v":"م²","al":"center"},{"c":"D6","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":"تستخدم لحساب الحفر العام والارتدادات وطول السور الخارجي"},{"c":"F6","v":"تصلح للأراضي من 120م² حتى 800م²"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"HSE-02","bg":"#FAF8F5","al":"center"},{"c":"B7","v":"مساحة مسطح البناء للدور الأرضي (بعد ترك الارتدادات/المنور)","bg":"#FAF8F5"},{"c":"C7","v":"م²","bg":"#FAF8F5","al":"center"},{"c":"D7","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":"مساحة صب سقف الدور الأرضي وأعمال تشطيب الأرضي","bg":"#FAF8F5"},{"c":"F7","v":"عادة 60% إلى 70% من مساحة الأرض","bg":"#FAF8F5"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"HSE-03","al":"center"},{"c":"B8","v":"مساحة مسطح الدور المتكرر الواحد (شامل البروز والأبراج)"},{"c":"C8","v":"م²","al":"center"},{"c":"D8","v":155,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":"تضرب في عدد الأدوار المتكررة لحساب إجمالي المسطحات"},{"c":"F8","v":"تزيد عن الأرضي بنسبة البروز النظامي"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"HSE-04","bg":"#FAF8F5","al":"center"},{"c":"B9","v":"عدد الأدوار العلوية المتكررة فوق الدور الأرضي","bg":"#FAF8F5"},{"c":"C9","v":"دور","bg":"#FAF8F5","al":"center"},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":"أدخل 0 لبيت دور واحد، أو 1 لبيت دورين، أو 2 لثلاثة أدوار","bg":"#FAF8F5"},{"c":"F9","v":"يحدث كميات الخرسانة والتشطيب فوراً","bg":"#FAF8F5"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"HSE-05","al":"center"},{"c":"B10","v":"مساحة ملحق السطح العلوي (غرف السطح وبيت الدرج)"},{"c":"C10","v":"م²","al":"center"},{"c":"D10","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":"تضاف لإجمالي المسطح المبني BUA وتشطيبات الملحق"},{"c":"F10","v":"عادة 25% إلى 50% من مسطح الدور"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"HSE-06","bg":"#FAF8F5","al":"center"},{"c":"B11","v":"إجمالي المسطح المبني الكلي للبيت (Total Built-Up Area - BUA)","bg":"#FAF8F5"},{"c":"C11","v":"م²","bg":"#FAF8F5","al":"center"},{"c":"D11","v":375,"f":"=D7+(D8*D9)+D10","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":"محسوب تلقائياً: الأرضي + (المتكرر × عدد الأدوار) + الملحق","bg":"#FAF8F5"},{"c":"F11","v":"الأساس المعتمد لحساب تكلفة المتر المربع","bg":"#FAF8F5"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"HSE-07","al":"center"},{"c":"B12","v":"إجمالي طول السور الخارجي للبيت والحوش (بعد خصم البوابات)"},{"c":"C12","v":"م.ط","al":"center"},{"c":"D12","v":56,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":"يستخدم لحساب قواعد وأعمدة ومباني ومحارة ودهان السور"},{"c":"F12","v":"ارتفاع السور القياسي 2.60 - 3.00 م"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"HSE-08","bg":"#FAF8F5","al":"center"},{"c":"B13","v":"متوسط نسبة حديد التسليح في الخرسانة المسلحة (قواعد وأعمدة وأسقف)","bg":"#FAF8F5"},{"c":"C13","v":"كجم/م³","bg":"#FAF8F5","al":"center"},{"c":"D13","v":105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":"معامل استرشادي متوازن للمنازل السكنية (95 - 115 كجم/م³)","bg":"#FAF8F5"},{"c":"F13","v":"شامل الهالك ووصلات التراكب والكراسي","bg":"#FAF8F5"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"HSE-09","al":"center"},{"c":"B14","v":"نسبة احتياطي الطوارئ وفروق أسعار الحديد والأسمنت والتشطيب"},{"c":"C14","v":"نسبة %","al":"center"},{"c":"D14","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E14","v":"تضاف في الملخص المالي النهائي للمقايسة لتأمين الميزانية"},{"c":"F14","v":"5% احتياطي تغيرات أسعار السوق"}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"ثانياً: جدول فئات أسعار مواد البناء الأساسية (العظم) وبنود التشطيب المتكاملة","bg":"#9A3412","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"كود السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B17","v":"بيان المادة أو البند التنفيذي (العظم + التشطيبات)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C17","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"فئة الخامات / التوريد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"فئة المصنعية / التركيب","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"المواصفة الفنية المعتمدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"RAT-01","al":"center"},{"c":"B18","v":"أعمال الحفر والردم والإحلال بتربة منتقاة مع الدمك الميكانيكي على طبقات"},{"c":"C18","v":"م³","al":"center"},{"c":"D18","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":"دمك لا يقل عن 95% بروكتور معدل"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"RAT-02","bg":"#FAF8F5","al":"center"},{"c":"B19","v":"توريد وصب خرسانة عادية (فرشة نظافة تحت القواعد والميدات - C20)","bg":"#FAF8F5"},{"c":"C19","v":"م³","bg":"#FAF8F5","al":"center"},{"c":"D19","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":"محتوى أسمنت 250 كجم/م³ بسمك 10-15 سم","bg":"#FAF8F5"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"RAT-03","al":"center"},{"c":"B20","v":"توريد وصب خرسانة مسلحة جاهزة (C30 / 350 كجم أسمنت) بالمضخة والهزاز"},{"c":"C20","v":"م³","al":"center"},{"c":"D20","v":2150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":"تشمل المصنعية: نجارة وحدادة وصب وفرمجة"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"RAT-04","bg":"#FAF8F5","al":"center"},{"c":"B21","v":"توريد وتشكيل وتركيب حديد تسليح عالي المقاومة (B500B / Grade 60)","bg":"#FAF8F5"},{"c":"C21","v":"طن","bg":"#FAF8F5","al":"center"},{"c":"D21","v":38500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":"شامل سلك الرباط والبسكويت وتفريد الحديد","bg":"#FAF8F5"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"RAT-05","al":"center"},{"c":"B22","v":"توريد وبناء طوب أحمر/أسمنتي/بلوك معزول شاملة المونة الأسمنتية والعتب"},{"c":"C22","v":"ألف طوبة","al":"center"},{"c":"D22","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":"مونة 300 كجم أسمنت/م³ رمل مع تشحيط المباني"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"RAT-06","bg":"#FAF8F5","al":"center"},{"c":"B23","v":"عزل القواعد والرقاب والميدات بالبيتومين المؤكسد الساخن/البارد (وجهين)","bg":"#FAF8F5"},{"c":"C23","v":"م²","bg":"#FAF8F5","al":"center"},{"c":"D23","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":"حماية الخرسانة المدفونة من أملاح وكبريتات التربة","bg":"#FAF8F5"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"RAT-07","al":"center"},{"c":"B24","v":"تأسيس وتشطيب أعمال الكهرباء الكاملة للبيت (أسلاك، خراطيم، لوحات، لقم، إضاءة)"},{"c":"C24","v":"م² مسطح","al":"center"},{"c":"D24","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":"محسوب لكل م² من المسطح المبني BUA"}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"RAT-08","bg":"#FAF8F5","al":"center"},{"c":"B25","v":"تأسيس وتشطيب أعمال السباكة والعزل والأطقم الصحية والخزان ومضخة المياه","bg":"#FAF8F5"},{"c":"C25","v":"م² مسطح","bg":"#FAF8F5","al":"center"},{"c":"D25","v":510,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":"شامل مواسير PPR و uPVC وعزل الحمامات والأطقم","bg":"#FAF8F5"}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"RAT-09","al":"center"},{"c":"B26","v":"أعمال بياض المحارة الداخلية للحوائط والأسقف (طرطشة + بؤج وأوتار + ملء)"},{"c":"C26","v":"م² محارة","al":"center"},{"c":"D26","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E26","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":"تستلم بالقدة الألومنيوم وميزان الماء والزاوية"}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"RAT-10","bg":"#FAF8F5","al":"center"},{"c":"B27","v":"تشطيب الواجهات الخارجية (لياسة ملونة جرافيتو + تطعيمات حجر طبيعي/رخام)","bg":"#FAF8F5"},{"c":"C27","v":"م² واجهة","bg":"#FAF8F5","al":"center"},{"c":"D27","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E27","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F27","v":"شامل السقالات المعدنية وتكحيل الفواصل","bg":"#FAF8F5"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"RAT-11","al":"center"},{"c":"B28","v":"توريد وتركيب سيراميك وبورسلين الأرضيات وحوائط الحمامات والمطابخ بالوزرات"},{"c":"C28","v":"م²","al":"center"},{"c":"D28","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E28","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F28","v":"فرز أول شامل المونة أو الغراء الأسمنتي والصلايب"}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":"RAT-12","bg":"#FAF8F5","al":"center"},{"c":"B29","v":"توريد وتركيب رخام وجرانيت درج السلم الداخلي والمدخل (قائمة ونائمة وترابيزين)","bg":"#FAF8F5"},{"c":"C29","v":"م.ط درج","bg":"#FAF8F5","al":"center"},{"c":"D29","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E29","v":190,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F29","v":"سمك النائمة 3-4 سم والقائمة 2 سم مع الجلي","bg":"#FAF8F5"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"RAT-13","al":"center"},{"c":"B30","v":"توريد وتركيب الأبواب الخشبية الداخلية وباب المدخل الرئيسي وشبابيك الألوميتال دبل جلاس"},{"c":"C30","v":"م² مسطح","al":"center"},{"c":"D30","v":540,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E30","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F30","v":"محمل على إجمالي المسطح المبني للبيت"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"RAT-14","bg":"#FAF8F5","al":"center"},{"c":"B31","v":"أعمال الأسقف المعلقة (جبس بورد أخضر وأبيض وبيت نور) والدهانات (سيلر + معجون + بلاستيك)","bg":"#FAF8F5"},{"c":"C31","v":"م² مسطح","bg":"#FAF8F5","al":"center"},{"c":"D31","v":390,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E31","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F31","v":"دهانات قابلة للغسيل عديمة الرائحة على 3 سكاكين معجون","bg":"#FAF8F5"}]},{"r":32,"h":36.0,"cells":[{"c":"A32","v":"RAT-15","al":"center"},{"c":"B32","v":"عزل السطح النهائي (عزل مائي + عزل حراري فوم أزرق XPS + مونة ميول وبلاط سطح)"},{"c":"C32","v":"م² سطح","al":"center"},{"c":"D32","v":460,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E32","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F32","v":"حماية الدور الأخير من تسرب الأمطار وحرارة الصيف"}]}]},{"name":"حصر الهيكل الخرساني والمباني","maxRow":12,"maxCol":10,"colWidths":[14.0,58.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"🏗️ جدول حصر كميات الخرسانة المسلحة وحديد التسليح والطوب لكل دور (Structural & Masonry QTO)","bg":"#1E293B","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":56.0,"cells":[{"c":"A2","v":"يحسب تلقائياً تكعيب الخرسانات (م³) وأوزان الحديد (طن) وكميات الطوب والأسمنت بدلالة مساحات الأدوار المدخلة في الشيت الأول","bg":"#78350F","fg":"#FDE68A","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":40.0,"cells":[{"c":"A4","v":"تفصيل كميات الخرسانة العادية والمسلحة ونسب التسليح والمباني من الأساسات حتى ملحق السطح والسور","bg":"#14532D","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":5,"h":72.0,"cells":[{"c":"A5","v":"كود العنصر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان العنصر الإنشائي / المرحلة في بناء البيت","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"المسطح المرجعي (م²)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"معامل السمك المكافئ (م)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"كمية الخرسانة (م³)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"نسبة التسليح (كجم/م³)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"كمية حديد التسليح (طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"كمية الأسمنت للخرسانة (طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"كمية مباني الطوب (ألف طوبة)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"ملاحظات التصميم الإنشائي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"STR-01","al":"center"},{"c":"B6","v":"الخرسانة العادية لفرشة النظافة تحت القواعد والميدات","b":true},{"c":"C6","v":145,"f":"='إعدادات البيت وأسعار المواد'!D7","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"D6","v":0.14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":20.3,"f":"=C6*D6","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":0,"f":"=E6*F6/1000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"H6","v":5.075,"f":"=E6*0.25","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"I6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"J6","v":"سمك 10-15 سم بمحتوى 250 كجم أسمنت/م³"}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"STR-02","bg":"#FAF8F5","al":"center"},{"c":"B7","v":"القواعد المسلحة والميدات الرابطة ورقاب الأعمدة والخزان الأرضي","bg":"#FAF8F5","b":true},{"c":"C7","v":145,"f":"='إعدادات البيت وأسعار المواد'!D7","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"D7","v":0.42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":60.9,"f":"=C7*D7","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F7","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":5.7855,"f":"=E7*F7/1000","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"H7","v":21.315,"f":"=E7*0.35","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"I7","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"J7","v":"يشمل مباني قصية الردم حول الرقاب","bg":"#FAF8F5"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"STR-03","al":"center"},{"c":"B8","v":"أعمدة وسقف وكمرات وسلم الدور الأرضي","b":true},{"c":"C8","v":145,"f":"='إعدادات البيت وأسعار المواد'!D7","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"D8","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":43.5,"f":"=C8*D8","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F8","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":4.785,"f":"=E8*F8/1000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"H8","v":15.225,"f":"=E8*0.35","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"I8","v":16,"f":"=ROUNDUP(C8*0.11,1)","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"J8","v":"سقف وكمرات وأعمدة + مباني حوائط الأرضي"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"STR-04","bg":"#FAF8F5","al":"center"},{"c":"B9","v":"أعمدة وسقف وكمرات وسلم الأدوار العلوية المتكررة","bg":"#FAF8F5","b":true},{"c":"C9","v":155,"f":"='إعدادات البيت وأسعار المواد'!D8*'إعدادات البيت وأسعار المواد'!D9","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"D9","v":0.29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":44.95,"f":"=C9*D9","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F9","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":4.9445,"f":"=E9*F9/1000","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"H9","v":15.7325,"f":"=E9*0.35","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"I9","v":17.9,"f":"=ROUNDUP(C9*0.115,1)","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"J9","v":"يتحدث تلقائياً حسب عدد الأدوار المتكررة","bg":"#FAF8F5"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"STR-05","al":"center"},{"c":"B10","v":"أعمدة وسقف ملحق السطح العلوي وبيت الدرج ودروة السطح","b":true},{"c":"C10","v":75,"f":"='إعدادات البيت وأسعار المواد'!D10","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"D10","v":0.28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":21.0,"f":"=C10*D10","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F10","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":2.1,"f":"=E10*F10/1000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"H10","v":7.35,"f":"=E10*0.35","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"I10","v":10.5,"f":"=ROUNDUP(C10*0.14,1)","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"J10","v":"شامل مباني دروة السطح بارتفاع 1.20م"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"STR-06","bg":"#FAF8F5","al":"center"},{"c":"B11","v":"قواعد وميدات وأعمدة ومباني السور الخارجي للحوش والبوابات","bg":"#FAF8F5","b":true},{"c":"C11","v":156.8,"f":"='إعدادات البيت وأسعار المواد'!D12*2.8","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"D11","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":18.816,"f":"=C11*D11","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F11","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":1.69344,"f":"=E11*F11/1000","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"H11","v":6.5856,"f":"=E11*0.35","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"I11","v":9,"f":"=ROUNDUP('إعدادات البيت وأسعار المواد'!D12*0.16,1)","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"J11","v":"شامل أكتاف البوابات والشناجات العلوية","bg":"#FAF8F5"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"STR-TOT","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B12","v":"إجمالي كميات الخرسانة المسلحة (بدون العادية) وإجمالي الحديد والأسمنت والطوب للبيت","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C12","v":375,"f":"='إعدادات البيت وأسعار المواد'!D11","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":"","bg":"#DCFCE7","al":"center"},{"c":"E12","v":189.166,"f":"=SUM(E7:E11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F12","v":102.071408,"f":"=G12*1000/E12","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"G12","v":19.30844,"f":"=SUM(G6:G11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"H12","v":71.2831,"f":"=SUM(H6:H11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"I12","v":55.9,"f":"=SUM(I6:I11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"J12","v":"يرحل مباشرة لجدول المقايسة وكشف التشوين","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"مقايسة العظم والتشطيب BOQ","maxRow":26,"maxCol":10,"colWidths":[12.0,62.0,14.0,16.0,13.0,13.0,18.0,13.0,20.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"📋 جدول كميات ومقايسة بناء وتشطيب البيت العائلي المستقل (عظم + تشطيب تسليم مفتاح)","bg":"#1E293B","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":56.0,"cells":[{"c":"A2","v":"يفصل بين ميزانية مرحلة العظم (الهيكل الخرساني والمباني) وميزانية مرحلة التشطيبات الكاملة مع حساب تكلفة المتر المسطح","bg":"#78350F","fg":"#FDE68A","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":44.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان أعمال البناء والتشطيب والمواصفات الفنية للتنفيذ","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية المحسوبة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فئة الخامات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"فئة المصنعية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي الخامات","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي المصنعية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي للبند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الوزن النسبي %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"المرحلة الأولى: أعمال الهيكل الإنشائي والمباني والسور (مرحلة العظم - Structural Shell / Black Frame)","bg":"#14532D","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":"1-01","al":"center"},{"c":"B6","v":"أعمال الحفر الهندسي لكامل مسطح القواعد والخزان والردم على طبقات مع الدمك والرش بالمياه"},{"c":"C6","v":"م³","al":"center"},{"c":"D6","v":297,"f":"=ROUNDUP('إعدادات البيت وأسعار المواد'!D6*1.35,0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":85,"f":"='إعدادات البيت وأسعار المواد'!D18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":65,"f":"='إعدادات البيت وأسعار المواد'!E18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":25245,"f":"=D6*E6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":19305,"f":"=D6*F6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":44550,"f":"=G6+H6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":0,"f":"=I6/$I$24","al":"center","nf":"0.0%"}]},{"r":7,"h":40.0,"cells":[{"c":"A7","v":"1-02","bg":"#FAF8F5","al":"center"},{"c":"B7","v":"توريد وصب خرسانة عادية (فرشة نظافة تحت القواعد المسلحة والميدات الأرضية)","bg":"#FAF8F5"},{"c":"C7","v":"م³","bg":"#FAF8F5","al":"center"},{"c":"D7","v":21,"f":"=ROUNDUP('حصر الهيكل الخرساني والمباني'!E6,0)","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":1650,"f":"='إعدادات البيت وأسعار المواد'!D19","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":250,"f":"='إعدادات البيت وأسعار المواد'!E19","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":34650,"f":"=D7*E7","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":5250,"f":"=D7*F7","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":39900,"f":"=G7+H7","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":0,"f":"=I7/$I$24","bg":"#FAF8F5","al":"center","nf":"0.0%"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1-03","al":"center"},{"c":"B8","v":"توريد وصب خرسانة مسلحة جاهزة C30 (قواعد، ميدات، أعمدة، أسقف جميع الأدوار، الملحق، والسور)"},{"c":"C8","v":"م³","al":"center"},{"c":"D8","v":190,"f":"=ROUNDUP('حصر الهيكل الخرساني والمباني'!E12,0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":2150,"f":"='إعدادات البيت وأسعار المواد'!D20","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":680,"f":"='إعدادات البيت وأسعار المواد'!E20","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":408500,"f":"=D8*E8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":129200,"f":"=D8*F8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":537700,"f":"=G8+H8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0,"f":"=I8/$I$24","al":"center","nf":"0.0%"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"1-04","bg":"#FAF8F5","al":"center"},{"c":"B9","v":"توريد وتشكيل وتركيب حديد تسليح عالي المقاومة B500B لكافة العناصر الخرسانية بالبيت","bg":"#FAF8F5"},{"c":"C9","v":"طن","bg":"#FAF8F5","al":"center"},{"c":"D9","v":19.30844,"f":"='حصر الهيكل الخرساني والمباني'!G12","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"E9","v":38500,"f":"='إعدادات البيت وأسعار المواد'!D21","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":3200,"f":"='إعدادات البيت وأسعار المواد'!E21","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":743374.94,"f":"=D9*E9","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":61787.008,"f":"=D9*F9","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":805161.948,"f":"=G9+H9","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=I9/$I$24","bg":"#FAF8F5","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1-05","al":"center"},{"c":"B10","v":"أعمال العزل البيتوميني للقواعد المسلحة ورقاب الأعمدة والميدات المدفونة (وجهين متعامدين)"},{"c":"C10","v":"م²","al":"center"},{"c":"D10","v":232,"f":"=ROUNDUP('إعدادات البيت وأسعار المواد'!D7*1.6,0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":65,"f":"='إعدادات البيت وأسعار المواد'!D23","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":35,"f":"='إعدادات البيت وأسعار المواد'!E23","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":15080,"f":"=D10*E10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":8120,"f":"=D10*F10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":23200,"f":"=G10+H10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=I10/$I$24","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"1-06","bg":"#FAF8F5","al":"center"},{"c":"B11","v":"توريد وبناء طوب الحوائط الداخلية والخارجية ودروة السطح والسور الخارجي بالمونة الأسمنتية","bg":"#FAF8F5"},{"c":"C11","v":"ألف طوبة","bg":"#FAF8F5","al":"center"},{"c":"D11","v":55.9,"f":"='حصر الهيكل الخرساني والمباني'!I12","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"E11","v":2400,"f":"='إعدادات البيت وأسعار المواد'!D22","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":950,"f":"='إعدادات البيت وأسعار المواد'!E22","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":134160,"f":"=D11*E11","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":53105,"f":"=D11*F11","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":187265,"f":"=G11+H11","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=I11/$I$24","bg":"#FAF8F5","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"SUB-01","bg":"#FEF3C7","b":true,"al":"center"},{"c":"B12","v":"إجمالي المرحلة الأولى: تكلفة بناء البيت (مرحلة العظم والمباني والسور بالكامل)","bg":"#FEF3C7","b":true},{"c":"C12","v":"","bg":"#FEF3C7","al":"center"},{"c":"D12","v":"","bg":"#FEF3C7","al":"center"},{"c":"E12","v":"","bg":"#FEF3C7","al":"center"},{"c":"F12","v":"","bg":"#FEF3C7","al":"center"},{"c":"G12","v":1361009.94,"f":"=SUM(G6:G11)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":276767.008,"f":"=SUM(H6:H11)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":1637776.948,"f":"=SUM(I6:I11)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=I12/$I$24","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"المرحلة الثانية: أعمال التشطيبات المعمارية والكهروميكانيكية الكاملة للبيت (Turnkey Finishing Stage)","bg":"#9A3412","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"2-01","al":"center"},{"c":"B14","v":"تأسيس وتشطيب أعمال الكهرباء الكاملة لجميع أدوار البيت والواجهة والسور (أسلاك، لوحات، لقم، إضاءة)"},{"c":"C14","v":"م² مسطح","al":"center"},{"c":"D14","v":375,"f":"='إعدادات البيت وأسعار المواد'!D11","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":480,"f":"='إعدادات البيت وأسعار المواد'!D24","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":210,"f":"='إعدادات البيت وأسعار المواد'!E24","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":180000,"f":"=D14*E14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":78750,"f":"=D14*F14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":258750,"f":"=G14+H14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=I14/$I$24","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"2-02","bg":"#FAF8F5","al":"center"},{"c":"B15","v":"تأسيس وتشطيب أعمال السباكة والعزل المائي والأطقم الصحية والخزان ومضخة رفع المياه","bg":"#FAF8F5"},{"c":"C15","v":"م² مسطح","bg":"#FAF8F5","al":"center"},{"c":"D15","v":375,"f":"='إعدادات البيت وأسعار المواد'!D11","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":510,"f":"='إعدادات البيت وأسعار المواد'!D25","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":220,"f":"='إعدادات البيت وأسعار المواد'!E25","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":191250,"f":"=D15*E15","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":82500,"f":"=D15*F15","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":273750,"f":"=G15+H15","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=I15/$I$24","bg":"#FAF8F5","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"2-03","al":"center"},{"c":"B16","v":"أعمال بياض المحارة الداخلية للحوائط والأسقف لجميع الأدوار (طرطشة + بؤج وأوتار + ملء)"},{"c":"C16","v":"م² محارة","al":"center"},{"c":"D16","v":1088,"f":"=ROUNDUP('إعدادات البيت وأسعار المواد'!D11*2.9,0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":95,"f":"='إعدادات البيت وأسعار المواد'!D26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":85,"f":"='إعدادات البيت وأسعار المواد'!E26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":103360,"f":"=D16*E16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":92480,"f":"=D16*F16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":195840,"f":"=G16+H16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=I16/$I$24","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"2-04","bg":"#FAF8F5","al":"center"},{"c":"B17","v":"تشطيب الواجهات الخارجية للبيت والسور (لياسة ملونة جرافيتو/سافيتو + تكسيات حجر ورخام)","bg":"#FAF8F5"},{"c":"C17","v":"م² واجهة","bg":"#FAF8F5","al":"center"},{"c":"D17","v":319,"f":"=ROUNDUP('إعدادات البيت وأسعار المواد'!D11*0.85,0)","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":320,"f":"='إعدادات البيت وأسعار المواد'!D27","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":180,"f":"='إعدادات البيت وأسعار المواد'!E27","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":102080,"f":"=D17*E17","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":57420,"f":"=D17*F17","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":159500,"f":"=G17+H17","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=I17/$I$24","bg":"#FAF8F5","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"2-05","al":"center"},{"c":"B18","v":"توريد وتركيب سيراميك وبورسلين الأرضيات وحوائط الحمامات والمطابخ بالوزرات والغراء"},{"c":"C18","v":"م²","al":"center"},{"c":"D18","v":443,"f":"=ROUNDUP('إعدادات البيت وأسعار المواد'!D11*1.18,0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":420,"f":"='إعدادات البيت وأسعار المواد'!D28","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":140,"f":"='إعدادات البيت وأسعار المواد'!E28","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":186060,"f":"=D18*E18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":62020,"f":"=D18*F18","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":248080,"f":"=G18+H18","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=I18/$I$24","al":"center","nf":"0.0%"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"2-06","bg":"#FAF8F5","al":"center"},{"c":"B19","v":"توريد وتركيب رخام وجرانيت درج السلم الداخلي والمدخل الرئيسي والدرابزين","bg":"#FAF8F5"},{"c":"C19","v":"م.ط درج","bg":"#FAF8F5","al":"center"},{"c":"D19","v":44,"f":"=22*(1+'إعدادات البيت وأسعار المواد'!D9)","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":680,"f":"='إعدادات البيت وأسعار المواد'!D29","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":190,"f":"='إعدادات البيت وأسعار المواد'!E29","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":29920,"f":"=D19*E19","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":8360,"f":"=D19*F19","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":38280,"f":"=G19+H19","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=I19/$I$24","bg":"#FAF8F5","al":"center","nf":"0.0%"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"2-07","al":"center"},{"c":"B20","v":"توريد وتركيب الأبواب الخشبية والحديدية وبوابة الكراج وشبابيك الألوميتال دبل جلاس"},{"c":"C20","v":"م² مسطح","al":"center"},{"c":"D20","v":375,"f":"='إعدادات البيت وأسعار المواد'!D11","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":540,"f":"='إعدادات البيت وأسعار المواد'!D30","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":140,"f":"='إعدادات البيت وأسعار المواد'!E30","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":202500,"f":"=D20*E20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":52500,"f":"=D20*F20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":255000,"f":"=G20+H20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":0,"f":"=I20/$I$24","al":"center","nf":"0.0%"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"2-08","bg":"#FAF8F5","al":"center"},{"c":"B21","v":"أعمال الأسقف المعلقة (جبس بورد) والدهانات الداخلية (سيلر + 3 سكاكين معجون + بلاستيك)","bg":"#FAF8F5"},{"c":"C21","v":"م² مسطح","bg":"#FAF8F5","al":"center"},{"c":"D21","v":375,"f":"='إعدادات البيت وأسعار المواد'!D11","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":390,"f":"='إعدادات البيت وأسعار المواد'!D31","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":185,"f":"='إعدادات البيت وأسعار المواد'!E31","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":146250,"f":"=D21*E21","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":69375,"f":"=D21*F21","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":215625,"f":"=G21+H21","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":0,"f":"=I21/$I$24","bg":"#FAF8F5","al":"center","nf":"0.0%"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"2-09","al":"center"},{"c":"B22","v":"عزل السطح النهائي (عزل مائي + عزل حراري فوم XPS + لياسة ميول وبلاط سطح مزايكو)"},{"c":"C22","v":"م² سطح","al":"center"},{"c":"D22","v":155,"f":"='إعدادات البيت وأسعار المواد'!D8","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":460,"f":"='إعدادات البيت وأسعار المواد'!D32","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":160,"f":"='إعدادات البيت وأسعار المواد'!E32","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":71300,"f":"=D22*E22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":24800,"f":"=D22*F22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":96100,"f":"=G22+H22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":0,"f":"=I22/$I$24","al":"center","nf":"0.0%"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"SUB-02","bg":"#FEF3C7","b":true,"al":"center"},{"c":"B23","v":"إجمالي المرحلة الثانية: تكلفة تشطيب البيت بالكامل (داخلي وخارجي وكهروميكانيكا)","bg":"#FEF3C7","b":true},{"c":"C23","v":"","bg":"#FEF3C7","al":"center"},{"c":"D23","v":"","bg":"#FEF3C7","al":"center"},{"c":"E23","v":"","bg":"#FEF3C7","al":"center"},{"c":"F23","v":"","bg":"#FEF3C7","al":"center"},{"c":"G23","v":1212720,"f":"=SUM(G14:G22)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":528205,"f":"=SUM(H14:H22)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":1740925,"f":"=SUM(I14:I22)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":0,"f":"=I23/$I$24","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"}]},{"r":24,"h":44.0,"cells":[{"c":"A24","v":"DIR-TOT","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B24","v":"إجمالي التكلفة المباشرة لبناء وتشطيب البيت تسليم مفتاح (العظم + التشطيبات)","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C24","v":"","bg":"#DCFCE7","al":"center"},{"c":"D24","v":"","bg":"#DCFCE7","al":"center"},{"c":"E24","v":"","bg":"#DCFCE7","al":"center"},{"c":"F24","v":"","bg":"#DCFCE7","al":"center"},{"c":"G24","v":2573729.94,"f":"=G12+G23","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":804972.008,"f":"=H12+H23","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":3378701.948,"f":"=I12+I23","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J24","v":1,"f":"=I24/I24","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"0.0%"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"CONT-5%","bg":"#FAF8F5","b":true,"al":"center"},{"c":"B25","v":"احتياطي الطوارئ وفروق أسعار الحديد والأسمنت والتشطيبات (5% من التكلفة المباشرة)","bg":"#FAF8F5","b":true},{"c":"C25","v":"","bg":"#FAF8F5","al":"center"},{"c":"D25","v":"","bg":"#FAF8F5","al":"center"},{"c":"E25","v":"","bg":"#FAF8F5","al":"center"},{"c":"F25","v":"","bg":"#FAF8F5","al":"center"},{"c":"G25","v":128686.497,"f":"=G24*'إعدادات البيت وأسعار المواد'!D14","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":0,"in":true,"bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":128686.497,"f":"=G25+H25","bg":"#FAF8F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":0.05,"f":"='إعدادات البيت وأسعار المواد'!D14","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"0.0%"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"GRAND","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B26","v":"الإجمالي العام النهائي لميزانية بناء وتشطيب البيت + متوسط تكلفة المتر المربع BUA بالعمود العاشر","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C26","v":"","bg":"#DCFCE7","al":"center"},{"c":"D26","v":"","bg":"#DCFCE7","al":"center"},{"c":"E26","v":"","bg":"#DCFCE7","al":"center"},{"c":"F26","v":"","bg":"#DCFCE7","al":"center"},{"c":"G26","v":2702416.437,"f":"=G24+G25","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":804972.008,"f":"=H24+H25","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":3507388.445,"f":"=I24+I25","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":9353.035853,"f":"=I26/'إعدادات البيت وأسعار المواد'!D11","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"طلبيات التشوين وجدول الدفعات","maxRow":22,"maxCol":6,"colWidths":[14.0,60.0,18.0,22.0,24.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"📦 ملخص كميات التشوين الرئيسية للموقع + جدول الدفعات المالية المرحلية لبناء وتشطيب البيت","bg":"#1E293B","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":"يلخص إجمالي أطنان الحديد والأسمنت والخرسانة والطوب ويوزع الميزانية على 7 دفعات مرتبطة بمراحل الإنجاز الفعلي","bg":"#78350F","fg":"#FDE68A","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"أولاً: كشف إجمالي كميات المواد الأساسية المطلوبة لبناء وتشطيب البيت (Master Procurement Summary)","bg":"#14532D","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود المادة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المادة الإنشائية / المعمارية الرئيسية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"وحدة القياس","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"إجمالي الكمية المطلوبة للبيت","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"متوسط الكمية لكل م² مسطح مبني","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ملاحظات التوريد والتشوين بالموقع","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"MAT-STL","al":"center"},{"c":"B6","v":"إجمالي حديد التسليح للأساسات والأعمدة والأسقف والسور (B500B)","b":true},{"c":"C6","v":"طن","al":"center"},{"c":"D6","v":19.30844,"f":"='حصر الهيكل الخرساني والمباني'!G12","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"E6","v":51.489173,"f":"=D6*1000/'إعدادات البيت وأسعار المواد'!D11","al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F6","v":"يتم التوريد على 3 دفعات (قواعد، أرضي، أول وملحق)"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"MAT-CNC","bg":"#FAF8F5","al":"center"},{"c":"B7","v":"إجمالي الخرسانة الجاهزة المسلحة والعادية (Ready-Mix Concrete)","bg":"#FAF8F5","b":true},{"c":"C7","v":"م³","bg":"#FAF8F5","al":"center"},{"c":"D7","v":211,"f":"='مقايسة العظم والتشطيب BOQ'!D7+'مقايسة العظم والتشطيب BOQ'!D8","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"E7","v":0.562667,"f":"=D7/'إعدادات البيت وأسعار المواد'!D11","bg":"#FAF8F5","al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F7","v":"تطلب من محطة الخلط مع أخذ 6 مكعبات اختبار لكل صبة","bg":"#FAF8F5"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"MAT-CEM","al":"center"},{"c":"B8","v":"إجمالي الأسمنت البورتلاندي (للمباني والمحارة والسيراميك)","b":true},{"c":"C8","v":"طن (20 شيكارة)","al":"center"},{"c":"D8","v":37.1,"f":"=ROUNDUP(('حصر الهيكل الخرساني والمباني'!I12*0.35)+('مقايسة العظم والتشطيب BOQ'!D16*0.012)+('مقايسة العظم والتشطيب BOQ'!D18*0.01),1)","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"E8","v":98.933333,"f":"=D8*1000/'إعدادات البيت وأسعار المواد'!D11","al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F8","v":"يشون على طبالي خشبية مغطاة بعيداً عن الرطوبة"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"MAT-BRK","bg":"#FAF8F5","al":"center"},{"c":"B9","v":"إجمالي طوب المباني للحوائط الداخلية والخارجية والدروة والسور","bg":"#FAF8F5","b":true},{"c":"C9","v":"ألف طوبة","bg":"#FAF8F5","al":"center"},{"c":"D9","v":55.9,"f":"='حصر الهيكل الخرساني والمباني'!I12","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"E9","v":149.066667,"f":"=D9*1000/'إعدادات البيت وأسعار المواد'!D11","bg":"#FAF8F5","al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F9","v":"يرش بالمياه جيداً قبل البناء ويحفظ لمدة 3 أيام","bg":"#FAF8F5"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"MAT-SND","al":"center"},{"c":"B10","v":"إجمالي الرمل الحرش والناعم (لأعمال المباني والمحارة وتحت البلاط)","b":true},{"c":"C10","v":"م³","al":"center"},{"c":"D10","v":119,"f":"=ROUNDUP(D8*3.2,0)","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"E10","v":0.317333,"f":"=D10/'إعدادات البيت وأسعار المواد'!D11","al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F10","v":"رمل نظيف خالٍ من الطفلة والأملاح والشوائب"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"MAT-TIL","bg":"#FAF8F5","al":"center"},{"c":"B11","v":"إجمالي السيراميك والبورسلين للأرضيات وحوائط الحمامات والمطابخ","bg":"#FAF8F5","b":true},{"c":"C11","v":"م²","bg":"#FAF8F5","al":"center"},{"c":"D11","v":443,"f":"='مقايسة العظم والتشطيب BOQ'!D18","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"E11","v":1.181333,"f":"=D11/'إعدادات البيت وأسعار المواد'!D11","bg":"#FAF8F5","al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"F11","v":"شامل نسبة هالك القص والوزرات 10%","bg":"#FAF8F5"}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"ثانياً: جدول التدفقات المالية والدفعات المرحلية لبناء وتشطيب البيت (7-Stage Milestone Payment Schedule)","bg":"#9A3412","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"رقم الدفعة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"بيان المرحلة التنفيذية وشرط الاستلام الهندسي لصرف الدفعة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"مرحلة العمل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"نسبة الدفعة %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"قيمة الدفعة المالية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"التراكمي المنصرف حتى المرحلة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"PAY-01","bg":"#FAF8F5","al":"center"},{"c":"B15","v":"الدفعة الأولى: إتمام الحفر والخرسانة العادية والقواعد المسلحة والميدات والرقاب والعزل والردم","bg":"#FAF8F5","b":true},{"c":"C15","v":"مرحلة العظم (1)","bg":"#FAF8F5","al":"center"},{"c":"D15","v":0.16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E15","v":561182.1512,"f":"=D15*'مقايسة العظم والتشطيب BOQ'!$I$26","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":561182.1512,"f":"=SUM($E$15:E15)","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"PAY-02","al":"center"},{"c":"B16","v":"الدفعة الثانية: صب أعمدة وسقف الدور الأرضي وفك الشدة الخشبية بعد المعالجة بالمياه","b":true},{"c":"C16","v":"مرحلة العظم (2)","al":"center"},{"c":"D16","v":0.14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E16","v":491034.3823,"f":"=D16*'مقايسة العظم والتشطيب BOQ'!$I$26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":1052216.5335,"f":"=SUM($E$15:E16)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"PAY-03","bg":"#FAF8F5","al":"center"},{"c":"B17","v":"الدفعة الثالثة: صب سقف الدور الأول وملحق السطح وإتمام مباني الطوب والسور الخارجي بالكامل","bg":"#FAF8F5","b":true},{"c":"C17","v":"مرحلة العظم (3)","bg":"#FAF8F5","al":"center"},{"c":"D17","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E17","v":526108.26675,"f":"=D17*'مقايسة العظم والتشطيب BOQ'!$I$26","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":1578324.80025,"f":"=SUM($E$15:E17)","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"PAY-04","al":"center"},{"c":"B18","v":"الدفعة الرابعة: إنهاء تأسيس الكهرباء والسباكة وعزل الحمامات وأعمال بياض المحارة الداخلية","b":true},{"c":"C18","v":"مرحلة التشطيب (1)","al":"center"},{"c":"D18","v":0.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E18","v":631329.9201,"f":"=D18*'مقايسة العظم والتشطيب BOQ'!$I$26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":2209654.72035,"f":"=SUM($E$15:E18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"PAY-05","bg":"#FAF8F5","al":"center"},{"c":"B19","v":"الدفعة الخامسة: تركيب السيراميك والبورسلين ورخام السلم وتشطيب الواجهات الخارجية وعزل السطح","bg":"#FAF8F5","b":true},{"c":"C19","v":"مرحلة التشطيب (2)","bg":"#FAF8F5","al":"center"},{"c":"D19","v":0.17,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E19","v":596256.03565,"f":"=D19*'مقايسة العظم والتشطيب BOQ'!$I$26","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":2805910.756,"f":"=SUM($E$15:E19)","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"PAY-06","al":"center"},{"c":"B20","v":"الدفعة السادسة: تركيب الأبواب والشبابيك الألوميتال والجبس بورد والدهانات والأطقم الصحية واللقم","b":true},{"c":"C20","v":"مرحلة التشطيب (3)","al":"center"},{"c":"D20","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E20","v":526108.26675,"f":"=D20*'مقايسة العظم والتشطيب BOQ'!$I$26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":3332019.02275,"f":"=SUM($E$15:E20)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"PAY-07","bg":"#FAF8F5","al":"center"},{"c":"B21","v":"الدفعة السابعة: الاستلام الابتدائي النهائي وتشغيل الكهرباء والمياه وتصفية ملاحظات Snag List","bg":"#FAF8F5","b":true},{"c":"C21","v":"الاستلام والتسليم","bg":"#FAF8F5","al":"center"},{"c":"D21","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E21","v":175369.42225,"f":"=D21*'مقايسة العظم والتشطيب BOQ'!$I$26","bg":"#FAF8F5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":3507388.445,"f":"=SUM($E$15:E21)","bg":"#FAF8F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"CF-TOT","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B22","v":"إجمالي الدفعات المرحلية الكاملة لبناء وتشطيب البيت تسليم مفتاح (مطابق لإجمالي المقايسة)","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C22","v":"","bg":"#DCFCE7","al":"center"},{"c":"D22","v":1,"f":"=SUM(D15:D21)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"0.0%"},{"c":"E22","v":3507388.445,"f":"=SUM(E15:E21)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":3507388.445,"f":"=E22","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}