{"slug":"finishing-grade-cost-comparison-economic-super-lux-ultra-lux-boq-sheet","sheets":[{"name":"إعدادات_وملخص_المستويات","maxRow":18,"maxCol":8,"colWidths":[8.0,56.0,18.0,13.0,13.0,13.0,13.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت مقارنة وحساب تكلفة تشطيب شقة أو فيلا بالمتر المربع (اقتصادي، لوكس، سوبر لوكس، الترا لوكس)","bg":"#0F766E","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":56.0,"cells":[{"c":"A2","v":"نموذج عملي للمكتب الفني وشركات التشطيبات والملاك لمقارنة ميزانيات التشطيب الأربع وبناء التوليفة الهجينة الذكية وحساب الدفعات","bg":"#F0FDFA","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"أولاً: محددات مساحة الوحدة العقارية ونسبة التحميل والإشراف والضريبة (الخلايا الصفراء للمدخلات)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B4","v":"اسم المشروع ونوع الوحدة","bg":"#F8FAFC","b":true},{"c":"C4","v":"تشطيب شقة سكنية عائلية (3 غرف نوم + ريسبشن 3 قطع + 3 حمام + مطبخ)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"المساحة الإجمالية بالعقد (م²)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"H4","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"نسبة التحميل الهندسي (%)","bg":"#F8FAFC","b":true},{"c":"C5","v":0.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":"المساحة الصافية للفرش والتشطيب (م²)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"H5","v":147.6,"f":"=ROUND(H4*(1-C5),2)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"نسبة أتعاب الإشراف الهندسي (%)","bg":"#F8FAFC","b":true},{"c":"C6","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"F6","v":"نسبة احتياطي الطوارئ وفروق الأسعار (%)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"H6","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"نسبة ضريبة القيمة المضافة (%)","bg":"#F8FAFC","b":true},{"c":"C7","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"F7","v":"المدة الزمنية المستهدفة للتشطيب (أسبوع)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"H7","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"ثانياً: لوحة المقارنة المالية الشاملة بين مستويات التشطيب الأربعة والتوليفة الهجينة الذكية","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"م","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان التكلفة والمؤشرات المالية للمتر المربع","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"1. تشطيب اقتصادي (Economic)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"2. تشطيب لوكس (Standard Lux)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"3. تشطيب سوبر لوكس (Super Lux)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"4. تشطيب الترا لوكس (Ultra Lux)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"5. التوليفة الهجينة المختارة","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"ملاحظات هندسية ومالية","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"إجمالي تكلفة بنود التشطيب المباشرة (خامات + مصنعيات - 14 بنداً)","b":true},{"c":"C10","v":109964.4,"f":"=مقارنة_بنود_التشطيب_الـ14!I19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":162800.5,"f":"=مقارنة_بنود_التشطيب_الـ14!J19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":242224.7,"f":"=مقارنة_بنود_التشطيب_الـ14!K19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":402972,"f":"=مقارنة_بنود_التشطيب_الـ14!L19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":230499.7,"f":"=توصيف_الخامات_لكل_مستوى!H19","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":"مرتبط تلقائياً بجدول البنود"}]},{"r":11,"h":42.0,"cells":[{"c":"A11","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"أتعاب الإشراف الهندسي وإدارة التنفيذ وضبط الجودة (10%)","bg":"#F8FAFC"},{"c":"C11","v":0,"f":"=ROUND(C10*$C$6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":0,"f":"=ROUND(D10*$C$6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0,"f":"=ROUND(E10*$C$6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"f":"=ROUND(F10*$C$6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"f":"=ROUND(G10*$C$6,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":"إدارة المشتريات والجدول الزمني","bg":"#F8FAFC"}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"مخصص احتياطي الطوارئ وفروق أسعار التوريد (5%)"},{"c":"C12","v":0,"f":"=ROUND(C10*$H$6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":0,"f":"=ROUND(D10*$H$6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0,"f":"=ROUND(E10*$H$6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"f":"=ROUND(F10*$H$6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0,"f":"=ROUND(G10*$H$6,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":"لمواجهة تقلبات أسعار السوق"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"bg":"#CCFBF1","b":true,"al":"center"},{"c":"B13","v":"إجمالي التكلفة الكلية قبل ضريبة القيمة المضافة","bg":"#CCFBF1","b":true},{"c":"C13","v":109964.4,"f":"=SUM(C10:C12)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":162800.5,"f":"=SUM(D10:D12)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":242224.7,"f":"=SUM(E10:E12)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":402972,"f":"=SUM(F10:F12)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":230499.7,"f":"=SUM(G10:G12)","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":"التكلفة الفعلية المباشرة وغير المباشرة","bg":"#CCFBF1"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"ضريبة القيمة المضافة المقررة (15% لعقود الشركات)"},{"c":"C14","v":0,"f":"=ROUND(C13*$C$7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":0,"f":"=ROUND(D13*$C$7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"f":"=ROUND(E13*$C$7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"f":"=ROUND(F13*$C$7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=ROUND(G13*$C$7,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":"تُصفر في حال التنفيذ الذاتي المباشر"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"متوسط تكلفة المتر المربع من المساحة الإجمالية للعقد (م² إجمالي)","bg":"#F8FAFC"},{"c":"C15","v":0,"f":"=ROUND(C13/$H$4,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":0,"f":"=ROUND(D13/$H$4,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":0,"f":"=ROUND(E13/$H$4,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0,"f":"=ROUND(F13/$H$4,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=ROUND(G13/$H$4,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":"مؤشر التسعير السريع للمتر الإجمالي","bg":"#F8FAFC"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":7,"b":true,"al":"center"},{"c":"B16","v":"متوسط تكلفة المتر المربع من المساحة الصافية الفعلية (م² صافي)"},{"c":"C16","v":0,"f":"=ROUND(C13/$H$5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":0,"f":"=ROUND(D13/$H$5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":0,"f":"=ROUND(E13/$H$5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0,"f":"=ROUND(F13/$H$5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"f":"=ROUND(G13/$H$5,2)","bg":"#D1FAE5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":"التكلفة الهندسية للمتر الصافي"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"مؤشر التكلفة النسبي مقارنة بالتشطيب الاقتصادي الأساسي (%)","bg":"#F8FAFC"},{"c":"C17","v":0,"f":"=C13/$C$13","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":0,"f":"=D13/$C$13","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"E17","v":0,"f":"=E13/$C$13","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F17","v":0,"f":"=F13/$C$13","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":0,"f":"=G13/$C$13","bg":"#D1FAE5","b":true,"al":"center","nf":"0.0%"},{"c":"H17","v":"نسبة الزيادة بين كل مستوى والآخر","bg":"#F8FAFC"}]},{"r":18,"h":46.0,"cells":[{"c":"A18","v":"الإجمالي العام لميزانية التشطيب تسليم مفتاح (شاملاً الإشراف والضريبة)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C18","v":109964.4,"f":"=C13+C14","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":162800.5,"f":"=D13+D14","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":242224.7,"f":"=E13+E14","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":402972,"f":"=F13+F14","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":230499.7,"f":"=G13+G14","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":"شامل كافة البنود والضمان","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"مقارنة_بنود_التشطيب_الـ14","maxRow":19,"maxCol":13,"colWidths":[12.0,56.0,13.0,14.0,13.0,13.0,13.0,13.0,16.0,13.0,13.0,13.0,14.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول المقايسة المقارنة لبنود التشطيب الـ 14 (الكميات، أسعار الوحدات، والتكلفة الإجمالية لكل مستوى)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يقارن أسعار وإجماليات كل بند تشطيب من المباني والسباكة والكهرباء حتى السيراميك والجبس والنقاشة والأبواب ويحسب الوزن النسبي","bg":"#F0FDFA","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"مقارنة فئات الأسعار وإجماليات التكلفة لبنود التشطيب الـ 14 عبر المستويات الأربعة","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود البند","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان بند التشطيب المعماري والكهروميكانيكي (شامل الخامات والمصنعيات)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية القياسية","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فئة اقتصادي","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"فئة لوكس","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"فئة سوبر لوكس","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"فئة الترا لوكس","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي اقتصادي","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي لوكس","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"إجمالي سوبر لوكس","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"إجمالي الترا لوكس","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"الوزن من الميزانية %","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"FIN-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"أعمال التعديلات المعمارية والمباني والأعتاب ونقل المخلفات وتحديد الشرب","bg":"#F8FAFC"},{"c":"C5","v":"مقطوعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":2800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":5800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":2800,"f":"=ROUND(D5*E5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":4200,"f":"=ROUND(D5*F5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":5800,"f":"=ROUND(D5*G5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L5","v":8500,"f":"=ROUND(D5*H5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M5","v":0,"f":"=K5/$K$19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"FIN-02","b":true,"al":"center"},{"c":"B6","v":"تأسيس وتشطيب أعمال السباكة (مواسير التغذية الحرارية، الصرف، والخلاطات والصحي)"},{"c":"C6","v":"حمام/مطبخ","b":true,"al":"center"},{"c":"D6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":7500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":11800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":19500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":19200,"f":"=ROUND(D6*E6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":30000,"f":"=ROUND(D6*F6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":47200,"f":"=ROUND(D6*G6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":78000,"f":"=ROUND(D6*H6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":0,"f":"=K6/$K$19","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"FIN-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"أعمال العزل المائي للحمامات والمطابخ والشرفات واختبار الغمر لمدة 48 ساعة","bg":"#F8FAFC"},{"c":"C7","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":1344,"f":"=ROUND(D7*E7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":1890,"f":"=ROUND(D7*F7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":2604,"f":"=ROUND(D7*G7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":3570,"f":"=ROUND(D7*H7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":0,"f":"=K7/$K$19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"FIN-04","b":true,"al":"center"},{"c":"B8","v":"تأسيس وتشطيب أعمال الكهرباء والتيار الخفيف (لوحة القواطع، السلك، العلب، واللقم)"},{"c":"C8","v":"نقطة/شامل","b":true,"al":"center"},{"c":"D8","v":147.6,"f":"=إعدادات_وملخص_المستويات!$H$5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":130,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":12546,"f":"=ROUND(D8*E8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":19188,"f":"=ROUND(D8*F8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":28782,"f":"=ROUND(D8*G8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":50184,"f":"=ROUND(D8*H8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":0,"f":"=K8/$K$19","b":true,"al":"center","nf":"0.0%"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"FIN-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"أعمال اللياسة الأسمنتية الداخلية (الطرطشة، الشبك، البؤج والأوتار، والملو)","bg":"#F8FAFC"},{"c":"C9","v":"م² حوائط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":413,"f":"=ROUND(إعدادات_وملخص_المستويات!$H$5*2.8,0)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":9086,"f":"=ROUND(D9*E9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":11564,"f":"=ROUND(D9*F9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":14868,"f":"=ROUND(D9*G9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":18998,"f":"=ROUND(D9*H9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":0,"f":"=K9/$K$19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":10,"h":50.0,"cells":[{"c":"A10","v":"FIN-06","b":true,"al":"center"},{"c":"B10","v":"أعمال الأسقف المعلقة الجبس بورد وبيوت النور المخفية وزوايا الظل"},{"c":"C10","v":"م² سقف","b":true,"al":"center"},{"c":"D10","v":147.6,"f":"=إعدادات_وملخص_المستويات!$H$5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":6642,"f":"=ROUND(D10*E10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":9594,"f":"=ROUND(D10*F10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":13579.2,"f":"=ROUND(D10*G10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":21402,"f":"=ROUND(D10*H10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":0,"f":"=K10/$K$19","b":true,"al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"FIN-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"أرضيات صالة الاستقبال والمجلس والممرات (سيراميك / بورسلين / رخام مستورد)","bg":"#F8FAFC"},{"c":"C11","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":66.4,"f":"=ROUND(إعدادات_وملخص_المستويات!$H$5*0.45,1)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":4515.2,"f":"=ROUND(D11*E11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":6972,"f":"=ROUND(D11*F11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":10956,"f":"=ROUND(D11*G11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":22576,"f":"=ROUND(D11*H11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":0,"f":"=K11/$K$19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"FIN-08","b":true,"al":"center"},{"c":"B12","v":"أرضيات غرف النوم والمعيشة (سيراميك باركيه / بورسلين / HDF ألماني / باركيه)"},{"c":"C12","v":"م²","b":true,"al":"center"},{"c":"D12","v":56.1,"f":"=ROUND(إعدادات_وملخص_المستويات!$H$5*0.38,1)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":3478.2,"f":"=ROUND(D12*E12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":5329.5,"f":"=ROUND(D12*F12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":8134.5,"f":"=ROUND(D12*G12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":14586,"f":"=ROUND(D12*H12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":0,"f":"=K12/$K$19","b":true,"al":"center","nf":"0.0%"}]},{"r":13,"h":50.0,"cells":[{"c":"A13","v":"FIN-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"سيراميك وبورسلين حوائط وأرضيات الحمامات والمطابخ شاملة الغراء والروبة","bg":"#F8FAFC"},{"c":"C13","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":8775,"f":"=ROUND(D13*E13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":12825,"f":"=ROUND(D13*F13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":19575,"f":"=ROUND(D13*G13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":32400,"f":"=ROUND(D13*H13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":0,"f":"=K13/$K$19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"FIN-10","b":true,"al":"center"},{"c":"B14","v":"أعمال الرخام والجرانيت (عتب الأبواب، جلسات الشبابيك، كاونتر المطبخ، والمغاسل)"},{"c":"C14","v":"م.ط / م²","b":true,"al":"center"},{"c":"D14","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":4480,"f":"=ROUND(D14*E14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":6720,"f":"=ROUND(D14*F14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":10640,"f":"=ROUND(D14*G14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":19040,"f":"=ROUND(D14*H14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":0,"f":"=K14/$K$19","b":true,"al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"FIN-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"الأبواب الخشبية للغرف والحمامات (سويدي / قشرة جوز / WPC) وباب المدخل الرئيسي","bg":"#F8FAFC"},{"c":"C15","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":1150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":2450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":10350,"f":"=ROUND(D15*E15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":14850,"f":"=ROUND(D15*F15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":22050,"f":"=ROUND(D15*G15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":37800,"f":"=ROUND(D15*H15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":0,"f":"=K15/$K$19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":16,"h":50.0,"cells":[{"c":"A16","v":"FIN-12","b":true,"al":"center"},{"c":"B16","v":"شبابيك الألوميتال / UPVC بالزجاج المزدوج العازل للصوت والحرارة والشتر"},{"c":"C16","v":"م² فتحات","b":true,"al":"center"},{"c":"D16","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":620,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":880,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":1350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":10920,"f":"=ROUND(D16*E16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":16120,"f":"=ROUND(D16*F16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":22880,"f":"=ROUND(D16*G16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":35100,"f":"=ROUND(D16*H16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":0,"f":"=K16/$K$19","b":true,"al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"FIN-13","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"أعمال النقاشة والدهانات (السيلر، المعجون، البطانة، الوجه النهائي، والديكورات)","bg":"#F8FAFC"},{"c":"C17","v":"م² دهان","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":472,"f":"=ROUND(إعدادات_وملخص_المستويات!$H$5*3.2,0)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":11328,"f":"=ROUND(D17*E17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":16048,"f":"=ROUND(D17*F17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":22656,"f":"=ROUND(D17*G17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":36816,"f":"=ROUND(D17*H17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":0,"f":"=K17/$K$19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":18,"h":50.0,"cells":[{"c":"A18","v":"FIN-14","b":true,"al":"center"},{"c":"B18","v":"تأسيس مواسير النحاس وصرف التكييف والتهوية والسبوتات والنظافة النهائية"},{"c":"C18","v":"مقطوعية","b":true,"al":"center"},{"c":"D18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":7500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":12500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":24000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":4500,"f":"=ROUND(D18*E18,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":7500,"f":"=ROUND(D18*F18,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":12500,"f":"=ROUND(D18*G18,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":24000,"f":"=ROUND(D18*H18,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":0,"f":"=K18/$K$19","b":true,"al":"center","nf":"0.0%"}]},{"r":19,"h":44.0,"cells":[{"c":"A19","v":"إجمالي تكلفة بنود التشطيب المباشرة (14 بنداً — خامات ومصنعيات)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D19","v":110.62,"f":"=ROUND(AVERAGE(D5:D18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":1016.64,"f":"=ROUND(AVERAGE(E5:E18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":1593.36,"f":"=ROUND(AVERAGE(F5:F18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":2478.43,"f":"=ROUND(AVERAGE(G5:G18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":4268.86,"f":"=ROUND(AVERAGE(H5:H18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":109964.4,"f":"=SUM(I5:I18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":162800.5,"f":"=SUM(J5:J18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":242224.7,"f":"=SUM(K5:K18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":402972,"f":"=SUM(L5:L18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":0,"f":"=SUM(M5:M18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"}]}]},{"name":"توصيف_الخامات_لكل_مستوى","maxRow":19,"maxCol":8,"colWidths":[12.0,22.0,26.0,13.0,13.0,13.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة توصيف الخامات والماركات وحاسبة التوليفة الهجينة الذكية (Smart Value Engineering Mix)","bg":"#0F766E","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":56.0,"cells":[{"c":"A2","v":"اختر رقم المستوى المطلوب (1=اقتصادي، 2=لوكس، 3=سوبر لوكس، 4=الترا لوكس) أمام كل بند لبناء ميزانية مخصصة تجمع بين الجودة والوفر","bg":"#F0FDFA","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"مصفوفة الفروق الفنية في الخامات بين المستويات وحاسبة التوليفة المخصصة (العمود G قابل للتعديل 1 إلى 4)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود البند","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بند التشطيب","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"مواصفة الاقتصادي (1)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مواصفة اللوكس (2)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"مواصفة السوبر لوكس (3)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"مواصفة الالترا لوكس (4)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المستوى المختار (1–4)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"تكلفة البند المختار (ر.س)","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":50.0,"cells":[{"c":"A5","v":"FIN-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"التعديلات والمباني","bg":"#F8FAFC","b":true},{"c":"C5","v":"تعديلات محدودة للضرورة","bg":"#F8FAFC"},{"c":"D5","v":"تعديل الفتحات والطرطشة","bg":"#F8FAFC"},{"c":"E5","v":"إعادة توزيع معماري كامل","bg":"#F8FAFC"},{"c":"F5","v":"تعديل شامل وتدعيم كمر حديد","bg":"#F8FAFC"},{"c":"G5","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":5800,"f":"=IF(G5=1,مقارنة_بنود_التشطيب_الـ14!I5,IF(G5=2,مقارنة_بنود_التشطيب_الـ14!J5,IF(G5=3,مقارنة_بنود_التشطيب_الـ14!K5,مقارنة_بنود_التشطيب_الـ14!L5)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"FIN-02","b":true,"al":"center"},{"c":"B6","v":"السباكة والصحي","b":true},{"c":"C6","v":"مواسير PPR وصحي محلي اقتصادي"},{"c":"D6","v":"مواسير PPR وخلاطات إيديال/جروهي"},{"c":"E6","v":"مواسير حرارية ألماني وقواعد معلقة"},{"c":"F6","v":"صحي دفن جروهي/ديروفيت وشاور بوكس"},{"c":"G6","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":47200,"f":"=IF(G6=1,مقارنة_بنود_التشطيب_الـ14!I6,IF(G6=2,مقارنة_بنود_التشطيب_الـ14!J6,IF(G6=3,مقارنة_بنود_التشطيب_الـ14!K6,مقارنة_بنود_التشطيب_الـ14!L6)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":50.0,"cells":[{"c":"A7","v":"FIN-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"العزل المائي","bg":"#F8FAFC","b":true},{"c":"C7","v":"دهان بيتومين بارد وجهين","bg":"#F8FAFC"},{"c":"D7","v":"لفائف بيتومين 4 مم للحمامات","bg":"#F8FAFC"},{"c":"E7","v":"عزل أسمنتي مرن سيكا 107 وجهين","bg":"#F8FAFC"},{"c":"F7","v":"نظام مزدوج (لفائف + سيكا + شاش)","bg":"#F8FAFC"},{"c":"G7","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":2604,"f":"=IF(G7=1,مقارنة_بنود_التشطيب_الـ14!I7,IF(G7=2,مقارنة_بنود_التشطيب_الـ14!J7,IF(G7=3,مقارنة_بنود_التشطيب_الـ14!K7,مقارنة_بنود_التشطيب_الـ14!L7)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"FIN-04","b":true,"al":"center"},{"c":"B8","v":"الكهرباء والإنارة","b":true},{"c":"C8","v":"سلك معتمد ولقم محلي قياسي"},{"c":"D8","v":"سلك السويدي/الترا ولقم فينوس/باناسونيك"},{"c":"E8","v":"تأسيس كامل + ساوند سيستم وسبوتات"},{"c":"F8","v":"نظام Smart Home كامل وأتمتة"},{"c":"G8","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":28782,"f":"=IF(G8=1,مقارنة_بنود_التشطيب_الـ14!I8,IF(G8=2,مقارنة_بنود_التشطيب_الـ14!J8,IF(G8=3,مقارنة_بنود_التشطيب_الـ14!K8,مقارنة_بنود_التشطيب_الـ14!L8)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"FIN-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"اللياسة الأسمنتية","bg":"#F8FAFC","b":true},{"c":"C9","v":"محارة على القدة والذراع","bg":"#F8FAFC"},{"c":"D9","v":"محارة بؤج وأوتار وشبك فايبر","bg":"#F8FAFC"},{"c":"E9","v":"بؤج وأوتار بميزان الليزر وزوايا معدن","bg":"#F8FAFC"},{"c":"F9","v":"لياسة جاهزة معزولة حرارياً وصوتياً","bg":"#F8FAFC"},{"c":"G9","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":14868,"f":"=IF(G9=1,مقارنة_بنود_التشطيب_الـ14!I9,IF(G9=2,مقارنة_بنود_التشطيب_الـ14!J9,IF(G9=3,مقارنة_بنود_التشطيب_الـ14!K9,مقارنة_بنود_التشطيب_الـ14!L9)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"FIN-06","b":true,"al":"center"},{"c":"B10","v":"الجبس بورد والأسقف","b":true},{"c":"C10","v":"مصيص وكرانيش جبس بلدي"},{"c":"D10","v":"جبس بورد فلات في الريسبشن"},{"c":"E10","v":"جبس بورد كناوف كامل + بيوت نور"},{"c":"F10","v":"جبس بورد + زوايا ظل وتراك ماجنتيك"},{"c":"G10","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":13579.2,"f":"=IF(G10=1,مقارنة_بنود_التشطيب_الـ14!I10,IF(G10=2,مقارنة_بنود_التشطيب_الـ14!J10,IF(G10=3,مقارنة_بنود_التشطيب_الـ14!K10,مقارنة_بنود_التشطيب_الـ14!L10)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"FIN-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"أرضيات الاستقبال","bg":"#F8FAFC","b":true},{"c":"C11","v":"سيراميك فرز أول 60×60 سم","bg":"#F8FAFC"},{"c":"D11","v":"بورسلين مط/لامع 60×60 سم","bg":"#F8FAFC"},{"c":"E11","v":"بورسلين ليزر 60×120 سم أو رخام محلي","bg":"#F8FAFC"},{"c":"F11","v":"رخام مستورد (إمبرادور/كراره/أوبن بوك)","bg":"#F8FAFC"},{"c":"G11","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":10956,"f":"=IF(G11=1,مقارنة_بنود_التشطيب_الـ14!I11,IF(G11=2,مقارنة_بنود_التشطيب_الـ14!J11,IF(G11=3,مقارنة_بنود_التشطيب_الـ14!K11,مقارنة_بنود_التشطيب_الـ14!L11)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"FIN-08","b":true,"al":"center"},{"c":"B12","v":"أرضيات غرف النوم","b":true},{"c":"C12","v":"سيراميك 50×50 سم"},{"c":"D12","v":"سيراميك شرائح باركيه ليزر"},{"c":"E12","v":"باركيه HDF ألماني 8–10 مم بالوزرات"},{"c":"F12","v":"باركيه خشب طبيعي أرو أو بورسلين أسباني"},{"c":"G12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":5329.5,"f":"=IF(G12=1,مقارنة_بنود_التشطيب_الـ14!I12,IF(G12=2,مقارنة_بنود_التشطيب_الـ14!J12,IF(G12=3,مقارنة_بنود_التشطيب_الـ14!K12,مقارنة_بنود_التشطيب_الـ14!L12)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"FIN-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"سيراميك الحمامات","bg":"#F8FAFC","b":true},{"c":"C13","v":"سيراميك محلي فرز أول للسقف","bg":"#F8FAFC"},{"c":"D13","v":"سيراميك ليزر مع بلاطات ديكور","bg":"#F8FAFC"},{"c":"E13","v":"بورسلين حوائط وأرضيات 60×120 سم","bg":"#F8FAFC"},{"c":"F13","v":"بورسلين أسباني/إيطالي وتجاليد موزاييك","bg":"#F8FAFC"},{"c":"G13","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":19575,"f":"=IF(G13=1,مقارنة_بنود_التشطيب_الـ14!I13,IF(G13=2,مقارنة_بنود_التشطيب_الـ14!J13,IF(G13=3,مقارنة_بنود_التشطيب_الـ14!K13,مقارنة_بنود_التشطيب_الـ14!L13)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"FIN-10","b":true,"al":"center"},{"c":"B14","v":"الرخام والجرانيت","b":true},{"c":"C14","v":"جرانيت محلي للعتب والمطبخ"},{"c":"D14","v":"رخام جلالة/ترافرتين وجرانيت جالكسي"},{"c":"E14","v":"كوارتز للمطبخ ومغاسل رخام تفصيل"},{"c":"F14","v":"رخام مستورد وكوارتز إيطالي للمغاسل"},{"c":"G14","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":6720,"f":"=IF(G14=1,مقارنة_بنود_التشطيب_الـ14!I14,IF(G14=2,مقارنة_بنود_التشطيب_الـ14!J14,IF(G14=3,مقارنة_بنود_التشطيب_الـ14!K14,مقارنة_بنود_التشطيب_الـ14!L14)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"FIN-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"الأبواب الخشبية","bg":"#F8FAFC","b":true},{"c":"C15","v":"أبواب كبس موسكي دهان لاكيه","bg":"#F8FAFC"},{"c":"D15","v":"أبواب سويدي قشرة طبيعية دهان أستر","bg":"#F8FAFC"},{"c":"E15","v":"أبواب قشرة جوز بولي يوريثان + WPC","bg":"#F8FAFC"},{"c":"F15","v":"أبواب أرو/زان ماسيف ودوكو فرن","bg":"#F8FAFC"},{"c":"G15","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":22050,"f":"=IF(G15=1,مقارنة_بنود_التشطيب_الـ14!I15,IF(G15=2,مقارنة_بنود_التشطيب_الـ14!J15,IF(G15=3,مقارنة_بنود_التشطيب_الـ14!K15,مقارنة_بنود_التشطيب_الـ14!L15)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"FIN-12","b":true,"al":"center"},{"c":"B16","v":"شبابيك الألوميتال","b":true},{"c":"C16","v":"قطاع ألوميتال PS صغير زجاج سنجل"},{"c":"D16","v":"قطاع جامبو / تانجو زجاج عاكس"},{"c":"E16","v":"قطاع UPVC أو ألومنيوم دبل جلاس عازل"},{"c":"F16","v":"ألومنيوم Thermal Break دبل + شتر كهرباء"},{"c":"G16","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":22880,"f":"=IF(G16=1,مقارنة_بنود_التشطيب_الـ14!I16,IF(G16=2,مقارنة_بنود_التشطيب_الـ14!J16,IF(G16=3,مقارنة_بنود_التشطيب_الـ14!K16,مقارنة_بنود_التشطيب_الـ14!L16)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"FIN-13","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"النقاشة والديكور","bg":"#F8FAFC","b":true},{"c":"C17","v":"سيلر + سكينتين معجون + بلاستيك","bg":"#F8FAFC"},{"c":"D17","v":"3 سكاكين معجون + دهان جوتن/الجزيرة","bg":"#F8FAFC"},{"c":"E17","v":"دهانات جوتن فينوماستيك + بديل خشب/رخام","bg":"#F8FAFC"},{"c":"F17","v":"دهانات إيطالي وتكسيات خشب طبيعي وحجر","bg":"#F8FAFC"},{"c":"G17","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":22656,"f":"=IF(G17=1,مقارنة_بنود_التشطيب_الـ14!I17,IF(G17=2,مقارنة_بنود_التشطيب_الـ14!J17,IF(G17=3,مقارنة_بنود_التشطيب_الـ14!K17,مقارنة_بنود_التشطيب_الـ14!L17)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"FIN-14","b":true,"al":"center"},{"c":"B18","v":"التكييف والنظافة","b":true},{"c":"C18","v":"مخارج كهرباء وصرف للمكيفات"},{"c":"D18","v":"تأسيس نحاس لمكيفات الريسبشن والنوم"},{"c":"E18","v":"تأسيس نحاس كامل لجميع الغرف"},{"c":"F18","v":"تكييف كونسيلد مخفي كامل (Ducted Split)"},{"c":"G18","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":7500,"f":"=IF(G18=1,مقارنة_بنود_التشطيب_الـ14!I18,IF(G18=2,مقارنة_بنود_التشطيب_الـ14!J18,IF(G18=3,مقارنة_بنود_التشطيب_الـ14!K18,مقارنة_بنود_التشطيب_الـ14!L18)))","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":44.0,"cells":[{"c":"A19","v":"إجمالي تكلفة بنود التشطيب في التوليفة الهجينة الذكية المختارة (Smart Hybrid Mix)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G19","v":2.8,"f":"=ROUND(AVERAGE(G5:G18),1)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":230499.7,"f":"=SUM(H5:H18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"جدول_الدفعات_والتدفق_النقدي","maxRow":11,"maxCol":9,"colWidths":[14.0,58.0,14.0,13.0,16.0,13.0,13.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الدفعات التعاقدية والتدفقات النقدية المرحلية لعقد التشطيب على مدار 16 أسبوعاً","bg":"#0F766E","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":56.0,"cells":[{"c":"A2","v":"يوزع إجمالي ميزانية التشطيب (لكل مستوى وللتوليفة الهجينة) على 6 دفعات مرتبطة بنقاط استلام المراحل الهندسية بالموقع","bg":"#F0FDFA","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":40.0,"cells":[{"c":"A3","v":"جدول توزيع الدفعات المالية الست المرتبطة بمراحل الإنجاز والاستلام الميداني","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"رقم الدفعة","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المرحلة الهندسية المرتبطة باستحقاق الدفعة","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الأسبوع الزمني","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"نسبة الدفعة %","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"دفعة الاقتصادي","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"دفعة اللوكس","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"دفعة السوبر لوكس","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"دفعة الالترا لوكس","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"دفعة التوليفة المختارة","bg":"#115E59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":48.0,"cells":[{"c":"A5","v":"الدفعة الأولى","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"عند توقيع العقد والبدء في التعديلات وتأسيس السباكة والكهرباء والحلوق","bg":"#F8FAFC"},{"c":"C5","v":"الأسبوع 1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D5","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":0,"f":"=ROUND($D5*إعدادات_وملخص_المستويات!$C$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":0,"f":"=ROUND($D5*إعدادات_وملخص_المستويات!$D$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":0,"f":"=ROUND($D5*إعدادات_وملخص_المستويات!$E$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":0,"f":"=ROUND($D5*إعدادات_وملخص_المستويات!$F$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":0,"f":"=ROUND($D5*إعدادات_وملخص_المستويات!$G$18,2)","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":48.0,"cells":[{"c":"A6","v":"الدفعة الثانية","b":true,"al":"center"},{"c":"B6","v":"بعد استلام تأسيس الكهروميكانيك والبدء في اللياسة الأسمنتية والعزل المائي"},{"c":"C6","v":"الأسبوع 4","b":true,"al":"center"},{"c":"D6","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E6","v":0,"f":"=ROUND($D6*إعدادات_وملخص_المستويات!$C$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0,"f":"=ROUND($D6*إعدادات_وملخص_المستويات!$D$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0,"f":"=ROUND($D6*إعدادات_وملخص_المستويات!$E$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0,"f":"=ROUND($D6*إعدادات_وملخص_المستويات!$F$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0,"f":"=ROUND($D6*إعدادات_وملخص_المستويات!$G$18,2)","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":48.0,"cells":[{"c":"A7","v":"الدفعة الثالثة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"بعد نجاح اختبار الغمر 48 ساعة وتوريد السيراميك والبورسلين والجبس بورد","bg":"#F8FAFC"},{"c":"C7","v":"الأسبوع 7","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":0,"f":"=ROUND($D7*إعدادات_وملخص_المستويات!$C$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"f":"=ROUND($D7*إعدادات_وملخص_المستويات!$D$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0,"f":"=ROUND($D7*إعدادات_وملخص_المستويات!$E$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0,"f":"=ROUND($D7*إعدادات_وملخص_المستويات!$F$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0,"f":"=ROUND($D7*إعدادات_وملخص_المستويات!$G$18,2)","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":48.0,"cells":[{"c":"A8","v":"الدفعة الرابعة","b":true,"al":"center"},{"c":"B8","v":"بعد انتهاء البورسلين والجبس والبدء في الألوميتال والأبواب وتأسيس النقاشة"},{"c":"C8","v":"الأسبوع 11","b":true,"al":"center"},{"c":"D8","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E8","v":0,"f":"=ROUND($D8*إعدادات_وملخص_المستويات!$C$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0,"f":"=ROUND($D8*إعدادات_وملخص_المستويات!$D$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"f":"=ROUND($D8*إعدادات_وملخص_المستويات!$E$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"f":"=ROUND($D8*إعدادات_وملخص_المستويات!$F$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0,"f":"=ROUND($D8*إعدادات_وملخص_المستويات!$G$18,2)","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":48.0,"cells":[{"c":"A9","v":"الدفعة الخامسة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"عند البدء في التشطيب النهائي للنقاشة وتركيب الصحي ولقم الكهرباء والإنارة","bg":"#F8FAFC"},{"c":"C9","v":"الأسبوع 14","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E9","v":0,"f":"=ROUND($D9*إعدادات_وملخص_المستويات!$C$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0,"f":"=ROUND($D9*إعدادات_وملخص_المستويات!$D$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"f":"=ROUND($D9*إعدادات_وملخص_المستويات!$E$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=ROUND($D9*إعدادات_وملخص_المستويات!$F$18,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"f":"=ROUND($D9*إعدادات_وملخص_المستويات!$G$18,2)","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":48.0,"cells":[{"c":"A10","v":"الدفعة السادسة","b":true,"al":"center"},{"c":"B10","v":"دفعة التسليم النهائي للمفتاح بعد تصفية كافة ملاحظات الـ Snag List"},{"c":"C10","v":"الأسبوع 16","b":true,"al":"center"},{"c":"D10","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E10","v":0,"f":"=ROUND($D10*إعدادات_وملخص_المستويات!$C$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"f":"=ROUND($D10*إعدادات_وملخص_المستويات!$D$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"f":"=ROUND($D10*إعدادات_وملخص_المستويات!$E$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"f":"=ROUND($D10*إعدادات_وملخص_المستويات!$F$18,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=ROUND($D10*إعدادات_وملخص_المستويات!$G$18,2)","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":44.0,"cells":[{"c":"A11","v":"إجمالي الدفعات التعاقدية (100% من قيمة عقد التشطيب تسليم مفتاح)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D11","v":1,"f":"=SUM(D5:D10)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"E11","v":0,"f":"=SUM(E5:E10)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"f":"=SUM(F5:F10)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"f":"=SUM(G5:G10)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=SUM(H5:H10)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=SUM(I5:I10)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}