{"slug":"housing-apartment-finishing-boq-by-area","sheets":[{"name":"حاسبة المساحات ومقارنة النماذج","maxRow":30,"maxCol":11,"colWidths":[3.0,6.0,38.0,13.0,17.0,17.0,17.0,17.0,17.0,17.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"نموذج مقايسة تشطيب شقة سكنية حسب المساحة (70م - 90م إسكان - 100م - 120م - 150م - 200م) بالحاسبة التلقائية","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":""},{"c":"B2","v":"شيت إكسيل هندسي يعمل بالحاسبة التلقائية: أدخل مساحة شقتك في الخلية الزرقاء ليقوم الشيت بحساب كافة كميات البنود وطلبيات الخامات وتكلفة التشطيب (سواء على الطوب الأحمر أو نصف تشطيب على المحارة)","fg":"#475569","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":""},{"c":"K3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"أولاً: محددات الحاسبة التلقائية للمساحة (غيّر مساحة الشقة في الخلية D5 لتتحدث المقايسة بالكامل)","bg":"#1E3A8A","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":5,"h":52.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"مساحة الشقة الإجمالية المختارة (م²):","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"D5","v":120,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"E5","v":"نسبة الصافي الهندسي:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F5","v":0.85,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0%"},{"c":"G5","v":"المساحة الصافية للفرش (م²):","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H5","v":102,"f":"=D5*F5","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0"},{"c":"I5","v":"ارتفاع السقف الصافي (م):","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J5","v":2.85,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"K5","v":"تحديث تلقائي للكميات والخامات ✅","bg":"#F0FDF4","b":true,"al":"center"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"إجمالي التشطيب (على الطوب الأحمر)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"D7","v":"إجمالي التشطيب (لو مستلمة نصف تشطيب)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"F7","v":"إجمالي تكلفة الخامات التقديرية","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"H7","v":"إجمالي تكلفة المصنعيات والتركيب","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"J7","v":"متوسط تكلفة المتر المسطح (م²)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":511497,"f":"='المقايسة التفصيلية التلقائية'!L48","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"D8","v":462645,"f":"='المقايسة التفصيلية التلقائية'!L49","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"F8","v":381173,"f":"='المقايسة التفصيلية التلقائية'!J48","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"H8","v":130324,"f":"='المقايسة التفصيلية التلقائية'!K48","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"J8","v":4262.475,"f":"=B8/D5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"شامل التأسيس والمحارة والتشطيب الكامل","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"D9","v":"بعد خصم بند المحارة والخراطيم الأساسية","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"F9","v":"تكلفة توريد كافة المواد والخامات للموقع","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"H9","v":"أجور الصنايعية والتركيبات لكافة البنود","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"J9","v":"تكلفة تشطيب المتر المربع للشقة المختارة","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""},{"c":"K10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"ثانياً: مصفوفة المقارنة الهندسية والمالية لـ 6 مساحات شقق قياسية (70م² - 90م² إسكان اجتماعي - 100م² - 120م² - 150م² - 200م²)","bg":"#0F766E","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":12,"h":52.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"م","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C12","v":"البند الهندسي / المؤشر الكمي والمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D12","v":"وحدة القياس","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E12","v":"شقة 70 م² (اقتصادية)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F12","v":"شقة 90 م² (إسكان اجتماعي)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G12","v":"شقة 100 م² (متوسطة)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H12","v":"شقة 120 م² (عائلية قياسية)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I12","v":"شقة 150 م² (عائلية واسعة)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J12","v":"شقة 200 م² (فاخرة كبيرة)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K12","v":"المعامل الهندسي القياسي في الحساب","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center"},{"c":"C13","v":"المساحة الإجمالية لعقد الشقة (Gross Area)","bg":"#F1F5F9","b":true},{"c":"D13","v":"م2","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E13","v":70,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F13","v":90,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":100,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":120,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":150,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J13","v":200,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":"المساحة الإجمالية شاملة نسبة التحميل","bg":"#F1F5F9","b":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":2,"in":true,"b":true,"al":"center"},{"c":"C14","v":"المساحة الصافية الداخلية للفرش والأرضيات (85%)","b":true},{"c":"D14","v":"م2 صافي","fg":"#1E293B","al":"center"},{"c":"E14","v":59.5,"f":"=ROUND(E$13*0.85, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F14","v":76.5,"f":"=ROUND(F$13*0.85, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G14","v":85,"f":"=ROUND(G$13*0.85, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H14","v":102,"f":"=ROUND(H$13*0.85, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"I14","v":127.5,"f":"=ROUND(I$13*0.85, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"J14","v":170,"f":"=ROUND(J$13*0.85, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"K14","v":"المساحة الإجمالية × 85% (بعد خصم الحوائط والمناور)","fg":"#1E293B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":3,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"التقسيم المعماري القياسي (الغرف + الحمامات)","bg":"#F8FAFC","b":true},{"c":"D15","v":"توزيع","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E15","v":"غرفتان + ريسبشن + حمام","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"@"},{"c":"F15","v":"3 غرف + صالة + حمام","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"@"},{"c":"G15","v":"3 غرف + ريسبشن + حمام","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"@"},{"c":"H15","v":"3 غرف + ريسبشن + 2 حمام","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"@"},{"c":"I15","v":"3 غرف + ريسبشن 3ق + 2 حمام","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"@"},{"c":"J15","v":"4 غرف + ريسبشن 4ق + 3 حمام","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"@"},{"c":"K15","v":"التوزيع القياسي الأكثر شيوعاً في مشاريع الإسكان والأهالي","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":4,"in":true,"b":true,"al":"center"},{"c":"C16","v":"مسطح بياض المحارة والدهانات للحوائط والأسقف","b":true},{"c":"D16","v":"م2 محارة","fg":"#1E293B","al":"center"},{"c":"E16","v":242,"f":"=ROUND(E$13*3.45, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F16","v":310,"f":"=ROUND(F$13*3.45, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G16","v":345,"f":"=ROUND(G$13*3.45, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H16","v":414,"f":"=ROUND(H$13*3.45, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I16","v":518,"f":"=ROUND(I$13*3.45, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J16","v":690,"f":"=ROUND(J$13*3.45, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K16","v":"المساحة الإجمالية × 3.45 (شامل الحوائط والأسقف)","fg":"#1E293B"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":5,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"كمية سيراميك وبورسلين الأرضيات المطلوبة (بالهالك 7%)","bg":"#F8FAFC","b":true},{"c":"D17","v":"م2 توريد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E17","v":64,"f":"=ROUNDUP(E$13*0.85*1.07, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F17","v":82,"f":"=ROUNDUP(F$13*0.85*1.07, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G17","v":91,"f":"=ROUNDUP(G$13*0.85*1.07, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H17","v":110,"f":"=ROUNDUP(H$13*0.85*1.07, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I17","v":137,"f":"=ROUNDUP(I$13*0.85*1.07, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J17","v":182,"f":"=ROUNDUP(J$13*0.85*1.07, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K17","v":"المساحة الصافية للأرضيات × 1.07 (شامل الوزرات والقص)","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":18,"h":46.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":6,"in":true,"b":true,"al":"center"},{"c":"C18","v":"كمية سيراميك حوائط الحمامات والمطبخ (بالهالك)","b":true},{"c":"D18","v":"م2 توريد","fg":"#1E293B","al":"center"},{"c":"E18","v":42,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F18","v":48,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G18","v":54,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H18","v":78,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I18","v":88,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J18","v":118,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K18","v":"حسب عدد ومحيط الحمامات والمطبخ بارتفاع السقف","fg":"#1E293B"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":7,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"إجمالي عدد نقاط الكهرباء والإنارة والبرايز والتكييف","bg":"#F8FAFC","b":true},{"c":"D19","v":"نقطة كهرباء","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E19","v":55,"f":"=ROUNDUP(E$13*0.78, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F19","v":71,"f":"=ROUNDUP(F$13*0.78, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G19","v":78,"f":"=ROUNDUP(G$13*0.78, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H19","v":94,"f":"=ROUNDUP(H$13*0.78, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I19","v":117,"f":"=ROUNDUP(I$13*0.78, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J19","v":156,"f":"=ROUNDUP(J$13*0.78, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K19","v":"بمتوسط 0.78 نقطة لكل متر مربع شامل القوى والتيار الخفيف","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":8,"in":true,"b":true,"al":"center"},{"c":"C20","v":"عدد لفات أسلاك السويدي المطلوبة (1.5 مم إلى 6 مم)","b":true},{"c":"D20","v":"لفة (100م)","fg":"#1E293B","al":"center"},{"c":"E20","v":10,"f":"=ROUNDUP(E$13*0.135, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F20","v":13,"f":"=ROUNDUP(F$13*0.135, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G20","v":14,"f":"=ROUNDUP(G$13*0.135, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H20","v":17,"f":"=ROUNDUP(H$13*0.135, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I20","v":21,"f":"=ROUNDUP(I$13*0.135, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J20","v":27,"f":"=ROUNDUP(J$13*0.135, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K20","v":"شامل لفات الإنارة 1.5مم والبرايز 2.5مم والتكييفات 4 و6مم","fg":"#1E293B"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":9,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C21","v":"كمية الأسمنت الأسود المطلوبة (للمحارة والسيراميك)","bg":"#F8FAFC","b":true},{"c":"D21","v":"شيكارة 50كجم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E21","v":74,"f":"=ROUNDUP(E$13*1.05, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F21","v":95,"f":"=ROUNDUP(F$13*1.05, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G21","v":105,"f":"=ROUNDUP(G$13*1.05, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H21","v":126,"f":"=ROUNDUP(H$13*1.05, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I21","v":158,"f":"=ROUNDUP(I$13*1.05, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J21","v":210,"f":"=ROUNDUP(J$13*1.05, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K21","v":"بمعدل شيكارة أسمنت تقريباً لكل متر مربع (محارة + لصق بلاط)","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":10,"in":true,"b":true,"al":"center"},{"c":"C22","v":"كمية الرمل الحرش والناعم المطلوبة (للمحارة والبلاط)","b":true},{"c":"D22","v":"م3 رمل","fg":"#1E293B","al":"center"},{"c":"E22","v":11.2,"f":"=ROUND(E$13*0.16, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F22","v":14.4,"f":"=ROUND(F$13*0.16, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G22","v":16,"f":"=ROUND(G$13*0.16, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H22","v":19.2,"f":"=ROUND(H$13*0.16, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"I22","v":24,"f":"=ROUND(I$13*0.16, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"J22","v":32,"f":"=ROUND(J$13*0.16, 1)","fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"K22","v":"شامل رمل المحارة ورمل الردم أسفل السيراميك (سمك 6 سم)","fg":"#1E293B"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":11,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C23","v":"كمية المعجون والدهان البلاستيك والسيلر","bg":"#F8FAFC","b":true},{"c":"D23","v":"بستلة + شيكارة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E23","v":16,"f":"=ROUNDUP(E$13*0.22, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F23","v":20,"f":"=ROUNDUP(F$13*0.22, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G23","v":22,"f":"=ROUNDUP(G$13*0.22, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H23","v":27,"f":"=ROUNDUP(H$13*0.22, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I23","v":33,"f":"=ROUNDUP(I$13*0.22, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J23","v":44,"f":"=ROUNDUP(J$13*0.22, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K23","v":"إجمالي بستلات السيلر والبلاستيك وشكائر المعجون الجاهز","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":12,"in":true,"b":true,"al":"center"},{"c":"C24","v":"إجمالي تكلفة الخامات فقط (توريد مواد التشطيب)","b":true},{"c":"D24","v":"عملة محلية","fg":"#1E293B","al":"center"},{"c":"E24","v":199500,"f":"=ROUND(E$13*2850, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F24","v":256500,"f":"=ROUND(F$13*2850, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G24","v":285000,"f":"=ROUND(G$13*2850, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H24","v":342000,"f":"=ROUND(H$13*2850, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I24","v":427500,"f":"=ROUND(I$13*2850, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J24","v":570000,"f":"=ROUND(J$13*2850, 0)","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K24","v":"تكلفة شراء الخامات القياسية (تمثل نحو 66% من التكلفة)","fg":"#1E293B"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":13,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C25","v":"إجمالي تكلفة المصنعيات فقط (أجور الصنايعية والتركيب)","bg":"#F8FAFC","b":true},{"c":"D25","v":"عملة محلية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E25","v":101500,"f":"=ROUND(E$13*1450, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F25","v":130500,"f":"=ROUND(F$13*1450, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G25","v":145000,"f":"=ROUND(G$13*1450, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H25","v":174000,"f":"=ROUND(H$13*1450, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I25","v":217500,"f":"=ROUND(I$13*1450, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J25","v":290000,"f":"=ROUND(J$13*1450, 0)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K25","v":"أجور المصنعيات لكافة البنود (تمثل نحو 34% من التكلفة)","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":14,"in":true,"bg":"#FEF3C7","b":true,"al":"center"},{"c":"C26","v":"إجمالي تكلفة التشطيب الكامل (استلام على الطوب الأحمر)","bg":"#FEF3C7","b":true},{"c":"D26","v":"عملة محلية","bg":"#FEF3C7","b":true,"al":"center"},{"c":"E26","v":301000,"f":"=E24+E25","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"F26","v":387000,"f":"=F24+F25","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"G26","v":430000,"f":"=G24+G25","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"H26","v":516000,"f":"=H24+H25","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I26","v":645000,"f":"=I24+I25","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"J26","v":860000,"f":"=J24+J25","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"K26","v":"إجمالي الخامات + المصنعيات من الطوب الأحمر حتى المفتاح","bg":"#FEF3C7","b":true}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":15,"in":true,"bg":"#F0FDF4","b":true,"al":"center"},{"c":"C27","v":"إجمالي تكلفة التشطيب الكامل (استلام نصف تشطيب / محارة)","bg":"#F0FDF4","b":true},{"c":"D27","v":"عملة محلية","bg":"#F0FDF4","b":true,"al":"center"},{"c":"E27","v":258860,"f":"=ROUND(E26*0.86, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"F27","v":332820,"f":"=ROUND(F26*0.86, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"G27","v":369800,"f":"=ROUND(G26*0.86, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"H27","v":443760,"f":"=ROUND(H26*0.86, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"I27","v":554700,"f":"=ROUND(I26*0.86, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"J27","v":739600,"f":"=ROUND(J26*0.86, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"K27","v":"يوفر نحو 14% مقابل وجود المحارة وحلوق النجارة والخراطيم","bg":"#F0FDF4","b":true}]},{"r":28,"h":28.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":""},{"c":"C28","v":""},{"c":"D28","v":""},{"c":"E28","v":""},{"c":"F28","v":""},{"c":"G28","v":""},{"c":"H28","v":""},{"c":"I28","v":""},{"c":"J28","v":""},{"c":"K28","v":""}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":"إعداد مهندس المكتب الفني / الحصر","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E29","v":"مراجعة مهندس التنفيذ والإشراف","bg":"#E2E8F0","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"موافقة المالك / صاحب الوحدة السكنية","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":""},{"c":"B30","v":"المهندس: .........................................\nالتوقيع: ................... التاريخ: ..../..../2026","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E30","v":"المهندس: .........................................\nالتوقيع: ................... التاريخ: ..../..../2026","fg":"#475569","al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"المالك: ...........................................\nالتوقيع: ................... التاريخ: ..../..../2026","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"المقايسة التفصيلية التلقائية","maxRow":49,"maxCol":12,"colWidths":[3.0,11.0,60.0,12.0,13.0,14.0,14.0,14.0,14.0,16.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"جدول الكميات والمقايسة التفصيلية التلقائية (مربوط ديناميكياً بمساحة الشقة في اللوحة الرئيسية)","b":true,"al":"center","cs":11},{"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":""},{"c":"B2","v":"تُحسب كميات جميع البنود تلقائياً بناءً على مساحة الشقة المدخلة في التبويب الأول (الخلية D5)، مع تفصيل سعر الخامات وسعر المصنعية لكل بند","fg":"#475569","al":"center","cs":11},{"skip":true},{"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":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"كود البند","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية التفصيلية للبند","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E4","v":"معامل المساحة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F4","v":"الكمية التلقائية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G4","v":"فئة الخامات","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H4","v":"فئة المصنعية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I4","v":"إجمالي الفئة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J4","v":"إجمالي الخامات","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K4","v":"إجمالي المصنعية","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L4","v":"الإجمالي الكلي للبند","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"المرحلة الأولى: الأعمال التمهيدية والتعديلات المعمارية والتشوين","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":50.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"01-01","b":true,"al":"center"},{"c":"C6","v":"تعديلات معمارية أساسية وتوسعة فتحات وتشوين خامات بالونش وتنزيل المخلفات","fg":"#1E293B"},{"c":"D6","v":"م2 مسطح","fg":"#1E293B","al":"center"},{"c":"E6","v":0.12,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F6","v":14.4,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E6, 1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G6","v":220,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":180,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":400,"f":"=G6+H6","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":3168,"f":"=F6*G6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K6","v":2592,"f":"=F6*H6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L6","v":5760,"f":"=J6+K6","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":50.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"01-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"بناء قواطع تعديلات معمارية وتقفيل فتحات التكييف والشبابيك بطوب طفلي مصمت","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":"م2 مباني","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E7","v":0.08,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F7","v":9.6,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E7, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G7","v":210,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":110,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":320,"f":"=G7+H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":2016,"f":"=F7*G7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K7","v":1056,"f":"=F7*H7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L7","v":3072,"f":"=J7+K7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"إجمالي المرحلة الأولى: الأعمال التمهيدية والتعديلات المعمارية والتشوين","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J8","v":5184,"f":"=SUM(J6:J7)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":3648,"f":"=SUM(K6:K7)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L8","v":8832,"f":"=SUM(L6:L7)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"المرحلة الثانية: تأسيس الكهرباء واللوحات والتيار الخفيف (أسلاك السويدي)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":"02-01","b":true,"al":"center"},{"c":"C10","v":"توريد ومد خراطيم السقف والحوائط وتركيب العلب ولوحة القواطع الرئيسية (18-24 خط)","fg":"#1E293B"},{"c":"D10","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E10","v":0.78,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F10","v":94,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E10, 0)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G10","v":95,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":65,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":160,"f":"=G10+H10","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":8930,"f":"=F10*G10","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K10","v":6110,"f":"=F10*H10","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L10","v":15040,"f":"=J10+K10","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"02-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"سحب أسلاك السويدي النحاسية المطابقة للمواصفات للإنارة والبرايز والتكييفات والسخانات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":"نقطة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E11","v":0.78,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F11","v":94,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E11, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G11","v":220,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":65,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":285,"f":"=G11+H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":20680,"f":"=F11*G11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K11","v":6110,"f":"=F11*H11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L11","v":26790,"f":"=J11+K11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":50.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"02-03","b":true,"al":"center"},{"c":"C12","v":"تأسيس شبكة التيار الخفيف (مخارج التليفزيون والدش، الإنترنت Cat6، والصوتيات)","fg":"#1E293B"},{"c":"D12","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E12","v":0.1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F12","v":12,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E12, 0)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G12","v":240,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":90,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":330,"f":"=G12+H12","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":2880,"f":"=F12*G12","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K12","v":1080,"f":"=F12*H12","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L12","v":3960,"f":"=J12+K12","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"إجمالي المرحلة الثانية: تأسيس الكهرباء واللوحات والتيار الخفيف (أسلاك السويدي)","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J13","v":32490,"f":"=SUM(J10:J12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":13300,"f":"=SUM(K10:K12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L13","v":45790,"f":"=SUM(L10:L12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":"المرحلة الثالثة: تأسيس السباكة والصرف والعزل الكيميائي للحمامات والمطبخ","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":"03-01","b":true,"al":"center"},{"c":"C15","v":"تأسيس مواسير تغذية المياه الباردة والساخنة PPR ومواسير الصرف للحمامات والمطبخ","fg":"#1E293B"},{"c":"D15","v":"م2 مسطح","fg":"#1E293B","al":"center"},{"c":"E15","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F15","v":120,"f":"='حاسبة المساحات ومقارنة النماذج'!$D$5*E15","b":true,"al":"center","nf":"#,##0.0"},{"c":"G15","v":195,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":75,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":270,"f":"=G15+H15","b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":23400,"f":"=F15*G15","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K15","v":9000,"f":"=F15*H15","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L15","v":32400,"f":"=J15+K15","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":50.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"03-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":"توريد وتركيب صناديق طرد دفن بالحائط شاملة الشاسيه والمحبس","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D16","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E16","v":0.016,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"F16","v":2,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E16, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G16","v":5800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":750,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":6550,"f":"=G16+H16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":11600,"f":"=F16*G16","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K16","v":1500,"f":"=F16*H16","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L16","v":13100,"f":"=J16+K16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":"03-03","b":true,"al":"center"},{"c":"C17","v":"عزل أرضيات ورقبة زجاجة الحمامات والمطبخ بمادة أسمنتية مرنة Sika-107 واختبار الغمر","fg":"#1E293B"},{"c":"D17","v":"م2 عزل","fg":"#1E293B","al":"center"},{"c":"E17","v":0.18,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F17","v":21.6,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E17, 1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G17","v":210,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":95,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":305,"f":"=G17+H17","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":4536,"f":"=F17*G17","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K17","v":2052,"f":"=F17*H17","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L17","v":6588,"f":"=J17+K17","b":true,"al":"center","nf":"#,##0"}]},{"r":18,"h":40.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":"إجمالي المرحلة الثالثة: تأسيس السباكة والصرف والعزل الكيميائي للحمامات والمطبخ","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J18","v":39536,"f":"=SUM(J15:J17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K18","v":12552,"f":"=SUM(K15:K17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L18","v":52088,"f":"=SUM(L15:L17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":"المرحلة الرابعة: أعمال بياض المحارة الداخلي (طرطشة وبؤج وأوتار وملء)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":"04-01","b":true,"al":"center"},{"c":"C20","v":"طرطشة أسمنتية مسمارية وعمل البؤج والأوتار بميزان الليزر وتركيب شبك الفايبر للزوايا","fg":"#1E293B"},{"c":"D20","v":"م2 محارة","fg":"#1E293B","al":"center"},{"c":"E20","v":3.45,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F20","v":414,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E20, 0)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G20","v":22,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":18,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I20","v":40,"f":"=G20+H20","b":true,"al":"center","nf":"#,##0"},{"c":"J20","v":9108,"f":"=F20*G20","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K20","v":7452,"f":"=F20*H20","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L20","v":16560,"f":"=J20+K20","b":true,"al":"center","nf":"#,##0"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":"04-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C21","v":"ملء ودرع بياض المحارة للحوائط والأسقف بمونة الأسمنت والرمل وتأميم الفتحات بالقدة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D21","v":"م2 محارة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E21","v":3.45,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F21","v":414,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E21, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G21","v":38,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":40,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I21","v":78,"f":"=G21+H21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J21","v":15732,"f":"=F21*G21","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K21","v":16560,"f":"=F21*H21","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L21","v":32292,"f":"=J21+K21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":"إجمالي المرحلة الرابعة: أعمال بياض المحارة الداخلي (طرطشة وبؤج وأوتار وملء)","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J22","v":24840,"f":"=SUM(J20:J21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K22","v":24012,"f":"=SUM(K20:K21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L22","v":48852,"f":"=SUM(L20:L21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":"المرحلة الخامسة: أعمال الأسقف المعلقة والجبس بورد وتأسيس التكييفات","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":"05-01","b":true,"al":"center"},{"c":"C24","v":"توريد وتركيب أسقف معلقة جبس بورد كناوف فلات وبيوت ستائر وإنارة مخفية بالريسبشن والغرف","fg":"#1E293B"},{"c":"D24","v":"م2 جبس","fg":"#1E293B","al":"center"},{"c":"E24","v":0.75,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F24","v":90,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E24, 0)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G24","v":175,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":105,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I24","v":280,"f":"=G24+H24","b":true,"al":"center","nf":"#,##0"},{"c":"J24","v":15750,"f":"=F24*G24","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K24","v":9450,"f":"=F24*H24","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L24","v":25200,"f":"=J24+K24","b":true,"al":"center","nf":"#,##0"}]},{"r":25,"h":50.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":"05-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C25","v":"توريد وتركيب جبس بورد أخضر مقاوم للرطوبة والحرارة لأسقف الحمامات والمطبخ","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D25","v":"م2 جبس","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E25","v":0.15,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F25","v":18,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E25, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G25","v":195,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H25","v":110,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":305,"f":"=G25+H25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J25","v":3510,"f":"=F25*G25","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K25","v":1980,"f":"=F25*H25","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L25","v":5490,"f":"=J25+K25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":26,"h":50.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":"05-03","b":true,"al":"center"},{"c":"C26","v":"تأسيس ومد مواسير النحاس المعزولة وصرف الفريون لأجهزة التكييف","fg":"#1E293B"},{"c":"D26","v":"جهاز","fg":"#1E293B","al":"center"},{"c":"E26","v":0.025,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"F26","v":3,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E26, 0)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G26","v":3800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H26","v":900,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I26","v":4700,"f":"=G26+H26","b":true,"al":"center","nf":"#,##0"},{"c":"J26","v":11400,"f":"=F26*G26","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K26","v":2700,"f":"=F26*H26","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L26","v":14100,"f":"=J26+K26","b":true,"al":"center","nf":"#,##0"}]},{"r":27,"h":40.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":"إجمالي المرحلة الخامسة: أعمال الأسقف المعلقة والجبس بورد وتأسيس التكييفات","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J27","v":30660,"f":"=SUM(J24:J26)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K27","v":14130,"f":"=SUM(K24:K26)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L27","v":44790,"f":"=SUM(L24:L26)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":28,"h":38.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":"المرحلة السادسة: أعمال السيراميك والبورسلين والرخام (أرضيات وحوائط)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":"06-01","b":true,"al":"center"},{"c":"C29","v":"توريد وتركيب بورسلين ليزر 60×120 لأرضيات الريسبشن والطرقات بمادة لصق وكلبسات تسوية","fg":"#1E293B"},{"c":"D29","v":"م2 توريد","fg":"#1E293B","al":"center"},{"c":"E29","v":0.42,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F29","v":51,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E29, 0)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G29","v":410,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H29","v":110,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I29","v":520,"f":"=G29+H29","b":true,"al":"center","nf":"#,##0"},{"c":"J29","v":20910,"f":"=F29*G29","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K29","v":5610,"f":"=F29*H29","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L29","v":26520,"f":"=J29+K29","b":true,"al":"center","nf":"#,##0"}]},{"r":30,"h":50.0,"cells":[{"c":"A30","v":""},{"c":"B30","v":"06-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C30","v":"توريد وتركيب سيراميك فرز أول (مظهر باركيه أو 60×60) لأرضيات غرف النوم","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D30","v":"م2 توريد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E30","v":0.36,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F30","v":44,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E30, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G30","v":280,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H30","v":85,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I30","v":365,"f":"=G30+H30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J30","v":12320,"f":"=F30*G30","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K30","v":3740,"f":"=F30*H30","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L30","v":16060,"f":"=J30+K30","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":31,"h":50.0,"cells":[{"c":"A31","v":""},{"c":"B31","v":"06-03","b":true,"al":"center"},{"c":"C31","v":"توريد وتركيب سيراميك أرضيات وحوائط الحمامات والمطبخ شامل الوزرات والغلايق","fg":"#1E293B"},{"c":"D31","v":"م2 توريد","fg":"#1E293B","al":"center"},{"c":"E31","v":0.62,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F31","v":75,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E31, 0)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G31","v":295,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H31","v":90,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I31","v":385,"f":"=G31+H31","b":true,"al":"center","nf":"#,##0"},{"c":"J31","v":22125,"f":"=F31*G31","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K31","v":6750,"f":"=F31*H31","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L31","v":28875,"f":"=J31+K31","b":true,"al":"center","nf":"#,##0"}]},{"r":32,"h":50.0,"cells":[{"c":"A32","v":""},{"c":"B32","v":"06-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C32","v":"توريد وتركيب معابر رخام للأبواب وجلسات الشبابيك وعتب باب الشقة الرئيسي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D32","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E32","v":0.14,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F32","v":17,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E32, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G32","v":420,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H32","v":110,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I32","v":530,"f":"=G32+H32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J32","v":7140,"f":"=F32*G32","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K32","v":1870,"f":"=F32*H32","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L32","v":9010,"f":"=J32+K32","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":33,"h":40.0,"cells":[{"c":"A33","v":""},{"c":"B33","v":"إجمالي المرحلة السادسة: أعمال السيراميك والبورسلين والرخام (أرضيات وحوائط)","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J33","v":62495,"f":"=SUM(J29:J32)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K33","v":17970,"f":"=SUM(K29:K32)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L33","v":80465,"f":"=SUM(L29:L32)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":34,"h":38.0,"cells":[{"c":"A34","v":""},{"c":"B34","v":"المرحلة السابعة: أعمال الأبواب الخشبية والمصفحة وشبابيك الألوميتال / UPVC","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":35,"h":50.0,"cells":[{"c":"A35","v":""},{"c":"B35","v":"07-01","b":true,"al":"center"},{"c":"C35","v":"توريد وتركيب باب الشقة الرئيسي المصفح التركي بالكالون المزدوج والعتبة","fg":"#1E293B"},{"c":"D35","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E35","v":1,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F35","v":1,"f":"=1","b":true,"al":"center","nf":"#,##0.0"},{"c":"G35","v":14500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H35","v":1200,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I35","v":15700,"f":"=G35+H35","b":true,"al":"center","nf":"#,##0"},{"c":"J35","v":14500,"f":"=F35*G35","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K35","v":1200,"f":"=F35*H35","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L35","v":15700,"f":"=J35+K35","b":true,"al":"center","nf":"#,##0"}]},{"r":36,"h":52.0,"cells":[{"c":"A36","v":""},{"c":"B36","v":"07-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C36","v":"توريد وتركيب الأبواب الخشبية الداخلية للغرف والحمامات (خشب سويدي قشرة أرو بالحلق والإكسسوار)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D36","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E36","v":0.042,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"F36","v":6,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E36, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G36","v":4600,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H36","v":750,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I36","v":5350,"f":"=G36+H36","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J36","v":27600,"f":"=F36*G36","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K36","v":4500,"f":"=F36*H36","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L36","v":32100,"f":"=J36+K36","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":37,"h":52.0,"cells":[{"c":"A37","v":""},{"c":"B37","v":"07-03","b":true,"al":"center"},{"c":"C37","v":"توريد وتركيب شبابيك وأبواب بلكونات قطاع UPVC أو ألوميتال عازل للصوت زجاج دبل وسلك بليسيه","fg":"#1E293B"},{"c":"D37","v":"م2 شباك","fg":"#1E293B","al":"center"},{"c":"E37","v":0.13,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F37","v":15.6,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E37, 1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G37","v":3300,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H37","v":350,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I37","v":3650,"f":"=G37+H37","b":true,"al":"center","nf":"#,##0"},{"c":"J37","v":51480,"f":"=F37*G37","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K37","v":5460,"f":"=F37*H37","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L37","v":56940,"f":"=J37+K37","b":true,"al":"center","nf":"#,##0"}]},{"r":38,"h":40.0,"cells":[{"c":"A38","v":""},{"c":"B38","v":"إجمالي المرحلة السابعة: أعمال الأبواب الخشبية والمصفحة وشبابيك الألوميتال / UPVC","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J38","v":93580,"f":"=SUM(J35:J37)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K38","v":11160,"f":"=SUM(K35:K37)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L38","v":104740,"f":"=SUM(L35:L37)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":39,"h":38.0,"cells":[{"c":"A39","v":""},{"c":"B39","v":"المرحلة الثامنة: أعمال الدهانات والديكورات الجدارية (جوتن / جي إل سي)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":40,"h":52.0,"cells":[{"c":"A40","v":""},{"c":"B40","v":"08-01","b":true,"al":"center"},{"c":"C40","v":"تأسيس دهانات الحوائط والأسقف (تجلية، سيلر مائي، و3 سكينة معجون جاهز مع الصنفرة)","fg":"#1E293B"},{"c":"D40","v":"م2 دهان","fg":"#1E293B","al":"center"},{"c":"E40","v":3.2,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F40","v":384,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E40, 0)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G40","v":24,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H40","v":24,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I40","v":48,"f":"=G40+H40","b":true,"al":"center","nf":"#,##0"},{"c":"J40","v":9216,"f":"=F40*G40","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K40","v":9216,"f":"=F40*H40","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L40","v":18432,"f":"=J40+K40","b":true,"al":"center","nf":"#,##0"}]},{"r":41,"h":52.0,"cells":[{"c":"A41","v":""},{"c":"B41","v":"08-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C41","v":"تشطيب دهانات الحوائط والأسقف (بطانة + وجهين دهان بلاستيك ربع لامع قابل للغسيل)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D41","v":"م2 دهان","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E41","v":3.2,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F41","v":384,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E41, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G41","v":28,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H41","v":24,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I41","v":52,"f":"=G41+H41","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J41","v":10752,"f":"=F41*G41","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K41","v":9216,"f":"=F41*H41","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L41","v":19968,"f":"=J41+K41","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":42,"h":52.0,"cells":[{"c":"A42","v":""},{"c":"B42","v":"08-03","b":true,"al":"center"},{"c":"C42","v":"توريد وتركيب بانوهات فيوتك وتكسيات بديل الرخام وبديل الخشب WPC بحائط الشاشة والريسبشن","fg":"#1E293B"},{"c":"D42","v":"م2 ديكور","fg":"#1E293B","al":"center"},{"c":"E42","v":0.12,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F42","v":14.4,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*E42, 1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G42","v":650,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H42","v":200,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I42","v":850,"f":"=G42+H42","b":true,"al":"center","nf":"#,##0"},{"c":"J42","v":9360,"f":"=F42*G42","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K42","v":2880,"f":"=F42*H42","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L42","v":12240,"f":"=J42+K42","b":true,"al":"center","nf":"#,##0"}]},{"r":43,"h":40.0,"cells":[{"c":"A43","v":""},{"c":"B43","v":"إجمالي المرحلة الثامنة: أعمال الدهانات والديكورات الجدارية (جوتن / جي إل سي)","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J43","v":29328,"f":"=SUM(J40:J42)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K43","v":21312,"f":"=SUM(K40:K42)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L43","v":50640,"f":"=SUM(L40:L42)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":44,"h":38.0,"cells":[{"c":"A44","v":""},{"c":"B44","v":"المرحلة التاسعة: التشطيبات النهائية للكهرباء والسباكة والأطقم الصحية","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":45,"h":50.0,"cells":[{"c":"A45","v":""},{"c":"B45","v":"09-01","b":true,"al":"center"},{"c":"C45","v":"توريد وتركيب اللقم والمفاتيح والبرايز والشاسيهات والسبوتات والليد بروفايل","fg":"#1E293B"},{"c":"D45","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E45","v":0.78,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"F45","v":94,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E45, 0)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G45","v":240,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H45","v":60,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I45","v":300,"f":"=G45+H45","b":true,"al":"center","nf":"#,##0"},{"c":"J45","v":22560,"f":"=F45*G45","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K45","v":5640,"f":"=F45*H45","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L45","v":28200,"f":"=J45+K45","b":true,"al":"center","nf":"#,##0"}]},{"r":46,"h":52.0,"cells":[{"c":"A46","v":""},{"c":"B46","v":"09-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C46","v":"توريد وتركيب الأطقم الصحية (القواعد، وحدات الأحواض، خلاطات الحمام والمطبخ، وكابينة الشاور)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D46","v":"حمام/مطبخ","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E46","v":0.018,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"F46","v":3,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*E46, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G46","v":13500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H46","v":2200,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I46","v":15700,"f":"=G46+H46","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J46","v":40500,"f":"=F46*G46","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K46","v":6600,"f":"=F46*H46","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"L46","v":47100,"f":"=J46+K46","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":47,"h":40.0,"cells":[{"c":"A47","v":""},{"c":"B47","v":"إجمالي المرحلة التاسعة: التشطيبات النهائية للكهرباء والسباكة والأطقم الصحية","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J47","v":63060,"f":"=SUM(J45:J46)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"K47","v":12240,"f":"=SUM(K45:K46)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"L47","v":75300,"f":"=SUM(L45:L46)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":48,"h":44.0,"cells":[{"c":"A48","v":""},{"c":"B48","v":"الإجمالي الكلي لتشطيب الشقة (حالة الاستلام: على الطوب الأحمر شاملة المحارة)","bg":"#FEF3C7","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J48","v":381173,"f":"=J8+J13+J18+J22+J27+J33+J38+J43+J47","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"K48","v":130324,"f":"=K8+K13+K18+K22+K27+K33+K38+K43+K47","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"L48","v":511497,"f":"=L8+L13+L18+L22+L27+L33+L38+L43+L47","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]},{"r":49,"h":44.0,"cells":[{"c":"A49","v":""},{"c":"B49","v":"الإجمالي الكلي لتشطيب الشقة (حالة الاستلام: نصف تشطيب على المحارة - بعد خصم بند المحارة)","bg":"#F0FDF4","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J49","v":356333,"f":"=J48-J22","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"K49","v":106312,"f":"=K48-K22","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"L49","v":462645,"f":"=L48-L22","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"حاسبة الخامات والطلبيات للموقع","maxRow":18,"maxCol":10,"colWidths":[3.0,6.0,40.0,24.0,15.0,15.0,16.0,15.0,18.0,40.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"حاسبة كميات الخامات والطلبيات التلقائية لتوريد مواد التشطيب للموقع (مربوطة بمساحة الشقة)","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":""},{"c":"B2","v":"كشف طلبيات المشتريات الفعلي (شكائر الأسمنت، أمتار الرمل، لفات الأسلاك، ألواح الجبس بورد، وبستلات الدهانات) محسوباً آلياً لمساحة الشقة المحددة في اللوحة الرئيسية","fg":"#475569","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"قائمة التوريدات القياسية لمواد البناء والتأسيس والتشطيب (تتحدث تلقائياً بتغيير المساحة في التبويب الأول)","bg":"#1E3A8A","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":5,"h":52.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"م","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C5","v":"اسم الخامة / المادة المطلوبة للتوريد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D5","v":"المرحلة المستخدمة فيها","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E5","v":"وحدة الشراء","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F5","v":"معدل الاستهلاك للمتر","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G5","v":"الكمية التلقائية المطلوبة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H5","v":"متوسط سعر الوحدة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I5","v":"إجمالي تكلفة التوريد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J5","v":"إرشادات الفحص والتشوين بالموقع","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":6,"h":50.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":1,"in":true,"b":true,"al":"center"},{"c":"C6","v":"أسمنت بورتلاندي عادي (للمحارة والمباني)","b":true},{"c":"D6","v":"المباني وبياض المحارة","fg":"#1E293B"},{"c":"E6","v":"شيكارة 50 كجم","fg":"#1E293B","al":"center"},{"c":"F6","v":0.72,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"G6","v":87,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F6, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":135,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":11745,"f":"=G6*H6","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":"يشون على طبالي خشب بعيداً عن رطوبة الأرضية","fg":"#1E293B"}]},{"r":7,"h":50.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":2,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"أسمنت بورتلاندي + مادة لصق (للسيراميك والبورسلين)","bg":"#F8FAFC","b":true},{"c":"D7","v":"تركيب البورسلين والسيراميك","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E7","v":"شيكارة 50/25 كجم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F7","v":0.35,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"G7","v":42,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F7, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":180,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":7560,"f":"=G7*H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":"استخدام مادة لصق كيميائية C2TE للبورسلين","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":8,"h":50.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":3,"in":true,"b":true,"al":"center"},{"c":"C8","v":"رمل حرش نظيف خالي من الأتربة والطفلة","b":true},{"c":"D8","v":"المحارة وفرشة السيراميك","fg":"#1E293B"},{"c":"E8","v":"متر مكعب (م3)","fg":"#1E293B","al":"center"},{"c":"F8","v":0.16,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"G8","v":19.2,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*F8, 1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H8","v":240,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":4608,"f":"=G8*H8","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":"غربلة رمل المحارة جيداً قبل الطرطشة والملء","fg":"#1E293B"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":4,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"لفات سلك نحاس السويدي 1.5 مم2 و 2 مم2 (إنارة)","bg":"#F8FAFC","b":true},{"c":"D9","v":"تأسيس الكهرباء والإنارة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E9","v":"لفة (100 متر)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F9","v":0.055,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"G9","v":7,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F9, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":1150,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":8050,"f":"=G9*H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":"التأكد من العلامة المائية وكود التحقق الخاص بالمصنع","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":10,"h":50.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":5,"in":true,"b":true,"al":"center"},{"c":"C10","v":"لفات سلك نحاس السويدي 3 مم2 (برايز القوى)","b":true},{"c":"D10","v":"تأسيس البرايز والمطبخ","fg":"#1E293B"},{"c":"E10","v":"لفة (100 متر)","fg":"#1E293B","al":"center"},{"c":"F10","v":0.045,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"G10","v":6,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F10, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":1680,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":10080,"f":"=G10*H10","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":"تخصيص 3 ألوان مختلفة (فاز، نيوترال، إيرث)","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":6,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"لفات سلك نحاس السويدي 4 مم2 و 6 مم2 (تكييفات وسخانات)","bg":"#F8FAFC","b":true},{"c":"D11","v":"خطوط التكييف والسخانات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E11","v":"لفة (100 متر)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F11","v":0.035,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"G11","v":5,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F11, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":2550,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":12750,"f":"=G11*H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":"خط مباشر من اللوحة لكل تكييف بدون لحامات","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":12,"h":50.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":7,"in":true,"b":true,"al":"center"},{"c":"C12","v":"مجموعات عزل أسمنتي مرن مركبين (SikaTop 107)","b":true},{"c":"D12","v":"عزل الحمامات والمطبخ","fg":"#1E293B"},{"c":"E12","v":"مجموعة (25 كجم)","fg":"#1E293B","al":"center"},{"c":"F12","v":0.035,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"G12","v":5,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F12, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":1750,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":8750,"f":"=G12*H12","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":"يدهن وجهان متعامدان بالفرشاة بعد رقبة الزجاجة","fg":"#1E293B"}]},{"r":13,"h":50.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":8,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"ألواح جبس بورد كناوف (مقاس 1.20 × 2.40 متر)","bg":"#F8FAFC","b":true},{"c":"D13","v":"الأسقف المعلقة وبيوت النور","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E13","v":"لوح جبس","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F13","v":0.34,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"G13","v":41,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F13, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":290,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":11890,"f":"=G13*H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J13","v":"توريد ألواح خضراء مقاومة للرطوبة للحمامات والمطبخ","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":14,"h":50.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":9,"in":true,"b":true,"al":"center"},{"c":"C14","v":"قطاعات صاج مجلفن (أوميجا + زاوية + سي) 0.45 مم","b":true},{"c":"D14","v":"شاسيهات الجبس بورد","fg":"#1E293B"},{"c":"E14","v":"ربطة / عود","fg":"#1E293B","al":"center"},{"c":"F14","v":0.95,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"G14","v":114,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F14, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":115,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":13110,"f":"=G14*H14","b":true,"al":"center","nf":"#,##0"},{"c":"J14","v":"رفض الصاج الخفيف الأقل من 0.40 مم لمنع الترخيم","fg":"#1E293B"}]},{"r":15,"h":50.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":10,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"بستلات سيلر مائي مقاوم للقلويات (تأسيس نقاشة)","bg":"#F8FAFC","b":true},{"c":"D15","v":"تأسيس الدهانات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E15","v":"بستلة (18 لتر)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F15","v":0.032,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"G15","v":4,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F15, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":980,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":3920,"f":"=G15*H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":"يدهن بعد جفاف المحارة تماماً لتثبيت المسام","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":16,"h":50.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":11,"in":true,"b":true,"al":"center"},{"c":"C16","v":"شكائر معجون حوائط أكريليك جاهز (دايتون / جوتن)","b":true},{"c":"D16","v":"تأسيس وسنفرة الحوائط","fg":"#1E293B"},{"c":"E16","v":"شيكارة / بستلة","fg":"#1E293B","al":"center"},{"c":"F16","v":0.14,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"G16","v":17,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F16, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":460,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":7820,"f":"=G16*H16","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":"سحب 3 سكاكين متعامدة بألوان متباينة","fg":"#1E293B"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":12,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"بستلات دهان بلاستيك نهائي (فينوماستيك / ربع لامع ومط)","bg":"#F8FAFC","b":true},{"c":"D17","v":"تشطيب الحوائط والأسقف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E17","v":"بستلة (18 لتر)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F17","v":0.048,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.000"},{"c":"G17","v":6,"f":"=ROUNDUP('حاسبة المساحات ومقارنة النماذج'!$D$5*F17, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":2650,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":15900,"f":"=G17*H17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":"تلوين البستلات بالكمبيوتر بنفس الكود والـ Batch","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":"إجمالي تكلفة سلة الخامات الأساسية (أسمنت، رمل، أسلاك، عزل، جبس بورد، ودهانات)","bg":"#FEF3C7","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I18","v":116183,"f":"=SUM(I6:I17)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"J18","v":"لا يشمل السيراميك والأبواب والأطقم الصحية (مدرجة بالتبويب 2)","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"طوب أحمر vs نصف تشطيب","maxRow":11,"maxCol":10,"colWidths":[3.0,6.0,28.0,32.0,15.0,32.0,15.0,32.0,15.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"دليل ومصفوفة الفروق الهندسية والمالية: شقة على الطوب الأحمر مقابل شقة نصف تشطيب (المحارة)","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":""},{"c":"B2","v":"يوضح هذا الجدول البنود التي يتم توفيرها أو تعديلها عند استلام الشقة (نصف تشطيب على المحارة) مقارنة باستلامها (على الطوب الأحمر) وكيفية فحص المحارة والحلوق قبل البدء","fg":"#475569","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"مقارنة البنود والتكلفة التقديرية حسب حالة استلام الشقة (محسوبة على مساحة الشقة في اللوحة الرئيسية)","bg":"#334155","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":5,"h":42.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"م","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C5","v":"البند الهندسي محل الفحص والمقارنة","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D5","v":"حالة (1): استلام على الطوب الأحمر","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E5","v":"تكلفة حالة (1)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F5","v":"حالة (2): نصف تشطيب تجاري (يحتاج مرمات)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G5","v":"تكلفة حالة (2)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H5","v":"حالة (3): نصف تشطيب هندسي سليم","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I5","v":"تكلفة حالة (3)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J5","v":"توصية الفحص الهندسي عند الاستلام","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":6,"h":54.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":1,"in":true,"b":true,"al":"center"},{"c":"C6","v":"بياض المحارة الداخلي للحوائط والأسقف","b":true},{"c":"D6","v":"تنفيذ كامل من الصفر (طرطشة + بؤج وأوتار + ملء)","bg":"#FAF5FF","fg":"#1E293B"},{"c":"E6","v":48852,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*3.45*118, 0)","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"},{"c":"F6","v":"تكسير أماكن التأسيس وعمل مرمات وتلقيط وتربيع زوايا","bg":"#EFF6FF","fg":"#1E293B"},{"c":"G6","v":14490,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*3.45*35, 0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":"مرمات خفيفة فقط مكان تعديل نقاط الكهرباء","bg":"#F0FDF4","fg":"#1E293B"},{"c":"I6","v":6210,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*3.45*15, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":"اخبط على المحارة وتأكد من عدم وجود تطبيل أو تزهير أملاح","fg":"#1E293B"}]},{"r":7,"h":54.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":2,"in":true,"b":true,"al":"center"},{"c":"C7","v":"خراطيم وعلب الكهرباء واللوحة الفرعية","b":true},{"c":"D7","v":"تأسيس كامل لخراطيم السقف والحوائط والعلب بحرية تامة","bg":"#FAF5FF","fg":"#1E293B"},{"c":"E7","v":15000,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*125, 0)","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"},{"c":"F7","v":"إلغاء خراطيم المقاول الرديئة وتأسيس شبكة جديدة","bg":"#EFF6FF","fg":"#1E293B"},{"c":"G7","v":13200,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*110, 0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":"استغلال خراطيم السقف السليمة وإضافة نقاط البرايز فقط","bg":"#F0FDF4","fg":"#1E293B"},{"c":"I7","v":7800,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*65, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":"اختبر سلك السوستة داخل خراطيم السقف للتأكد من عدم انسدادها","fg":"#1E293B"}]},{"r":8,"h":54.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":3,"in":true,"b":true,"al":"center"},{"c":"C8","v":"حلوق الأبواب الخشبية والشبابيك","b":true},{"c":"D8","v":"توريد وتركيب حلوق خشب سويدي 2 بوصة موزونة بالليزر","bg":"#FAF5FF","fg":"#1E293B"},{"c":"E8","v":11400,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*95, 0)","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"},{"c":"F8","v":"خلع الحلوق التجارية الملتوية وإعادة وزنها أو تغييرها","bg":"#EFF6FF","fg":"#1E293B"},{"c":"G8","v":8400,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*70, 0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":"الحلوق راكبة وموزونة وتحتاج صنفرة وتجليد فقط","bg":"#F0FDF4","fg":"#1E293B"},{"c":"I8","v":3000,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*25, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":"افحص الحلوق بميزان المياه وتأكد من خلوها من العقد المسوسة","fg":"#1E293B"}]},{"r":9,"h":54.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":4,"in":true,"b":true,"al":"center"},{"c":"C9","v":"تأسيس السباكة والعزل للحمامات والمطبخ","b":true},{"c":"D9","v":"تأسيس كامل على الطوب الأحمر بدون تكسير محارة","bg":"#FAF5FF","fg":"#1E293B"},{"c":"E9","v":39000,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*325, 0)","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"},{"c":"F9","v":"تأسيس كامل (لأن الشقق نصف التشطيب تسلم بدون سباكة داخلية)","bg":"#EFF6FF","fg":"#1E293B"},{"c":"G9","v":39000,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*325, 0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":"تأسيس كامل مع التأكد من سلامة قوائم الصرف الخارجية","bg":"#F0FDF4","fg":"#1E293B"},{"c":"I9","v":39000,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*325, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":"تأكد من منسوب مدخل الصرف الرئيسي بجنب الحمام قبل التأسيس","fg":"#1E293B"}]},{"r":10,"h":54.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":5,"in":true,"b":true,"al":"center"},{"c":"C10","v":"باقي بنود التشطيب (جبس، بورسلين، دهانات، أبواب، صحي)","b":true},{"c":"D10","v":"تنفيذ كامل وفق المواصفات المختارة","bg":"#FAF5FF","fg":"#1E293B"},{"c":"E10","v":402000,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*3350, 0)","bg":"#FAF5FF","b":true,"al":"center","nf":"#,##0"},{"c":"F10","v":"تنفيذ كامل مع زيادة طفيفة في استهلاك المعجون","bg":"#EFF6FF","fg":"#1E293B"},{"c":"G10","v":410400,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*3420, 0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":"تنفيذ كامل قياسي بدون هدر في مونة السيراميك أو المعجون","bg":"#F0FDF4","fg":"#1E293B"},{"c":"I10","v":402000,"f":"=ROUND('حاسبة المساحات ومقارنة النماذج'!$D$5*3350, 0)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":"استواء المحارة يوفر 30% من كميات المعجون ومادة لصق السيراميك","fg":"#1E293B"}]},{"r":11,"h":44.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":"إجمالي التكلفة التقديرية لكل حالة استلام","bg":"#FEF3C7","b":true,"al":"center","cs":2},{"skip":true},{"c":"D11","v":"إجمالي استلام طوب أحمر","bg":"#FEF3C7","b":true,"al":"center"},{"c":"E11","v":516252,"f":"=SUM(E6:E10)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"F11","v":"إجمالي نصف تشطيب تجاري","bg":"#FEF3C7","b":true,"al":"center"},{"c":"G11","v":485490,"f":"=SUM(G6:G10)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":"إجمالي نصف تشطيب هندسي","bg":"#FEF3C7","b":true,"al":"center"},{"c":"I11","v":458010,"f":"=SUM(I6:I10)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":58242,"f":"=E11-I11","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0\" وفر نصف التشطيب\""}]}]}]}