{"slug":"kitchen-cabinets-vanity-units-wardrobes-and-architectural-woodwork-joinery-boq-sheet","sheets":[{"name":"مقايسة النجارة والخزائن","maxRow":24,"maxCol":9,"colWidths":[12.0,22.0,54.0,10.0,16.0,14.0,20.0,15.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة أعمال النجارة المعمارية والتجاليد الخشبية وخزائن المطابخ والدواليب ووحدات المغاسل","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"جدول الكميات والأسعار التفصيلي (BOQ) لأعمال النجارة الديكورية والتجاليد الصوتية والمطابخ والكونترات وفق AWI و ANSI/KCMA و EN 438","bg":"#1B6B93","fg":"#E2E8F0","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#E2E8F0","b":true},{"c":"B4","v":"أعمال التشطيبات الداخلية والنجارة المعمارية الثابتة (Fit-Out Joinery)","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"D4","v":"الجهة المالكة:","bg":"#E2E8F0","b":true},{"c":"E4","v":"إدارة المشروعات والتطوير الفندقي والسكني","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"G4","v":"تاريخ المقايسة:","bg":"#E2E8F0","b":true},{"c":"H4","v":"2026-11-07","bg":"#FFFBEB","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الاستشاري المعماري:","bg":"#E2E8F0","b":true},{"c":"B5","v":"مكتب التصميم الداخلي والاستشارات المعمارية (ID Consultant)","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"D5","v":"الكود المرجعي:","bg":"#E2E8F0","b":true},{"c":"E5","v":"AWI AWS Standards / ANSI-KCMA A161.1 / BS EN 438","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"G5","v":"نسبة ضريبة القيمة المضافة:","bg":"#E2E8F0","b":true},{"c":"H5","v":0.15,"in":true,"bg":"#FFFBEB","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true}]},{"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":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"كود البند","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"قسم النجارة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"بيان ومواصفات البند الفنية (شامل التصنيع والتوريد والإكسسوارات والتركيب)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"الوحدة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الكمية الهندسية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"نسبة الهالك %","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"الكمية شاملة الهالك [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"سعر الوحدة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"الإجمالي الكلي [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":175.9,"cells":[{"c":"A8","v":"JNR-01","b":true,"al":"center"},{"c":"B8","v":"خزائن المطابخ والكونترات","al":"center"},{"c":"C8","v":"تصنيع وتوريد وتركيب وحدات خزائن مطبخ سفلية (Base Kitchen Cabinets عمق 60 سم وارتفاع 85 سم) هياكل داخلية من الكونتر المعاكس البحري أو MDF المقاوم للرطوبة (MR-MDF 18mm E1) مكسو ميلامين، وضلف من الأكريليك أو HPL مع شريط حواف PVC 2 مم بالليزر ومفصلات ومجاري أدراج هيدروليكية هادئة الغلق (Soft-Close Blum/Hettich Stainless 304)"},{"c":"D8","v":"م.ط","al":"center"},{"c":"E8","v":145,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G8","v":147.9,"f":"=ROUND(E8*(1+F8),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":1350,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I8","v":199665,"f":"=ROUND(G8*H8,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":128.0,"cells":[{"c":"A9","v":"JNR-02","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B9","v":"خزائن المطابخ والكونترات","bg":"#F4F7FA","al":"center"},{"c":"C9","v":"تصنيع وتوريد وتركيب وحدات خزائن مطبخ علوية معلقة (Wall Upper Kitchen Cabinets عمق 35-40 سم وارتفاع 80-90 سم) هياكل MR-MDF 18mm وضلف HPL/أكريليك شاملة الأرفف القابلة للتعديل وذراع الرفع الهيدروليكي وبروفايل إضاءة LED المخفي","bg":"#F4F7FA"},{"c":"D9","v":"م.ط","bg":"#F4F7FA","al":"center"},{"c":"E9","v":130,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G9","v":132.6,"f":"=ROUND(E9*(1+F9),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":980,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I9","v":129948,"f":"=ROUND(G9*H9,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":"JNR-03","b":true,"al":"center"},{"c":"B10","v":"خزائن المطابخ والكونترات","al":"center"},{"c":"C10","v":"تصنيع وتوريد وتركيب دولاب مطبخ رأسي طويل للثلاجة والأفران المدمجة (Tall Pantry & Built-in Oven Tower Unit عرض 60-90 سم وارتفاع 220 سم) شامل سلات التخزين السحب وشبكة التهوية الخلفية للأجهزة"},{"c":"D10","v":"عدد","al":"center"},{"c":"E10","v":24,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G10","v":24,"f":"=ROUND(E10*(1+F10),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":3200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I10","v":76800,"f":"=ROUND(G10*H10,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":128.0,"cells":[{"c":"A11","v":"JNR-04","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B11","v":"خزائن المطابخ والكونترات","bg":"#F4F7FA","al":"center"},{"c":"C11","v":"توريد وتركيب أسطح عمل للمطابخ من الكوارتز الصناعي أو الكوريان غير المسامي (Engineered Quartz / Solid Surface Countertop سمك 20 مم مع تخانة أمامية 40 مم) شامل الوزرة الخلفية وفتحات الحوض والمسطح بالتقطيع المائي (Waterjet)","bg":"#F4F7FA"},{"c":"D11","v":"م.ط","bg":"#F4F7FA","al":"center"},{"c":"E11","v":145,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F11","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G11","v":149.35,"f":"=ROUND(E11*(1+F11),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":890,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I11","v":132921.5,"f":"=ROUND(G11*H11,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":128.0,"cells":[{"c":"A12","v":"JNR-05","b":true,"al":"center"},{"c":"B12","v":"وحدات المغاسل والحمامات","al":"center"},{"c":"C12","v":"تصنيع وتوريد وتركيب خزانة مغسلة حمام معلقة مقاومة للمياه (Wall-Hung Bathroom Vanity Cabinet عرض 100-120 سم وعمق 55 سم) من ألواح PVC/WPC أو HPL Compact مع سطح رخام/كوريان وحوض بورسلين تحت السطح ومرآة بإضاءة خلفية مضادة للضباب"},{"c":"D12","v":"عدد","al":"center"},{"c":"E12","v":48,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G12","v":48,"f":"=ROUND(E12*(1+F12),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":2850,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I12","v":136800,"f":"=ROUND(G12*H12,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":128.0,"cells":[{"c":"A13","v":"JNR-06","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B13","v":"وحدات المغاسل والحمامات","bg":"#F4F7FA","al":"center"},{"c":"C13","v":"تصنيع وتوريد وتركيب قواطع كبائن دورات المياه من ألواح الفينوليك المصمت المضغوط المقاوم للمياه والبكتيريا (Solid Phenolic Compact HPL Toilet Cubicles سمك 12 مم EN 438) شاملة الإكسسوارات والأرجل والمفصلات الإستانلس 316","bg":"#F4F7FA"},{"c":"D13","v":"م2","bg":"#F4F7FA","al":"center"},{"c":"E13","v":210,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F13","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G13","v":218.4,"f":"=ROUND(E13*(1+F13),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":580,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I13","v":126672,"f":"=ROUND(G13*H13,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":128.0,"cells":[{"c":"A14","v":"JNR-07","b":true,"al":"center"},{"c":"B14","v":"خزائن وغرف الملابس","al":"center"},{"c":"C14","v":"تصنيع وتوريد وتركيب خزائن ملابس حائطية مدمجة حتى السقف (Floor-to-Ceiling Built-in Wardrobes عمق 60 سم وارتفاع 270 سم) هياكل MDF 18mm مكسو قشرة بلوط أو ميلامين نسيجي، وضلف مفصلية أو منزلقة بإطارات ألومنيوم أنودايز شاملة الأدراج ومواسير التعليق وإضاءة الحساس"},{"c":"D14","v":"م2","al":"center"},{"c":"E14","v":420,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F14","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G14","v":428.4,"f":"=ROUND(E14*(1+F14),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":920,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I14","v":394128,"f":"=ROUND(G14*H14,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"JNR-08","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B15","v":"خزائن وغرف الملابس","bg":"#F4F7FA","al":"center"},{"c":"C15","v":"تصنيع وتوريد وتركيب وحدات غرف ملابس مفتوحة (Walk-in Closet Modular Shelving & Drawer System) بتشطيب قشرة جوز طبيعي أو لاكيه مطفي شاملة وحدات الأحذية والبنطلونات والأدراج المقسمة بالجلد","bg":"#F4F7FA"},{"c":"D15","v":"م2","bg":"#F4F7FA","al":"center"},{"c":"E15","v":180,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F15","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G15","v":183.6,"f":"=ROUND(E15*(1+F15),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":1080,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I15","v":198288,"f":"=ROUND(G15*H15,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":128.0,"cells":[{"c":"A16","v":"JNR-09","b":true,"al":"center"},{"c":"B16","v":"التجاليد الخشبية والصوتية","al":"center"},{"c":"C16","v":"تصنيع وتوريد وتركيب تجاليد حوائط معمارية ملساء أو محززة بقشرة الخشب الطبيعي المدهونة ببولي يوريثان مقاوم للاصفرار (Natural Oak/Walnut Veneered MDF Wall Panelling سمك 18 مم، Fire-Retardant Class B-s1,d0) مثبتة على علفات خشب معالج ومعزولة عن الحائط بوصلات تعشيق مخفية (French Cleat / Z-Clips)"},{"c":"D16","v":"م2","al":"center"},{"c":"E16","v":680,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F16","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G16","v":714,"f":"=ROUND(E16*(1+F16),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":620,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I16","v":442680,"f":"=ROUND(G16*H16,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":128.0,"cells":[{"c":"A17","v":"JNR-10","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B17","v":"التجاليد الخشبية والصوتية","bg":"#F4F7FA","al":"center"},{"c":"C17","v":"توريد وتركيب ألواح تجاليد حوائط خشبية مثقبة أو مشقوقة ماصة للصوت للقاعات والاجتماعات (Micro-Perforated / Grooved Acoustic Timber Wall Panels NRC >= 0.75) مع نسيج الفليز الصوتي الأسود الخلفي وصوف صخري كثافة 50 كجم/م3","bg":"#F4F7FA"},{"c":"D17","v":"م2","bg":"#F4F7FA","al":"center"},{"c":"E17","v":340,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F17","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G17","v":357,"f":"=ROUND(E17*(1+F17),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":740,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I17","v":264180,"f":"=ROUND(G17*H17,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"JNR-11","b":true,"al":"center"},{"c":"B18","v":"التجاليد الخشبية والصوتية","al":"center"},{"c":"C18","v":"توريد وتركيب شرائح لوفر خشبية ديكورية للحوائط والأسقف (Architectural Timber Baffle & Slat Cladding قطاع 40×80 مم من خشب الأرو أو بديل الخشب عالي الكثافة) شاملة الهيكل المعدني الخلفي الأسود"},{"c":"D18","v":"م2","al":"center"},{"c":"E18","v":290,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F18","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G18","v":304.5,"f":"=ROUND(E18*(1+F18),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":590,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I18","v":179655,"f":"=ROUND(G18*H18,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"JNR-12","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B19","v":"الكونترات والوزرات والهاندريل","bg":"#F4F7FA","al":"center"},{"c":"C19","v":"تصنيع وتوريد وتركيب كونتر استقبال رئيسي للمدخل (Custom Executive Reception Desk طول 4.50 م) بتصميم منحني يجمع بين القشرة الخشبية الطبيعية والرخام/الكوريان وشرائح الإستانلس الذهبي وإضاءة LED ومخارج الكابلات","bg":"#F4F7FA"},{"c":"D19","v":"عدد","bg":"#F4F7FA","al":"center"},{"c":"E19","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F19","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G19","v":2,"f":"=ROUND(E19*(1+F19),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":24000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I19","v":48000,"f":"=ROUND(G19*H19,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":104.0,"cells":[{"c":"A20","v":"JNR-13","b":true,"al":"center"},{"c":"B20","v":"الكونترات والوزرات والهاندريل","al":"center"},{"c":"C20","v":"توريد وتركيب وزرة خشبية أرضية مصمتة أو MDF مقاوم للرطوبة مدهون دوكو بولي يوريثان (Solid Wood / MR-MDF Painted Skirting ارتفاع 12-15 سم وسمك 18 مم) مع فرز خلفي للكابلات وتثبيت مخفي"},{"c":"D20","v":"م.ط","al":"center"},{"c":"E20","v":1650,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F20","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G20","v":1732.5,"f":"=ROUND(E20*(1+F20),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":65,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I20","v":112612.5,"f":"=ROUND(G20*H20,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":"JNR-14","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B21","v":"الكونترات والوزرات والهاندريل","bg":"#F4F7FA","al":"center"},{"c":"C21","v":"توريد وتركيب مقبض درابزين سلم خشبي مصمت من خشب الزان أو الأرو المجفف (Solid Hardwood Staircase Handrail قطاع 50×80 مم) مدهون ورنيش بولي يوريثان مطفي شامل الكوابيل الإستانلس","bg":"#F4F7FA"},{"c":"D21","v":"م.ط","bg":"#F4F7FA","al":"center"},{"c":"E21","v":120,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F21","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G21","v":126,"f":"=ROUND(E21*(1+F21),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":240,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I21","v":30240,"f":"=ROUND(G21*H21,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"إجمالي قيمة أعمال النجارة المعمارية والتجاليد الخشبية والخزائن (غير شامل الضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":2472590,"f":"=SUM(I8:I21)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"ضريبة القيمة المضافة المقررة (VAT 15%)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I23","v":370888.5,"f":"=ROUND(I22*H5,2)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"الإجمالي الكلي للمقايسة شامل ضريبة القيمة المضافة (Grand Total)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I24","v":2843478.5,"f":"=I22+I23","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حصر الألواح والخردوات","maxRow":10,"maxCol":9,"colWidths":[14.0,38.0,16.0,12.0,22.0,13.0,24.0,20.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"شيت الحصر التفصيلي لألواح الأخشاب (122×244 سم) وشريط الحواف والمفصلات الهيدروليكية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حساب تلقائي لعدد ألواح الكونتر والـ MDF المطلوبة (مساحة اللوح القياسي = 2.9768 م2) وكميات الإكسسوارات","bg":"#1B6B93","fg":"#E2E8F0","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود الوحدة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان عنصر النجارة والخزائن","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الكمية الإجمالية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"مساحة الألواح المفرودة للوحدة (م2)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي المساحة المفرودة (م2) [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"عدد الألواح القياسية 122×244 شاملة 12% هالك [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"معدل المفصلات / السكك للوحدة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي المفصلات / السكك (قطعة) [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"UNT-01","b":true,"al":"center"},{"c":"B5","v":"وحدات خزائن المطبخ السفلية (هيكل + ضلف + أرفف)"},{"c":"C5","v":145,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D5","v":"م.ط","al":"center"},{"c":"E5","v":3.4,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F5","v":493,"f":"=ROUND(C5*E5,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":185,"f":"=ROUND((F5*1.12)/2.9768,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H5","v":6,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I5","v":870,"f":"=ROUND(C5*H5,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"UNT-02","b":true,"al":"center"},{"c":"B6","v":"وحدات خزائن المطبخ العلوية (هيكل + ضلف + أرفف)"},{"c":"C6","v":130,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D6","v":"م.ط","al":"center"},{"c":"E6","v":2.6,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F6","v":338,"f":"=ROUND(C6*E6,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":127,"f":"=ROUND((F6*1.12)/2.9768,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":4,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I6","v":520,"f":"=ROUND(C6*H6,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"UNT-03","b":true,"al":"center"},{"c":"B7","v":"خزائن الملابس الحائطية المدمجة (شاملة القواطع والأرفف)"},{"c":"C7","v":420,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D7","v":"م2","al":"center"},{"c":"E7","v":2.85,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F7","v":1197,"f":"=ROUND(C7*E7,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":450,"f":"=ROUND((F7*1.12)/2.9768,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":3.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I7","v":1470,"f":"=ROUND(C7*H7,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"UNT-04","b":true,"al":"center"},{"c":"B8","v":"وحدات المغاسل الخشبية المعلقة بالحمامات"},{"c":"C8","v":48,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D8","v":"عدد","al":"center"},{"c":"E8","v":3.2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":153.6,"f":"=ROUND(C8*E8,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":58,"f":"=ROUND((F8*1.12)/2.9768,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":4,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I8","v":192,"f":"=ROUND(C8*H8,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"UNT-05","b":true,"al":"center"},{"c":"B9","v":"تجاليد الحوائط المعمارية بالقشرة والألواح الصوتية"},{"c":"C9","v":1020,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D9","v":"م2","al":"center"},{"c":"E9","v":1.15,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":1173,"f":"=ROUND(C9*E9,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":441,"f":"=ROUND((F9*1.12)/2.9768,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I9","v":0,"f":"=ROUND(C9*H9,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"إجمالي المساحات المفرودة وعدد ألواح الأخشاب والخردوات","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F10","v":3354.6,"f":"=SUM(F5:F9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":1261,"f":"=SUM(G5:G9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":3.5,"f":"=AVERAGE(H5:H9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":3052,"f":"=SUM(I5:I9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"الملخص وضوابط الجودة","maxRow":18,"maxCol":7,"colWidths":[14.0,26.0,36.0,24.0,34.0,28.0,24.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"الملخص التنفيذي لتكاليف النجارة المعمارية ومعايير الفحص والاستلام (AWI / KCMA QA/QC)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"تحليل التكلفة حسب قسم النجارة وجدول فحوصات استلام الرطوبة والقشرة وشريط الحواف والمفصلات","bg":"#1B6B93","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم القسم","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"قسم أعمال النجارة والتجاليد الخشبية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"عدد البنود","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"إجمالي التكلفة قبل الضريبة [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نسبة القسم من الإجمالي % [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"قيمة ضريبة القيمة المضافة 15% [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الإجمالي شامل الضريبة [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"01","b":true,"al":"center"},{"c":"B5","v":"خزائن المطابخ والكونترات"},{"c":"C5","v":4,"in":true,"al":"center"},{"c":"D5","v":539334.5,"f":"=SUMIF('مقايسة النجارة والخزائن'!$B$8:$B$21, B5, 'مقايسة النجارة والخزائن'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":0,"f":"=IF($D$10>0, D5/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F5","v":80900.18,"f":"=ROUND(D5*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G5","v":620234.68,"f":"=D5+F5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"02","b":true,"al":"center"},{"c":"B6","v":"وحدات المغاسل والحمامات"},{"c":"C6","v":2,"in":true,"al":"center"},{"c":"D6","v":263472,"f":"=SUMIF('مقايسة النجارة والخزائن'!$B$8:$B$21, B6, 'مقايسة النجارة والخزائن'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":0,"f":"=IF($D$10>0, D6/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F6","v":39520.8,"f":"=ROUND(D6*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G6","v":302992.8,"f":"=D6+F6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"03","b":true,"al":"center"},{"c":"B7","v":"خزائن وغرف الملابس"},{"c":"C7","v":2,"in":true,"al":"center"},{"c":"D7","v":592416,"f":"=SUMIF('مقايسة النجارة والخزائن'!$B$8:$B$21, B7, 'مقايسة النجارة والخزائن'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":0,"f":"=IF($D$10>0, D7/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F7","v":88862.4,"f":"=ROUND(D7*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G7","v":681278.4,"f":"=D7+F7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"04","b":true,"al":"center"},{"c":"B8","v":"التجاليد الخشبية والصوتية"},{"c":"C8","v":3,"in":true,"al":"center"},{"c":"D8","v":886515,"f":"=SUMIF('مقايسة النجارة والخزائن'!$B$8:$B$21, B8, 'مقايسة النجارة والخزائن'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":0,"f":"=IF($D$10>0, D8/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F8","v":132977.25,"f":"=ROUND(D8*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G8","v":1019492.25,"f":"=D8+F8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"05","b":true,"al":"center"},{"c":"B9","v":"الكونترات والوزرات والهاندريل"},{"c":"C9","v":3,"in":true,"al":"center"},{"c":"D9","v":190852.5,"f":"=SUMIF('مقايسة النجارة والخزائن'!$B$8:$B$21, B9, 'مقايسة النجارة والخزائن'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":0,"f":"=IF($D$10>0, D9/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F9","v":28627.88,"f":"=ROUND(D9*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G9","v":219480.38,"f":"=D9+F9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"الإجمالي الكلي لأقسام النجارة المعمارية والخزائن","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":2},{"skip":true},{"c":"C10","v":14,"f":"=SUM(C5:C9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center"},{"c":"D10","v":2472590,"f":"=SUM(D5:D9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":0,"f":"=SUM(E5:E9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":370888.51,"f":"=SUM(F5:F9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":2843478.51,"f":"=SUM(G5:G9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"ضوابط واشتراطات الفحص والاستلام لأعمال النجارة المعمارية والخزائن والتجاليد (Joinery QA/QC Checklist)","bg":"#1B6B93","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"كود الفحص","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"العنصر المفحوص","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"بيان الفحص والاختبار الهندسي","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"المعيار المرجعي","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"حدود القبول القياسية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"معدل الفحص","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"الجهة المسؤولة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"QC-01","b":true,"al":"center"},{"c":"B14","v":"نسبة رطوبة الأخشاب","al":"center"},{"c":"C14","v":"قياس نسبة الرطوبة في الأخشاب المصمتة وألواح الـ MDF المقاوم للرطوبة قبل التصنيع"},{"c":"D14","v":"AWI Section 300","al":"center"},{"c":"E14","v":"نسبة الرطوبة بين 6% و 10% ومطابقة ألواح MR-MDF للون الأخضر"},{"c":"F14","v":"عشوائي لكل دفعة توريد بالمصنع","al":"center"},{"c":"G14","v":"مهندس الجودة والاستشاري","al":"center"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"QC-02","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B15","v":"لصق شريط الحواف","bg":"#F4F7FA","al":"center"},{"c":"C15","v":"فحص جودة لصق شريط الحواف (PVC Edge Banding 2mm) بغراء PUR المقاوم للرطوبة والحرارة","bg":"#F4F7FA"},{"c":"D15","v":"ANSI/KCMA A161.1","bg":"#F4F7FA","al":"center"},{"c":"E15","v":"انطباق تام للحواف على الزوايا الأربع للضلف والأرفف دون فجوات","bg":"#F4F7FA"},{"c":"F15","v":"100% من ضلف المطابخ والمغاسل","bg":"#F4F7FA","al":"center"},{"c":"G15","v":"مهندس التشطيبات والاستشاري","bg":"#F4F7FA","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"QC-03","b":true,"al":"center"},{"c":"B16","v":"تطابق القشرة والدهان","al":"center"},{"c":"C16","v":"فحص تناسق عروق القشرة الخشبية (Book-Matching) ونعومة دهان البولي يوريثان"},{"c":"D16","v":"AWI Premium Grade","al":"center"},{"c":"E16","v":"استمرارية العروق رأسياً وأفقياً وخلو السطح من التسييل أو التبقع"},{"c":"F16","v":"100% من التجاليد والكونترات","al":"center"},{"c":"G16","v":"الاستشاري المعماري ID","al":"center"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"QC-04","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B17","v":"المفصلات ومجاري الأدراج","bg":"#F4F7FA","al":"center"},{"c":"C17","v":"اختبار عمل المفصلات الهيدروليكية الإستانلس 304 ومجاري الأدراج السفلية (Undermount Runners)","bg":"#F4F7FA"},{"c":"D17","v":"BS EN 15570 / EN 15338","bg":"#F4F7FA","al":"center"},{"c":"E17","v":"ثبات الخلوص (Gap = 2mm) وعمل الإغلاق الهادئ تحت حمل 30-40 كجم","bg":"#F4F7FA"},{"c":"F17","v":"تجربة فتح وإغلاق كافة الوحدات","bg":"#F4F7FA","al":"center"},{"c":"G17","v":"مهندس الموقع والاستشاري","bg":"#F4F7FA","al":"center"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"QC-05","b":true,"al":"center"},{"c":"B18","v":"الاستوائية والعزل الخلفي","al":"center"},{"c":"C18","v":"فحص شاقولية واستواء التجاليد الخشبية ودهان ظهر الألواح والعلفات بمادة مانعة للرطوبة والتسوس"},{"c":"D18","v":"AWI Installation","al":"center"},{"c":"E18","v":"تفاوت الاستوائية <= ±1.5 مم في كل 2.5 م، وثبات تعليق Z-Clips"},{"c":"F18","v":"100% قبل وبعد التركيب","al":"center"},{"c":"G18","v":"مهندس الموقع والاستشاري","al":"center"}]}]}]}