{"slug":"marble-and-granite-cladding-and-flooring-boq-sheet","sheets":[{"name":"مقايسة الرخام والجرانيت","maxRow":39,"maxCol":7,"colWidths":[14.0,65.0,14.0,18.0,18.0,22.0,40.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة وحصر أعمال توريد وتركيب الرخام والجرانيت للأرضيات والواجهات الميكانيكية إكسيل","bg":"#1C1917","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":"جدول كميات هندسي تفصيلي لتشطيبات الحجر الطبيعي والرخام والجرانيت وفق كود البناء السعودي SBC 401 والمعايير الأمريكية ASTM C503 / C615","bg":"#292524","fg":"#FFFFFF","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":34.0,"cells":[{"c":"A4","v":"اسم المشروع:","fg":"#1C1917","b":true},{"c":"B4","v":"مشروع الفندق التجاري والبرج السكني الفاخر","fg":"#1C1917","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"رقم المقايسة:","fg":"#1C1917","b":true},{"c":"F4","v":"BOQ-MRB-2026","fg":"#1C1917","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"المالك / جهة الإشراف:","fg":"#1C1917","b":true},{"c":"B5","v":"شركة التطوير العقاري - استشاري العمارة والديكور","fg":"#1C1917","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"العملة الرسمية:","fg":"#1C1917","b":true},{"c":"F5","v":"ريال سعودي (SAR)","fg":"#1C1917","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المقاول المنفذ:","fg":"#1C1917","b":true},{"c":"B6","v":"شركة البنيان لأعمال المقاولات والتشطيبات التخصصية","fg":"#1C1917","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ الحصر:","fg":"#1C1917","b":true},{"c":"F6","v":"2026-10-11","fg":"#1C1917","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"رقم البند","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"توصيف بند أعمال الرخام والجرانيت والمواصفات الفنية","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"الكمية الصافية","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"فئة السعر (SAR)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي القيمة (SAR)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"ملاحظات التنفيذ","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"القسم الأول: أعمال رخام الأرضيات الداخلي (Indoor Marble Flooring)","bg":"#92400E","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":"1.01","fg":"#1C1917","b":true,"al":"center"},{"c":"B10","v":"توريد وتركيب رخام أرضيات صالات الاستقبال والمداخل من نوع كريما مارفل إسباني (Crema Marfil Extra) ألواح مقاس 80×80×2 سم، تركيب بالمونة الأسمنتية ومادة اللصق المرنة، شامل الفواصل والتسقية بالجراوت الإيطالي المطابق للون.","fg":"#1C1917"},{"c":"C10","v":"م²","fg":"#1C1917","al":"center"},{"c":"D10","v":1450,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":360,"in":true,"fg":"#1C1917","nf":"#,##0.00"},{"c":"F10","v":522000,"f":"=D10*E10","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G10","v":"شامل مادة العزل الحامية للظهر (Waterproofing Backing)","fg":"#1C1917"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"1.02","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center"},{"c":"B11","v":"توريد وتركيب رخام أرضيات الممرات والغرف الرئيسية من نوع بوتشينو كلاسيك إيطالي (Botticino Classico) مقاس 60×60×2 سم، فرز أول خالي من الشروخ والسوس، ملمع ومجلي ومحمي.","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C11","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D11","v":880,"in":true,"bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":290,"in":true,"bg":"#FAFAF9","fg":"#1C1917","nf":"#,##0.00"},{"c":"F11","v":255200,"f":"=D11*E11","bg":"#FAFAF9","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G11","v":"مطابق لمواصفات ASTM C503","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"1.03","fg":"#1C1917","b":true,"al":"center"},{"c":"B12","v":"توريد وتركيب لوحات أرضيات مركزية بوكماتش (Bookmatch Slabs) رخام ستاتوريو / كلكتا إيطالي مقاسات خاصة للأبهية الرئيسية مع التشكيل الهندسي المتناظر.","fg":"#1C1917"},{"c":"C12","v":"م²","fg":"#1C1917","al":"center"},{"c":"D12","v":160,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":780,"in":true,"fg":"#1C1917","nf":"#,##0.00"},{"c":"F12","v":124800,"f":"=D12*E12","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G12","v":"تركيب بدقة تطابق العروق المتناظرة","fg":"#1C1917"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"إجمالي أعمال رخام الأرضيات الداخلي (Indoor Marble Flooring):","bg":"#FFFBEB","fg":"#78350F","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":902000,"f":"=SUM(F10:F12)","bg":"#FFFBEB","fg":"#78350F","b":true,"nf":"#,##0.00"},{"c":"G13","v":"","bg":"#FFFBEB","al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"القسم الثاني: تكسيات الحوائط والواجهات الميكانيكية (Mechanical Wall Cladding)","bg":"#92400E","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":128.0,"cells":[{"c":"A15","v":"2.01","fg":"#1C1917","b":true,"al":"center"},{"c":"B15","v":"توريد وتركيب تكسيات حوائط بهو المدخل الرئيسي بارتفاع 6 أمتار بنظام التثبيت الميكانيكي (Mechanical Cladding) من حجر الترافرتين الإيطالي نافونا أو رخام عماني بيج مقاس 120×60×3 سم، شامل الشاسيه المجلفن وكانات الستانلس ستيل 316 والمسامير والأنكورز وملا الفواصل بالسيليكون الإنشائي.","fg":"#1C1917"},{"c":"C15","v":"م²","fg":"#1C1917","al":"center"},{"c":"D15","v":620,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":480,"in":true,"fg":"#1C1917","nf":"#,##0.00"},{"c":"F15","v":297600,"f":"=D15*E15","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G15","v":"شامل دراسة أحمال الرياح والتمدد الحراري","fg":"#1C1917"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"2.02","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center"},{"c":"B16","v":"توريد وتركيب تكسيات جدران المصاعد والمطروقات الخارجية برخام إمبيرادور دارك إسباني (Emperador Dark) مقاس 60×30×2 سم تثبيت ميكانيكي آمن.","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C16","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D16","v":340,"in":true,"bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":390,"in":true,"bg":"#FAFAF9","fg":"#1C1917","nf":"#,##0.00"},{"c":"F16","v":132600,"f":"=D16*E16","bg":"#FAFAF9","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G16","v":"شامل الكانات والزوايا الإنشائية","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"إجمالي تكسيات الحوائط والواجهات الميكانيكية (Mechanical Wall Cladding):","bg":"#FFFBEB","fg":"#78350F","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":430200,"f":"=SUM(F15:F16)","bg":"#FFFBEB","fg":"#78350F","b":true,"nf":"#,##0.00"},{"c":"G17","v":"","bg":"#FFFBEB","al":"center"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"القسم الثالث: أدراج وسلالم الجرانيت الطبيعي (Granite Stairs & Steps)","bg":"#92400E","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"3.01","fg":"#1C1917","b":true,"al":"center"},{"c":"B19","v":"توريد وتركيب درج وسلالم الطوارئ والمداخل الخارجية من الجرانيت الطبيعي السعودي (جرانيت نجران براون أو روزا بيتي) سمك 3 سم للنائمة بحافة مشطوفة وشطف نصف دائري (Bullnose) وسمك 2 سم للقائمة، مع شريط مانع للانزلاق محفور بالليزر (Sandblasted Anti-Slip).","fg":"#1C1917"},{"c":"C19","v":"م.ط","fg":"#1C1917","al":"center"},{"c":"D19","v":420,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":185,"in":true,"fg":"#1C1917","nf":"#,##0.00"},{"c":"F19","v":77700,"f":"=D19*E19","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G19","v":"شامل الفرملة المانعة للانزلاق 3 خطوط","fg":"#1C1917"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"3.02","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center"},{"c":"B20","v":"توريد وتركيب بسطات وصدفات السلالم الرئيسية من الجرانيت الأسود اللامع (Absolute Black Granite) سمك 2 سم مع الجلي والتلميع.","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C20","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D20","v":185,"in":true,"bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":310,"in":true,"bg":"#FAFAF9","fg":"#1C1917","nf":"#,##0.00"},{"c":"F20","v":57350,"f":"=D20*E20","bg":"#FAFAF9","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G20","v":"مقاومة عالية للاحتكاك والتآكل ASTM C615","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"إجمالي أدراج وسلالم الجرانيت الطبيعي (Granite Stairs & Steps):","bg":"#FFFBEB","fg":"#78350F","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F21","v":135050,"f":"=SUM(F19:F20)","bg":"#FFFBEB","fg":"#78350F","b":true,"nf":"#,##0.00"},{"c":"G21","v":"","bg":"#FFFBEB","al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"القسم الرابع: وزرات الرخام والجرانيت (Skirting Tiles)","bg":"#92400E","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"4.01","fg":"#1C1917","b":true,"al":"center"},{"c":"B23","v":"توريد وتركيب وزرات رخام كريما مارفل ارتفاع 10 سم وسمك 2 سم مطابقة لأرضيات الصالات مع شطف الحافة العلوية (Chamfer 45) وتلميع الوجه الظاهر.","fg":"#1C1917"},{"c":"C23","v":"م.ط","fg":"#1C1917","al":"center"},{"c":"D23","v":750,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E23","v":45,"in":true,"fg":"#1C1917","nf":"#,##0.00"},{"c":"F23","v":33750,"f":"=D23*E23","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G23","v":"تركيب غاطس أو بارز حسب التفاصيل المعمارية","fg":"#1C1917"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"4.02","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center"},{"c":"B24","v":"توريد وتركيب وزرات جرانيت أسود ارتفاع 15 سم للمداخل الرئيسية وممرات الخدمات.","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C24","v":"م.ط","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D24","v":280,"in":true,"bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E24","v":55,"in":true,"bg":"#FAFAF9","fg":"#1C1917","nf":"#,##0.00"},{"c":"F24","v":15400,"f":"=D24*E24","bg":"#FAFAF9","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G24","v":"شامل مادة اللصق والتسقية","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"إجمالي وزرات الرخام والجرانيت (Skirting Tiles):","bg":"#FFFBEB","fg":"#78350F","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F25","v":49150,"f":"=SUM(F23:F24)","bg":"#FFFBEB","fg":"#78350F","b":true,"nf":"#,##0.00"},{"c":"G25","v":"","bg":"#FFFBEB","al":"center"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"القسم الخامس: كاونترات ومغاسل الرخام (Marble Countertops & Vanities)","bg":"#92400E","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"5.01","fg":"#1C1917","b":true,"al":"center"},{"c":"B27","v":"توريد وتصنيع وتركيب أسطح مغاسل دورات المياه الفندقية من رخام كلكتا جولد أو تاسيوس يوناني سمك 2 سم مدبل الحواف (Double Edge) شامل فتحات الأحواض والخلاطات الساقطة وتثبيت الشاسيه الحديدي الحامل المعالج ضد الصدأ.","fg":"#1C1917"},{"c":"C27","v":"م.ط","fg":"#1C1917","al":"center"},{"c":"D27","v":95,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E27","v":520,"in":true,"fg":"#1C1917","nf":"#,##0.00"},{"c":"F27","v":49400,"f":"=D27*E27","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G27","v":"شامل التسكيب والعزل المضاد للبقع","fg":"#1C1917"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"إجمالي كاونترات ومغاسل الرخام (Marble Countertops & Vanities):","bg":"#FFFBEB","fg":"#78350F","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F28","v":49400,"f":"=SUM(F27:F27)","bg":"#FFFBEB","fg":"#78350F","b":true,"nf":"#,##0.00"},{"c":"G28","v":"","bg":"#FFFBEB","al":"center"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"القسم السادس: أعمال الجلي والتلميع والعزل الكريستالي (Grinding & Sealing)","bg":"#92400E","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":128.0,"cells":[{"c":"A30","v":"6.01","fg":"#1C1917","b":true,"al":"center"},{"c":"B30","v":"أعمال الجلي بالألماس والتسوية وإزالة الفروقات (Lippage Removal) لكافة أرضيات الرخام المركبة، والمعالجة بالجولدن كيميائي، والتلميع بأقراص الكريستال الإيطالي (Crystallization)، وتطبيق طبقة حماية عازلة للنانو مضادة لامتصاص السوائل والزيوت (Nano Hydrophobic Sealer).","fg":"#1C1917"},{"c":"C30","v":"م²","fg":"#1C1917","al":"center"},{"c":"D30","v":2490,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E30","v":45,"in":true,"fg":"#1C1917","nf":"#,##0.00"},{"c":"F30","v":112050,"f":"=D30*E30","fg":"#1C1917","b":true,"nf":"#,##0.00"},{"c":"G30","v":"تسليم أسطح مرآة فائقة اللمعان Gloss > 85","fg":"#1C1917"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"إجمالي أعمال الجلي والتلميع والعزل الكريستالي (Grinding & Sealing):","bg":"#FFFBEB","fg":"#78350F","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F31","v":112050,"f":"=SUM(F30:F30)","bg":"#FFFBEB","fg":"#78350F","b":true,"nf":"#,##0.00"},{"c":"G31","v":"","bg":"#FFFBEB","al":"center"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Subtotal):","bg":"#1C1917","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F32","v":1677850,"f":"=F13+F17+F21+F25+F28+F31","bg":"#1C1917","fg":"#FFFFFF","b":true,"nf":"#,##0.00"},{"c":"G32","v":"","bg":"#1C1917","al":"center"}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"ضريبة القيمة المضافة (VAT 15%):","bg":"#FFFBEB","fg":"#78350F","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F33","v":251677.5,"f":"=F32*0.15","bg":"#FFFBEB","fg":"#78350F","b":true,"nf":"#,##0.00"},{"c":"G33","v":"ضريبة القيمة المضافة المقررة في المملكة","bg":"#FFFBEB","al":"center"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"صافي القيمة الإجمالية للمقايسة شاملة الضريبة (Grand Total Incl. VAT):","bg":"#FEF3C7","fg":"#78350F","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F34","v":1929527.5,"f":"=F32+F33","bg":"#FEF3C7","fg":"#78350F","b":true,"nf":"#,##0.00"},{"c":"G34","v":"شامل التوريد والتركيب والجلي والضريبة","bg":"#FEF3C7","al":"center"}]},{"r":35,"h":28.0,"cells":[{"c":"A35","v":""},{"c":"B35","v":""},{"c":"C35","v":""},{"c":"D35","v":""},{"c":"E35","v":""},{"c":"F35","v":""},{"c":"G35","v":""}]},{"r":36,"h":52.0,"cells":[{"c":"A36","v":"إجمالي قيمة الأعمال قبل الضريبة:\n=F32","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","rs":2,"cs":2},{"skip":true},{"c":"C36","v":"قيمة الضريبة (15%):\n=F33","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","rs":2,"cs":2},{"skip":true},{"c":"E36","v":"الإجمالي النهائي شامل الضريبة:\n=F34","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","rs":2,"cs":3},{"skip":true},{"skip":true}]},{"r":37,"h":28.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":38,"h":28.0,"cells":[{"c":"A38","v":""},{"c":"B38","v":""},{"c":"C38","v":""},{"c":"D38","v":""},{"c":"E38","v":""},{"c":"F38","v":""},{"c":"G38","v":""}]},{"r":39,"h":72.0,"cells":[{"c":"A39","v":"مهندس حصر الكميات والمقايسات:\nم. حسام الدين عبد الله\nالتوقيع: ........................","fg":"#1C1917","al":"center","cs":2},{"skip":true},{"c":"C39","v":"مدير إدارة التشطيبات المعمارية:\nم. خالد الشريف\nالتوقيع: ........................","fg":"#1C1917","al":"center","cs":2},{"skip":true},{"c":"E39","v":"استشاري العمارة والديكور:\nالمكتب الاستشاري الهندسي\nالاعتماد: ........................","fg":"#1C1917","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"تحليل أسعار بنود الرخام","maxRow":13,"maxCol":7,"colWidths":[45.0,22.0,22.0,24.0,20.0,22.0,38.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"تحليل سعر المتر المربع لبنود الرخام والجرانيت (Unit Rate Cost Breakdown)","bg":"#1C1917","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":"تفكيك عناصر التكلفة (سعر الخام، الهالك، المصنعيات، المونة / الشاسيهات، الجلي، ونسبة أرباح المقاول)","bg":"#292524","fg":"#FFFFFF","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":"عنصر التكلفة المباشرة وغير المباشرة","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الكريما مارفل (أرضيات م²)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"البوتشينو (أرضيات م²)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الترافرتين (واجهات ميكانيكية م²)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"درج الجرانيت (م.ط)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"رخام كلكتا كاونترات (م.ط)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ملاحظات وتفاصيل الاحتساب","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"سعر شراء الخام من المصنع / المحجر (SAR)","fg":"#1C1917"},{"c":"B5","v":185,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"C5","v":150,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"D5","v":210,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E5","v":85,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F5","v":260,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"G5","v":"شامل النقل لموقع المشروع","fg":"#1C1917"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"نسبة الهالك الطبيعي في التقطيع والفرز (%)","fg":"#1C1917"},{"c":"B6","v":0.08,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"C6","v":0.08,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"D6","v":0.12,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"E6","v":0.1,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F6","v":0.15,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G6","v":"هالك الزوايا والشطف وتفصيل المقاسات","fg":"#1C1917"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"تكلفة الهالك المضافة (SAR)","fg":"#1C1917"},{"c":"B7","v":14.8,"f":"=B5*B6","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"C7","v":12,"f":"=C5*C6","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"D7","v":25.2,"f":"=D5*D6","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E7","v":8.5,"f":"=E5*E6","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F7","v":39,"f":"=F5*F6","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"G7","v":"سعر الخام × نسبة الهالك","fg":"#1C1917"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"تكلفة مواد اللصق / المونة / الكانات والشاسيه (SAR)","fg":"#1C1917"},{"c":"B8","v":35,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"C8","v":30,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"D8","v":95,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E8","v":25,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F8","v":55,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"G8","v":"رمل ومونة أسمنتية أو كانات ستانلس 316","fg":"#1C1917"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"أجور عمالة التركيب والصناع المهرة (SAR)","fg":"#1C1917"},{"c":"B9","v":65,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"C9","v":55,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"D9","v":85,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E9","v":35,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F9","v":75,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"G9","v":"فنيي تركيب رخام معتمدين","fg":"#1C1917"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"تكلفة الجلي الماسي والتلميع والعزل (SAR)","fg":"#1C1917"},{"c":"B10","v":25,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"C10","v":20,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"D10","v":15,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E10","v":10,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F10","v":35,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"G10","v":"أقراص دياموند وجولدن وكريستال","fg":"#1C1917"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة للوحدة (Direct Cost - SAR)","fg":"#1C1917","b":true},{"c":"B11","v":324.8,"f":"=B5+B7+B8+B9+B10","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"C11","v":267,"f":"=C5+C7+C8+C9+C10","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":430.2,"f":"=D5+D7+D8+D9+D10","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":163.5,"f":"=E5+E7+E8+E9+E10","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":464,"f":"=F5+F7+F8+F9+F10","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"مجموع تكاليف الخام والمصنعيات","fg":"#1C1917"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"نسبة المصاريف غير المباشرة والأرباح (Overhead & Profit %)","fg":"#1C1917"},{"c":"B12","v":0.12,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"C12","v":0.12,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"D12","v":0.15,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"E12","v":0.12,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F12","v":0.15,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G12","v":"12% - 15% هامش المقاول الإنشائي","fg":"#1C1917"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"سعر البيع وفئة المقايسة المحسوبة (Calculated Unit Rate - SAR)","fg":"#1C1917","b":true},{"c":"B13","v":363.776,"f":"=B11*(1+B12)","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"C13","v":299.04,"f":"=C11*(1+C12)","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":494.73,"f":"=D11*(1+D12)","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":183.12,"f":"=E11*(1+E12)","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":533.6,"f":"=F11*(1+F12)","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":"التكلفة المباشرة × (1 + نسبة الأرباح)","fg":"#1C1917"}]}]},{"name":"دليل المواصفات الفنية للرخام","maxRow":11,"maxCol":7,"colWidths":[28.0,22.0,22.0,22.0,22.0,20.0,38.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"دليل المواصفات القياسية واختبارات الرخام والجرانيت وفق المعايير الأمريكية ASTM","bg":"#1C1917","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""}]},{"r":3,"h":52.0,"cells":[{"c":"A3","v":"اسم الحجر التجاري","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"النوع الجيولوجي","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"بلد المنشأ","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"مقاومة الضغط (MPa - ASTM C170)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"مقاومة الانحناء (MPa - ASTM C880)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"نسبة الامتصاص (% - ASTM C97)","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"الاستخدام المثالي الموصى به","bg":"#451A03","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"كريما مارفل (Crema Marfil)","fg":"#1C1917","b":true},{"c":"B4","v":"رخام كلسي متبلور","fg":"#1C1917","al":"center"},{"c":"C4","v":"إسبانيا","fg":"#1C1917","al":"center"},{"c":"D4","v":110,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"0.0"},{"c":"E4","v":16.5,"in":true,"fg":"#1C1917","al":"center","nf":"0.0"},{"c":"F4","v":0.15,"in":true,"fg":"#1C1917","al":"center","nf":"0.00%"},{"c":"G4","v":"أرضيات صالات واستقبال داخلي","fg":"#1C1917"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"بوتشينو كلاسيك (Botticino)","bg":"#FAFAF9","fg":"#1C1917","b":true},{"c":"B5","v":"رخام جيري صلب","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"C5","v":"إيطاليا","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D5","v":125,"in":true,"bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"0.0"},{"c":"E5","v":18,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0"},{"c":"F5","v":0.18,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00%"},{"c":"G5","v":"أرضيات غرف وممرات داخلية","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ستاتوريو / كلكتا (Calacatta)","fg":"#1C1917","b":true},{"c":"B6","v":"رخام متبلور أبيض نقي","fg":"#1C1917","al":"center"},{"c":"C6","v":"إيطاليا (كارارا)","fg":"#1C1917","al":"center"},{"c":"D6","v":95,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"0.0"},{"c":"E6","v":14.5,"in":true,"fg":"#1C1917","al":"center","nf":"0.0"},{"c":"F6","v":0.22,"in":true,"fg":"#1C1917","al":"center","nf":"0.00%"},{"c":"G6","v":"لوحات بوكماتش ومغاسل فندقية","fg":"#1C1917"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"ترافرتين روماني (Travertine)","bg":"#FAFAF9","fg":"#1C1917","b":true},{"c":"B7","v":"حجر جيري مسامي","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"C7","v":"إيطاليا","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D7","v":85,"in":true,"bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"0.0"},{"c":"E7","v":12,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0"},{"c":"F7","v":0.85,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00%"},{"c":"G7","v":"تكسيات واجهات ميكانيكية وحوائط","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"رخام عماني بيج (Omani Beige)","fg":"#1C1917","b":true},{"c":"B8","v":"رخام دولوميتي","fg":"#1C1917","al":"center"},{"c":"C8","v":"سلطنة عمان","fg":"#1C1917","al":"center"},{"c":"D8","v":120,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"0.0"},{"c":"E8","v":17.5,"in":true,"fg":"#1C1917","al":"center","nf":"0.0"},{"c":"F8","v":0.14,"in":true,"fg":"#1C1917","al":"center","nf":"0.00%"},{"c":"G8","v":"أرضيات وممرات وواجهات داخلية","fg":"#1C1917"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"جرانيت نجران براون (Najran)","bg":"#FAFAF9","fg":"#1C1917","b":true},{"c":"B9","v":"جرانيت ناري صلب","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"C9","v":"المملكة العربية السعودية","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D9","v":165,"in":true,"bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"0.0"},{"c":"E9","v":22,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0"},{"c":"F9","v":0.08,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00%"},{"c":"G9","v":"أدراج وسلالم ومداخل خارجية شديدة التحمل","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"جرانيت أسود أسواني / حلايب","fg":"#1C1917","b":true},{"c":"B10","v":"جرانيت ناري حبيبي","fg":"#1C1917","al":"center"},{"c":"C10","v":"مصر","fg":"#1C1917","al":"center"},{"c":"D10","v":155,"in":true,"fg":"#1C1917","b":true,"al":"center","nf":"0.0"},{"c":"E10","v":20.5,"in":true,"fg":"#1C1917","al":"center","nf":"0.0"},{"c":"F10","v":0.1,"in":true,"fg":"#1C1917","al":"center","nf":"0.00%"},{"c":"G10","v":"أرضيات مداخل وبسطات سلالم ومطابخ","fg":"#1C1917"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"جرانيت أسود مطلق (Absolute Black)","bg":"#FAFAF9","fg":"#1C1917","b":true},{"c":"B11","v":"جرانيت ناري جابرو","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"C11","v":"الهند / زيمبابوي","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D11","v":190,"in":true,"bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"0.0"},{"c":"E11","v":26,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0"},{"c":"F11","v":0.05,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00%"},{"c":"G11","v":"كاونترات أسطح عمل وأدراج فخمة","bg":"#FAFAF9","fg":"#1C1917"}]}]}]}