{"slug":"natural-stone-mechanical-cladding-and-facade-boq-sheet","sheets":[{"name":"حصر مسطحات الواجهات والفتحات","maxRow":22,"maxCol":11,"colWidths":[10.0,52.0,18.0,35.0,16.0,16.0,20.0,20.0,22.0,18.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر مسطحات الواجهات وتكسيات الحجر الطبيعي الميكانيكي (SBC 201 / ASTM C1242)","bg":"#1C1917","fg":"#FFFFFF","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":42.0,"cells":[{"c":"A2","v":"جدول الحصر الهندسي الدقيق للواجهات الأربع مع خصم الفتحات والمعماريات البارزة وكشف الجلسات وفق المواصفات القياسية","bg":"#292524","fg":"#FFFFFF","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":34.0,"cells":[{"c":"A3","v":"إجمالي مسطح الواجهات الإجمالي (Gross Area)","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"إجمالي مسطحات الفتحات والشبابيك المخصومة","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G3","v":"مسطح كشف الجلسات والعتبات المضافة (Jambs)","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J3","v":"صافي مسطح تكسية الحجر النهائي (Net)","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":2},{"skip":true}]},{"r":4,"h":48.0,"cells":[{"c":"A4","v":1981.35,"f":"=SUM(I7:I10)","bg":"#F0F9FF","fg":"#0369A1","b":true,"al":"center","nf":"#,##0.00 \" م²\"","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":183,"f":"=SUM(I14:I21)","bg":"#FEE2E2","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00 \" م²\"","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":90.76,"f":"=SUM(K14:K21)","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center","nf":"#,##0.00 \" م²\"","cs":3},{"skip":true},{"skip":true},{"c":"J4","v":1889.11,"f":"=A4-D4+G4","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \" م²\"","cs":2},{"skip":true}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"أولاً: حصر المسطحات الهندسية الإجمالية للواجهات الأربع (Gross Facade Takeoff)","bg":"#44403C","fg":"#FFFFFF","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":42.0,"cells":[{"c":"A6","v":"م","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B6","v":"توصيف الواجهة المعمارية","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"الاتجاه","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"نوع الحجر المقترح","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"طول الواجهة (م)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F6","v":"ارتفاع الواجهة (م)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G6","v":"المسطح الإجمالي (م²)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H6","v":"مسطح الدروة السطحية (م²)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I6","v":"إجمالي المسطح المجمع (م²)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J6","v":"نسبة المسطح من المبنى","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K6","v":"ملاحظات وتفاصيل التثبيت","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":1,"fg":"#1C1917","al":"center"},{"c":"B7","v":"الواجهة الرئيسية الأمامية (Main Facade)","fg":"#1C1917"},{"c":"C7","v":"شمالية","fg":"#1C1917","al":"center"},{"c":"D7","v":"حجر الرياض نخب أول مجلي 3سم","fg":"#1C1917"},{"c":"E7","v":28.5,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F7","v":14.2,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G7","v":404.7,"f":"=E7*F7","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H7","v":71.25,"f":"=E7*2.5","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"I7","v":475.95,"f":"=G7+H7","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":0,"f":"=I7/$I$11","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"K7","v":"تكسية ميكانيكية بشاسيه حديد مجلفن وكانات ستانلس 304","fg":"#1C1917"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":2,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B8","v":"الواجهة الجانبية الشرقية (East Facade)","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C8","v":"شرقية","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D8","v":"حجر الرياض نخب أول بوشاردر 3سم","bg":"#FAFAF9","fg":"#1C1917"},{"c":"E8","v":34,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F8","v":13.8,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G8","v":469.2,"f":"=E8*F8","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H8","v":61.2,"f":"=E8*1.8","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"I8","v":530.4,"f":"=G8+H8","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":0,"f":"=I8/$I$11","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"K8","v":"تثبيت ميكانيكي بمسامير وفيشر استانلس ستيل مع عازل حراري","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":3,"fg":"#1C1917","al":"center"},{"c":"B9","v":"الواجهة الخلفية (Rear Facade)","fg":"#1C1917"},{"c":"C9","v":"جنوبية","fg":"#1C1917","al":"center"},{"c":"D9","v":"حجر طبيعي كريمي سوري نخب أول","fg":"#1C1917"},{"c":"E9","v":28.5,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F9","v":13.8,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G9","v":393.3,"f":"=E9*F9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H9","v":51.3,"f":"=E9*1.8","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"I9","v":444.6,"f":"=G9+H9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":0,"f":"=I9/$I$11","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"K9","v":"تثبيت ميكانيكي مع فراغ هوائي 5سم للتهوية والعزل","fg":"#1C1917"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":4,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B10","v":"الواجهة الجانبية الغربية (West Facade)","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C10","v":"غربية","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D10","v":"حجر الرياض نخب أول بوشاردر 3سم","bg":"#FAFAF9","fg":"#1C1917"},{"c":"E10","v":34,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F10","v":13.8,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G10","v":469.2,"f":"=E10*F10","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H10","v":61.2,"f":"=E10*1.8","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"I10","v":530.4,"f":"=G10+H10","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":0,"f":"=I10/$I$11","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"K10","v":"تثبيت ميكانيكي صامت مقاوم للرياح طبقاً لـ ASTM C1242","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":11,"h":42.0,"cells":[{"c":"A11","v":"الإجمالي العام لمسطحات الواجهات والدرامي (Gross Facades Area)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":1736.4,"f":"=SUM(G7:G10)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":244.95,"f":"=SUM(H7:H10)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":1981.35,"f":"=SUM(I7:I10)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":0,"f":"=SUM(J7:J10)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"0.0%"},{"c":"K11","v":"شامل الدروة والستائر العلوية","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: جدول خصم فتحات النوافذ والأبواب وإضافة كشف الجلسات والعتبات (Openings & Jamb Reveals)","bg":"#44403C","fg":"#FFFFFF","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":13,"h":52.0,"cells":[{"c":"A13","v":"كود الفتحة","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"توصيف الفتحة المعمارية","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"الموقع بالواجهات","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"العدد الإجمالي","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"العرض (م)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"الارتفاع (م)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"مسطح الفتحة الواحدة (م²)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H13","v":"عمق الغاطس / الجلسة (م)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I13","v":"إجمالي المسطح المخصوم (م²)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J13","v":"محيط الفتحة الإجمالي (م.ط)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K13","v":"مسطح كشف الجلسات المضاف (م²)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"W-01","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B14","v":"شباك صالونات واستقبال رئيسي كبير","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C14","v":"الواجهة الرئيسية (أمامية)","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D14","v":8,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"E14","v":2.4,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F14","v":2.2,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G14","v":5.28,"f":"=E14*F14","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H14","v":0.25,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"I14","v":42.24,"f":"=D14*G14","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":73.6,"f":"=D14*2*(E14+F14)","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"K14","v":18.4,"f":"=J14*H14","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"W-02","fg":"#1C1917","al":"center"},{"c":"B15","v":"شباك غرف نوم رئيسية ماستر","fg":"#1C1917"},{"c":"C15","v":"الواجهات الشرقية والغربية","fg":"#1C1917","al":"center"},{"c":"D15","v":16,"in":true,"fg":"#1C1917","al":"center"},{"c":"E15","v":1.8,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F15","v":1.6,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G15","v":2.88,"f":"=E15*F15","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H15","v":0.2,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"I15","v":46.08,"f":"=D15*G15","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":108.8,"f":"=D15*2*(E15+F15)","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"K15","v":21.76,"f":"=J15*H15","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"W-03","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B16","v":"شباك غرف معيشة ومكاتب","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C16","v":"الواجهات الشرقية والخلفية","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D16","v":14,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"E16","v":1.5,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F16","v":1.4,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G16","v":2.1,"f":"=E16*F16","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H16","v":0.2,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"I16","v":29.4,"f":"=D16*G16","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":81.2,"f":"=D16*2*(E16+F16)","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"K16","v":16.24,"f":"=J16*H16","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"W-04","fg":"#1C1917","al":"center"},{"c":"B17","v":"شباك حمامات ومطابخ (لوفر زجاجي)","fg":"#1C1917"},{"c":"C17","v":"الواجهات الخلفية والجانبية","fg":"#1C1917","al":"center"},{"c":"D17","v":12,"in":true,"fg":"#1C1917","al":"center"},{"c":"E17","v":0.8,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F17","v":0.8,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G17","v":0.64,"f":"=E17*F17","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H17","v":0.2,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"I17","v":7.68,"f":"=D17*G17","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":38.4,"f":"=D17*2*(E17+F17)","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"K17","v":7.68,"f":"=J17*H17","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"D-01","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B18","v":"مدخل الفيلا / المبنى الرئيسي المزدوج","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C18","v":"الواجهة الرئيسية","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D18","v":2,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"E18","v":2.6,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F18","v":3.2,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G18","v":8.32,"f":"=E18*F18","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H18","v":0.3,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"I18","v":16.64,"f":"=D18*G18","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J18","v":23.2,"f":"=D18*2*(E18+F18)","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"K18","v":6.96,"f":"=J18*H18","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"D-02","fg":"#1C1917","al":"center"},{"c":"B19","v":"أبواب تراسات وشرفات زجاجية سحاب","fg":"#1C1917"},{"c":"C19","v":"الواجهات الرئيسية والشرقية","fg":"#1C1917","al":"center"},{"c":"D19","v":6,"in":true,"fg":"#1C1917","al":"center"},{"c":"E19","v":2.2,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F19","v":2.4,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G19","v":5.28,"f":"=E19*F19","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H19","v":0.25,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"I19","v":31.68,"f":"=D19*G19","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J19","v":55.2,"f":"=D19*2*(E19+F19)","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"K19","v":13.8,"f":"=J19*H19","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"D-03","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B20","v":"مخارج طوارئ وخدمات خلفية","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C20","v":"الواجهة الخلفية","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D20","v":2,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"E20","v":1.2,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F20","v":2.2,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G20","v":2.64,"f":"=E20*F20","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H20","v":0.2,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"I20","v":5.28,"f":"=D20*G20","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J20","v":13.6,"f":"=D20*2*(E20+F20)","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"K20","v":2.72,"f":"=J20*H20","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"L-01","fg":"#1C1917","al":"center"},{"c":"B21","v":"فتحات تهوية ميكانيكية ودكتات تكييف","fg":"#1C1917"},{"c":"C21","v":"الواجهة الخلفية والسطح","fg":"#1C1917","al":"center"},{"c":"D21","v":4,"in":true,"fg":"#1C1917","al":"center"},{"c":"E21","v":1,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"F21","v":1,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"G21","v":1,"f":"=E21*F21","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H21","v":0.2,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"I21","v":4,"f":"=D21*G21","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J21","v":16,"f":"=D21*2*(E21+F21)","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"K21","v":3.2,"f":"=J21*H21","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":42.0,"cells":[{"c":"A22","v":"إجمالي الفتحات والخصومات والإضافات المعمارية","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D22","v":64,"f":"=SUM(D14:D21)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center"},{"c":"E22","v":"إجمالي مسطحات الخصم وكشف الجلسات","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":183,"f":"=SUM(I14:I21)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"J22","v":410,"f":"=SUM(J14:J21)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"K22","v":90.76,"f":"=SUM(K14:K21)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"مقايسة التكسية الميكانيكية","maxRow":27,"maxCol":9,"colWidths":[10.0,62.0,12.0,18.0,16.0,20.0,18.0,22.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول كميات وتكاليف تكسية الحجر الطبيعي بالنظام الميكانيكي (BOQ & Rates Breakdown)","bg":"#1C1917","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":42.0,"cells":[{"c":"A2","v":"مقايسة توريد وتركيب الحجر والرخام بالكانات الإستانلس 304/316 وشاسيه التثبيت والعوازل وسيليكون الفواصل طبقاً لـ SBC 201","bg":"#292524","fg":"#FFFFFF","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":"إجمالي التكلفة التقديرية للأعمال (غير شامل الضريبة)","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"قيمة ضريبة القيمة المضافة VAT (15%)","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G3","v":"الإجمالي العام النهائي شامل الضريبة (Grand Total)","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":48.0,"cells":[{"c":"A4","v":1141428.483115,"f":"=H25","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \" ر.س\"","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":171214.272467,"f":"=H26","bg":"#F0F9FF","fg":"#0369A1","b":true,"al":"center","nf":"#,##0.00 \" ر.س\"","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":1312642.755582,"f":"=H27","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center","nf":"#,##0.00 \" ر.س\"","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"بند","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"توصيف بند الأعمال والمواصفات الفنية","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الكمية المحصورة","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"نسبة الهالك المقررة","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"الكمية الشاملة للهالك","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"سعر الوحدة (ر.س)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"إجمالي البند (ر.س)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"المواصفة والمرجعية الهندسية","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"1.01","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B6","v":"توريد وتركيب حجر الرياض نخب أول أصفر مجلي سماكة 30مم، مقاسات 60×30 سم، للواجهة الرئيسية، مع عمل الثقوب الجانبية والمجاري للكانات","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C6","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D6","v":442.43,"f":"='حصر مسطحات الواجهات والفتحات'!I7-('حصر مسطحات الواجهات والفتحات'!I14+'حصر مسطحات الواجهات والفتحات'!I18)+('حصر مسطحات الواجهات والفتحات'!K14+'حصر مسطحات الواجهات والفتحات'!K18)","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E6","v":0.08,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F6","v":477.8244,"f":"=D6*(1+E6)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":220,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H6","v":105121.368,"f":"=F6*G6","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":"ASTM C568 / SBC 201","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"1.02","fg":"#1C1917","al":"center"},{"c":"B7","v":"توريد وتركيب حجر الرياض نخب أول بوشاردر خشن سماكة 30مم، مقاسات 60×30 سم، للواجهتين الشرقية والغربية","fg":"#1C1917"},{"c":"C7","v":"م²","fg":"#1C1917","al":"center"},{"c":"D7","v":1005.44,"f":"='حصر مسطحات الواجهات والفتحات'!I8+'حصر مسطحات الواجهات والفتحات'!I10-('حصر مسطحات الواجهات والفتحات'!I15+'حصر مسطحات الواجهات والفتحات'!I16+'حصر مسطحات الواجهات والفتحات'!I19)+('حصر مسطحات الواجهات والفتحات'!K15+'حصر مسطحات الواجهات والفتحات'!K16+'حصر مسطحات الواجهات والفتحات'!K19)","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E7","v":0.08,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F7","v":1085.8752,"f":"=D7*(1+E7)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":195,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H7","v":211745.664,"f":"=F7*G7","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":"ASTM C568 / SBC 201","fg":"#1C1917"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.03","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B8","v":"توريد وتركيب حجر طبيعي كريمي سوري نخب أول سماكة 30مم، مقاسات 50×25 سم، للواجهة الخلفية شامل الجلسات والغواطس","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C8","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D8","v":441.24,"f":"='حصر مسطحات الواجهات والفتحات'!I9-('حصر مسطحات الواجهات والفتحات'!I17+'حصر مسطحات الواجهات والفتحات'!I20+'حصر مسطحات الواجهات والفتحات'!I21)+('حصر مسطحات الواجهات والفتحات'!K17+'حصر مسطحات الواجهات والفتحات'!K20+'حصر مسطحات الواجهات والفتحات'!K21)","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E8","v":0.1,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F8","v":485.364,"f":"=D8*(1+E8)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":185,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H8","v":89792.34,"f":"=F8*G8","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":"SBC 201 / SBC 306","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"1.04","fg":"#1C1917","al":"center"},{"c":"B9","v":"توريد وتركيب كرانيش حجرية وزخارف معمارية بارزة (Cornices & Moldings) مقاس 25×15 سم للواجهة الرئيسية والدرامي","fg":"#1C1917"},{"c":"C9","v":"م.ط","fg":"#1C1917","al":"center"},{"c":"D9","v":145,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E9","v":0.05,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F9","v":152.25,"f":"=D9*(1+E9)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":140,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H9","v":21315,"f":"=F9*G9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":"SBC 201 Architectural Detailing","fg":"#1C1917"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1.05","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B10","v":"توريد كانات وزوايا تثبيت ستانلس ستيل Stainless Steel 304 عالي المقاومة للصدأ سماكة 3مم ومسامير فيشر ميكانيكية (Anchor Bolts)","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C10","v":"طقم","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D10","v":9220.7862,"f":"=F6*4.5+F7*4.5+F8*4.5","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E10","v":0.05,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F10","v":9681.82551,"f":"=D10*(1+E10)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":14.5,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H10","v":140386.469895,"f":"=F10*G10","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":"ASTM C1242 / AISI 304","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"1.06","fg":"#1C1917","al":"center"},{"c":"B11","v":"توريد وتركيب شاسيه حديد مجلفن بالغمر الساخن (Hot-Dip Galvanized Subframe) للبروزات المعمارية والكرانيش والستائر العلوية","fg":"#1C1917"},{"c":"C11","v":"كجم","fg":"#1C1917","al":"center"},{"c":"D11","v":4200,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E11","v":0.03,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F11","v":4326,"f":"=D11*(1+E11)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":12,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H11","v":51912,"f":"=F11*G11","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":"ASTM A123 / SBC 306","fg":"#1C1917"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"1.07","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B12","v":"توريد وتركيب ألواح صوف صخري Rockwool عازل للحرارة والصوت كثافة 50 كجم/م³ سماكة 50مم خلف كسوة الحجر مع التثبيت بالأوتاد البلاستيكية","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C12","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D12","v":1889.11,"f":"='حصر مسطحات الواجهات والفتحات'!J4","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E12","v":0.06,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F12","v":2002.4566,"f":"=D12*(1+E12)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":32,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H12","v":64078.6112,"f":"=F12*G12","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":"ASTM C612 / SBC 601 (كود الطاقة)","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"1.08","fg":"#1C1917","al":"center"},{"c":"B13","v":"توريد وحقن سيليكون فواصل التمدد ومقاومة العوامل الجوية Weatherproof Silicone Sealant مع وضع حبال بولي إيثيلين Backer Rod بعمق 10مم","fg":"#1C1917"},{"c":"C13","v":"م.ط","fg":"#1C1917","al":"center"},{"c":"D13","v":1850,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E13","v":0.08,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F13","v":1998.0,"f":"=D13*(1+E13)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":16,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H13","v":31968,"f":"=F13*G13","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":"ASTM C920 Type S / Class 50","fg":"#1C1917"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"1.09","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B14","v":"دهان البيتومين المطاطي العازل للرطوبة وجهين على الجدران الخرسانية والبلوك خلف الشاسيه قبل أعمال التكسية الميكانيكية","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C14","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D14","v":1889.11,"f":"='حصر مسطحات الواجهات والفتحات'!J4","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E14","v":0.05,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F14","v":1983.5655,"f":"=D14*(1+E14)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":14,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H14","v":27769.917,"f":"=F14*G14","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":"ASTM D1227 / SBC 201","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"1.10","fg":"#1C1917","al":"center"},{"c":"B15","v":"مصنعيات تركيب الحجر وتظبيط المناسيب والوزنات الشاقولية بالليزر واستخدام موازين المياه وتعبئة الفواصل طبقاً لأصول الصنعة","fg":"#1C1917"},{"c":"C15","v":"م²","fg":"#1C1917","al":"center"},{"c":"D15","v":1889.11,"f":"='حصر مسطحات الواجهات والفتحات'!J4","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E15","v":0,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F15","v":1889.11,"f":"=D15*(1+E15)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":75,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H15","v":141683.25,"f":"=F15*G15","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":"ASTM C1242 Site Installation","fg":"#1C1917"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"1.11","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B16","v":"سقالات معدنية ثقيلة واقية مع الشباك ومصاعد المواد لخدمة أعمال واجهات بارتفاع حتى 16 متراً شاملة وسائل السلامة المهنية","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C16","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D16","v":1981.35,"f":"='حصر مسطحات الواجهات والفتحات'!A4","bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E16","v":0,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F16","v":1981.35,"f":"=D16*(1+E16)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":18,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H16","v":35664.3,"f":"=F16*G16","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":"OSHA 1926.451 / SBC 801","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"1.12","fg":"#1C1917","al":"center"},{"c":"B17","v":"أعمال تنظيف وغسيل واجهات الحجر بالصاروخ والمياه المضغوطة وعمل عزل مائي وحماية نانو شفافة طاردة للأتربة (Nano Sealer)","fg":"#1C1917"},{"c":"C17","v":"م²","fg":"#1C1917","al":"center"},{"c":"D17","v":1889.11,"f":"='حصر مسطحات الواجهات والفتحات'!J4","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"E17","v":0.05,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"F17","v":1983.5655,"f":"=D17*(1+E17)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":15,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"H17","v":29753.4825,"f":"=F17*G17","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":"ASTM C97 Water Repellent","fg":"#1C1917"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"إجمالي تكلفة المواد والتوريدات الأساسية (Items 1.01 to 1.09)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H18","v":744089.370095,"f":"=SUM(H6:H14)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":"إجمالي مركب","bg":"#E7E5E4","fg":"#1C1917","al":"center"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"إجمالي تكلفة المصنعيات والتركيبات الميكانيكية (Item 1.10)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H19","v":141683.25,"f":"=H15","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":"إجمالي مركب","bg":"#E7E5E4","fg":"#1C1917","al":"center"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"إجمالي تكلفة السقالات ومعدات السلامة والتنظيف (Items 1.11 to 1.12)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H20","v":65417.7825,"f":"=SUM(H16:H17)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":"إجمالي مركب","bg":"#E7E5E4","fg":"#1C1917","al":"center"}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"إجمالي تكاليف الأعمال المباشرة (Direct Costs Subtotal)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H21","v":951190.402595,"f":"=SUM(H18:H20)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I21","v":"إجمالي مركب","bg":"#E7E5E4","fg":"#1C1917","al":"center"}]},{"r":22,"h":38.0,"cells":[{"c":"A22","v":"تكاليف غير مباشرة وإشراف موقعي وإداري (Site Overheads 7%)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H22","v":66583.328182,"f":"=H21*0.07","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I22","v":"إجمالي مركب","bg":"#E7E5E4","fg":"#1C1917","al":"center"}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":"أرباح المقاول ومخاطر تقلبات الأسعار (Contractor Margin & Risk 10%)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H23","v":95119.04026,"f":"=H21*0.10","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I23","v":"إجمالي مركب","bg":"#E7E5E4","fg":"#1C1917","al":"center"}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"احتياطي طوارئ بنود مستجدة (Contingency 3%)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H24","v":28535.712078,"f":"=H21*0.03","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I24","v":"إجمالي مركب","bg":"#E7E5E4","fg":"#1C1917","al":"center"}]},{"r":25,"h":42.0,"cells":[{"c":"A25","v":"إجمالي قيمة المقايسة قبل الضريبة (Total Before VAT)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H25","v":1141428.483115,"f":"=H21+H22+H23+H24","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I25","v":"إجمالي مركب","bg":"#E7E5E4","fg":"#1C1917","al":"center"}]},{"r":26,"h":42.0,"cells":[{"c":"A26","v":"ضريبة القيمة المضافة المقررة (VAT 15%)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H26","v":171214.272467,"f":"=H25*0.15","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"I26","v":"إجمالي مركب","bg":"#E7E5E4","fg":"#1C1917","al":"center"}]},{"r":27,"h":42.0,"cells":[{"c":"A27","v":"الإجمالي العام النهائي للمقايسة شامل الضريبة (Grand Total with VAT)","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H27","v":1312642.755582,"f":"=H25+H26","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"I27","v":"إجمالي مركب","bg":"#FFFBEB","fg":"#1C1917","al":"center"}]}]},{"name":"تحليل سعر المتر والهالك","maxRow":21,"maxCol":8,"colWidths":[8.0,60.0,12.0,18.0,18.0,16.0,24.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل سعر المتر المربع التقديري لتكسية الحجر الميكانيكي (Unit Rate Analysis)","bg":"#1C1917","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"تحليل عناصر التكلفة للمتر المربع الواحد: سعر الحجر، الهالك، كانات الإستانلس، مسامير التثبيت، العوازل، المصنعيات، والربحية","bg":"#292524","fg":"#FFFFFF","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":"التكلفة المباشرة للمتر المربع (Direct Cost / m²)","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":2},{"skip":true},{"c":"C3","v":"سعر البيع المقترح للمتر قبل الضريبة (Selling Price / m²)","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F3","v":"سعر البيع النهائي للمتر شامل الضريبة 15%","bg":"#F5F5F4","fg":"#292524","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":48.0,"cells":[{"c":"A4","v":397.012,"f":"=G16","bg":"#F0F9FF","fg":"#0369A1","b":true,"al":"center","nf":"#,##0.00 \" ر.س\"","cs":2},{"skip":true},{"c":"C4","v":488.32476,"f":"=G20","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00 \" ر.س\"","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":561.573474,"f":"=G21","bg":"#DCFCE7","fg":"#166534","b":true,"al":"center","nf":"#,##0.00 \" ر.س\"","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"م","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"عنصر التكلفة التحليلي","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"معدل الاستهلاك / م²","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"سعر وحدة الخامة (ر.س)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"نسبة الفاقد والهالك","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"تكلفة العنصر للمتر المربع (ر.س)","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"المعايير والملاحظات الفنية","bg":"#292524","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":1,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B6","v":"ألواح حجر الرياض نخب أول سماكة 30مم مقاس 60×30 سم توريد موقع","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C6","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D6","v":1,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E6","v":160,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F6","v":0.08,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G6","v":172.8,"f":"=D6*E6*(1+F6)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":"نسبة هالك القص والشطف 8% طبقاً لطبيعة المقاس","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":2,"fg":"#1C1917","al":"center"},{"c":"B7","v":"كانات وزوايا ستانلس ستيل AISI 304 سماكة 3مم مع البنوز","fg":"#1C1917"},{"c":"C7","v":"قطعة","fg":"#1C1917","al":"center"},{"c":"D7","v":4.5,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E7","v":8.5,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F7","v":0.04,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G7","v":39.78,"f":"=D7*E7*(1+F7)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":"4.5 كانة لكل متر مربع حجر وفق كود ASTM C1242","fg":"#1C1917"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":3,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B8","v":"مسامير وفيشر ميكانيكي ستانلس ستيل Expansion Anchor M10","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C8","v":"مسمار","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D8","v":4.5,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E8","v":5,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F8","v":0.05,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G8","v":23.625,"f":"=D8*E8*(1+F8)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":"تثبيت بالخرسانة والبلوك المصمت","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"fg":"#1C1917","al":"center"},{"c":"B9","v":"صوف صخري عازل للحرارة 50مم كثافة 50 كجم مع المسامير البلاستيكية","fg":"#1C1917"},{"c":"C9","v":"م²","fg":"#1C1917","al":"center"},{"c":"D9","v":1.05,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E9","v":26,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F9","v":0.05,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G9","v":28.665,"f":"=D9*E9*(1+F9)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":"عزل حراري مستمر خلف فراغ التهوية طبقاً لـ SBC 601","fg":"#1C1917"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":5,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B10","v":"سيليكون فواصل ومقاومة العوامل الجوية مع الباكر رود Backer Rod","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C10","v":"م.ط","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D10","v":2.2,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E10","v":4.5,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F10","v":0.08,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G10","v":10.692,"f":"=D10*E10*(1+F10)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":"فواصل تمدد رأسية وأفقية بعرض 6-10مم","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":6,"fg":"#1C1917","al":"center"},{"c":"B11","v":"دهان بيتوميني مطاطي عازل لرطوبة الواجهات وجهين","fg":"#1C1917"},{"c":"C11","v":"م²","fg":"#1C1917","al":"center"},{"c":"D11","v":1,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E11","v":9,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F11","v":0.05,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G11","v":9.45,"f":"=D11*E11*(1+F11)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":"طبقة حماية عازلة للرطوبة على الحوائط الخلفية","fg":"#1C1917"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":7,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B12","v":"مصنعية تركيب الحجر الميكانيكي وضبط الشواغيل والوزنات الليزرية","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C12","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D12","v":1,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E12","v":75,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G12","v":75,"f":"=D12*E12*(1+F12)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":"فنيين متخصصين تكسيات ميكانيكية ووزن بالليزر","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":8,"fg":"#1C1917","al":"center"},{"c":"B13","v":"إيجار سقالات معدنية ومعدات رفع وأوناش صغيرة لخدمة الواجهة","fg":"#1C1917"},{"c":"C13","v":"م²","fg":"#1C1917","al":"center"},{"c":"D13","v":1,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E13","v":16,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F13","v":0,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G13","v":16,"f":"=D13*E13*(1+F13)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":"سقالات نظامية ومطابقة لاشتراطات السلامة المهنية","fg":"#1C1917"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":9,"bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"B14","v":"تنظيف وصاروخ وجلي فواصل وغسيل الواجهة مع دهان النانو سيلر","bg":"#FAFAF9","fg":"#1C1917"},{"c":"C14","v":"م²","bg":"#FAFAF9","fg":"#1C1917","al":"center"},{"c":"D14","v":1,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E14","v":14,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F14","v":0.05,"in":true,"bg":"#FAFAF9","fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G14","v":14.7,"f":"=D14*E14*(1+F14)","bg":"#FAFAF9","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":"حماية الحجر من امتصاص الأملاح والأتربة","bg":"#FAFAF9","fg":"#1C1917"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":10,"fg":"#1C1917","al":"center"},{"c":"B15","v":"نثريات ومواد مساعدة (إيبوكسي تظبيط بنوز، شيكال، مسامير ضبط)","fg":"#1C1917"},{"c":"C15","v":"م²","fg":"#1C1917","al":"center"},{"c":"D15","v":1,"in":true,"fg":"#1C1917","al":"center","nf":"0.00"},{"c":"E15","v":6,"in":true,"fg":"#1C1917","al":"center","nf":"#,##0.00"},{"c":"F15","v":0.05,"in":true,"fg":"#1C1917","al":"center","nf":"0.0%"},{"c":"G15","v":6.3,"f":"=D15*E15*(1+F15)","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":"مواد مساعدة لتثبيت البنوز والزوايا في الحجر","fg":"#1C1917"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"إجمالي التكلفة المباشرة للمتر المربع (Direct Cost / m²)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G16","v":397.012,"f":"=SUM(G6:G15)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":"ريال سعودي / م²","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"تكاليف غير مباشرة ومصاريف موقعية وإدارية (Overheads 8%)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G17","v":31.76096,"f":"=G16*0.08","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":"ريال سعودي / م²","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"هامش ربح المقاول ومخاطر التنفيذ (Contractor Profit & Risk 12%)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G18","v":47.64144,"f":"=G16*0.12","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":"ريال سعودي / م²","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"احتياطي فروق أسعار وتقلبات خامات (Contingency 3%)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G19","v":11.91036,"f":"=G16*0.03","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":"ريال سعودي / م²","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"سعر بيع المتر المربع التقديري قبل الضريبة (Selling Price / m²)","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G20","v":488.32476,"f":"=G16+G17+G18+G19","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":"ريال سعودي / م²","bg":"#E7E5E4","fg":"#1C1917","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"سعر المتر المربع النهائي شامل ضريبة القيمة المضافة 15%","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G21","v":561.573474,"f":"=G20*1.15","bg":"#FFFBEB","fg":"#78350F","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":"ريال سعودي / م²","bg":"#FFFBEB","fg":"#1C1917","b":true,"al":"center"}]}]}]}