{"slug":"real-estate-unit-pricing-matrix-sheet","sheets":[{"name":"إعدادات ومعاملات التسعير","maxRow":16,"maxCol":6,"colWidths":[8.0,56.0,18.0,14.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات السعر الأساسي للمتر ومعاملات التميز (Real Estate Unit Pricing Matrix Setup)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نموذج تسعير ديناميكي للمطورين العقاريين يضبط سعر كل شقة/وحدة حسب الدور، الواجهة/الإطلالة، والحديقة الخاصة","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"إجمالي المساحة البيعية الداخلية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"متوسط سعر المتر المرجح بالمشروع","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي إيرادات المبيعات (تقسيط)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"إجمالي إيرادات المبيعات (كاش)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":1330,"f":"=SUM('مصفوفة تسعير الوحدات والمبيعات'!C5:C12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":6987.5,"f":"=AVERAGE('مصفوفة تسعير الوحدات والمبيعات'!F5:F12)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":9773302.5,"f":"='مصفوفة تسعير الوحدات والمبيعات'!H13","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":9186904.35,"f":"=SUM('مصفوفة تسعير الوحدات والمبيعات'!H5:H12)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"متر مربع بيعي (NSA)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"شامل معاملات التميز","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"Total GDV (Installments)","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"Total GDV (Cash Basis)","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":14.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول الإعدادات المركزية وفئات الأسعار والمعاملات (Central Setup & Dynamic Rates)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان المعامل / بند الإعداد المركزي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة / الفئة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"التوصيف الفني وملاحظات التطبيق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"السعر الأساسي للمتر المربع للوحدات القياسية (Base Price per m2)","b":true},{"c":"C10","v":6500,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":"ريال/جنيه","fg":"#1E293B","al":"center"},{"c":"E10","v":"سعر الأساس قبل إضافة علاوات التميز للدور والواجهة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"علاوة تميز الإطلالة الأمامية على الشارع الرئيسي / الحديقة (Front View Premium)","b":true},{"c":"C11","v":0.08,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"%","fg":"#1E293B","al":"center"},{"c":"E11","v":"زيادة +8% للوحدات الأمامية ذات الإطلالة المفتوحة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"علاوة تميز الأدوار المفضلة (الأول والثاني المتكرر)","b":true},{"c":"C12","v":0.04,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"%","fg":"#1E293B","al":"center"},{"c":"E12","v":"زيادة +4% للأدوار الأكثر طلباً من المشترين","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"معامل تسعير مساحة الحديقة الخاصة أو الرووف (Garden / Roof Area Factor)","b":true},{"c":"C13","v":0.35,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":"%","fg":"#1E293B","al":"center"},{"c":"E13","v":"يسعر المتر المربع من الحديقة الخاصة بنسبة 35% من سعر المتر الداخلي","fg":"#1E293B","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"نسبة الخصم النقدي للسداد الكاش الفوري (Cash Payment Discount %)","b":true},{"c":"C14","v":0.06,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D14","v":"%","fg":"#1E293B","al":"center"},{"c":"E14","v":"خصم تشجيعي 6% عند سداد كامل قيمة الوحدة نقداً عند التعاقد","fg":"#1E293B","cs":2},{"skip":true}]},{"r":15,"h":14.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""}]},{"r":16,"h":104.0,"cells":[{"c":"A16","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C16","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E16","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"مصفوفة تسعير الوحدات والمبيعات","maxRow":15,"maxCol":8,"colWidths":[12.0,54.0,16.0,16.0,16.0,16.0,20.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة تسعير الوحدات السكنية والتجارية للمشروع العقاري (Project Inventory & Pricing Matrix)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حساب آلي لسعر المتر المعدل، قيمة الحديقة/التراس، السعر الإجمالي للتقسيط، وسعر الكاش لكل وحدة بالمشروع","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"نوع وموقع الوحدة بالمشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المساحة البنائية (م2)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مساحة الحديقة/الرووف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"علاوة الواجهة والدور %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر المتر المعدل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"السعر الإجمالي (تقسيط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر البيع النقدي (كاش)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"U-GF-01","b":true,"al":"center"},{"c":"B5","v":"شقة أرضي أمامية 3 غرف نوم بحديقة خاصة ومدخل مستقل","b":true},{"c":"C5","v":155,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":60,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":7020.0,"f":"='إعدادات ومعاملات التسعير'!C10*(1+E5)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":1235520,"f":"=(C5*F5)+(D5*F5*'إعدادات ومعاملات التسعير'!C13)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":1161388.8,"f":"=G5*(1-'إعدادات ومعاملات التسعير'!C14)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"U-GF-02","b":true,"al":"center"},{"c":"B6","v":"شقة أرضي خلفية 3 غرف نوم بحديقة جانبية","b":true},{"c":"C6","v":145,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":40,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":0.02,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":6630,"f":"='إعدادات ومعاملات التسعير'!C10*(1+E6)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":1054170,"f":"=(C6*F6)+(D6*F6*'إعدادات ومعاملات التسعير'!C13)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":990919.8,"f":"=G6*(1-'إعدادات ومعاملات التسعير'!C14)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"U-F1-01","b":true,"al":"center"},{"c":"B7","v":"شقة دور أول أمامية 4 غرف ومجلس إطلالة رئيسية (واجهة بحرية)","b":true},{"c":"C7","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":0.12,"f":"='إعدادات ومعاملات التسعير'!C11+'إعدادات ومعاملات التسعير'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":7280.0,"f":"='إعدادات ومعاملات التسعير'!C10*(1+E7)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":1310400,"f":"=(C7*F7)+(D7*F7*'إعدادات ومعاملات التسعير'!C13)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":1231776,"f":"=G7*(1-'إعدادات ومعاملات التسعير'!C14)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"U-F1-02","b":true,"al":"center"},{"c":"B8","v":"شقة دور أول خلفية 3 غرف نوم وصالة","b":true},{"c":"C8","v":150,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":0.04,"f":"='إعدادات ومعاملات التسعير'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":6760,"f":"='إعدادات ومعاملات التسعير'!C10*(1+E8)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":1014000,"f":"=(C8*F8)+(D8*F8*'إعدادات ومعاملات التسعير'!C13)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":953160,"f":"=G8*(1-'إعدادات ومعاملات التسعير'!C14)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"U-F2-01","b":true,"al":"center"},{"c":"B9","v":"شقة دور ثاني أمامية 4 غرف ومجلس إطلالة رئيسية","b":true},{"c":"C9","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":0.12,"f":"='إعدادات ومعاملات التسعير'!C11+'إعدادات ومعاملات التسعير'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":7280.0,"f":"='إعدادات ومعاملات التسعير'!C10*(1+E9)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":1310400,"f":"=(C9*F9)+(D9*F9*'إعدادات ومعاملات التسعير'!C13)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":1231776,"f":"=G9*(1-'إعدادات ومعاملات التسعير'!C14)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"U-F2-02","b":true,"al":"center"},{"c":"B10","v":"شقة دور ثاني خلفية 3 غرف نوم وصالة","b":true},{"c":"C10","v":150,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D10","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":0.04,"f":"='إعدادات ومعاملات التسعير'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":6760,"f":"='إعدادات ومعاملات التسعير'!C10*(1+E10)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":1014000,"f":"=(C10*F10)+(D10*F10*'إعدادات ومعاملات التسعير'!C13)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":953160,"f":"=G10*(1-'إعدادات ومعاملات التسعير'!C14)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"U-F3-01","b":true,"al":"center"},{"c":"B11","v":"شقة دور ثالث أمامية 4 غرف ومجلس","b":true},{"c":"C11","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":0.08,"f":"='إعدادات ومعاملات التسعير'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":7020.0,"f":"='إعدادات ومعاملات التسعير'!C10*(1+E11)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":1263600,"f":"=(C11*F11)+(D11*F11*'إعدادات ومعاملات التسعير'!C13)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":1187784,"f":"=G11*(1-'إعدادات ومعاملات التسعير'!C14)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"U-PH-01","b":true,"al":"center"},{"c":"B12","v":"بنتهاوس علوي (ملحق) 4 غرف نوم مع سطح خاص كبير (Roof Terrace)","b":true},{"c":"C12","v":190,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D12","v":85,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":0.1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":7150.0,"f":"='إعدادات ومعاملات التسعير'!C10*(1+E12)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":1571212.5,"f":"=(C12*F12)+(D12*F12*'إعدادات ومعاملات التسعير'!C13)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":1476939.75,"f":"=G12*(1-'إعدادات ومعاملات التسعير'!C14)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"إجمالي القيمة البيعية التقديرية لوحدات المشروع العقاري (Total Project GDV)","bg":"#DCFCE7","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H13","v":9773302.5,"f":"=SUM(G5:G12)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":14.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""}]},{"r":15,"h":75.0,"cells":[{"c":"A15","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C15","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F15","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]}]}