{"slug":"residential-building-master-boq","sheets":[{"name":"إعدادات العمارة وفئات الأسعار","maxRow":20,"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 المساحات وفئات الأسعار لمقايسة إنشاء وتشطيب عمارة سكنية (بدروم + أرضي + 4 أدوار)","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":"⚠️ تنبيه استرشادي: الأسعار المدخلة استرشادية، يرجى تعديل المساحة وفئات الأسعار لتحديث المقايسة التثمينية تلقائياً","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 البنائية (BUA)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي تكلفة الإنشاء والتشطيب","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"الإجمالي الكلي شاملاً الضريبة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"متوسط تكلفة المتر المسطح البنائي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":2520,"f":"=C10*6","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":3558360,"f":"='جدول الكميات والمقايسة BOQ'!F17","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":4092114,"f":"='جدول الكميات والمقايسة BOQ'!F19","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":1412.047619,"f":"=C5/A5","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"متر مربع (6 طوابق)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"غير شامل ضريبة القيمة المضافة","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"شامل ضريبة 15%","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"تكلفة م2 (عظم وتشطيب)","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":"مساحة مسطح الدور الواحد للعمارة السكنية","b":true},{"c":"C10","v":420,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":"م2","fg":"#1E293B","al":"center"},{"c":"E10","v":"إجمالي المساحة البنائية لعدد 6 طوابق (بدروم + أرضي + 4 متكرر) = 2520 م2","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"فئة الحفر والردم والإحلال للأساسات والبدروم","b":true},{"c":"C11","v":50,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":"م3","fg":"#1E293B","al":"center"},{"c":"E11","v":"شامل سند جوانب الحفر ونقل ناتج الحفر للمقالب العمومية","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"فئة الخرسانة المسلحة للأساسات واللبشة والأعمدة والأسقف","b":true},{"c":"C12","v":1250,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":"م3","fg":"#1E293B","al":"center"},{"c":"E12","v":"خرسانة جاهزة شاملة الحديد والنجارة والصب والهز الميكانيكي","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"فئة مباني الطوب الأسمنتي والطفلي للقواطيع والواجهات","b":true},{"c":"C13","v":110,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":"م2","fg":"#1E293B","al":"center"},{"c":"E13","v":"شاملة المونة الأسمنتية والأعتاب والكانات الرابطة بالأعمدة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"فئة اللياسة الداخلية والخارجية والواجهات المعمارية","b":true},{"c":"C14","v":48,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":"م2","fg":"#1E293B","al":"center"},{"c":"E14","v":"شاملة الطرطشة والبؤج والأوتار وشبك الفايبر","fg":"#1E293B","cs":2},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":6,"b":true,"al":"center"},{"c":"B15","v":"فئة أرضيات البورسلين والسيراميك ورخام المدخل والدرج","b":true},{"c":"C15","v":145,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":"م2","fg":"#1E293B","al":"center"},{"c":"E15","v":"توريد وتركيب شامل المونة أو اللصق والوزرات والسقي","fg":"#1E293B","cs":2},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":7,"b":true,"al":"center"},{"c":"B16","v":"فئة الدهانات الداخلية وتكسيات الواجهات الخارجية","b":true},{"c":"C16","v":55,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D16","v":"م2","fg":"#1E293B","al":"center"},{"c":"E16","v":"سيلر و3 سكاكين معجون و3 أوجه دهان أكريليك قابل للغسيل","fg":"#1E293B","cs":2},{"skip":true}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":8,"b":true,"al":"center"},{"c":"B17","v":"فئة تأسيس وتشطيب السباكة والكهرباء للشقة الواحدة","b":true},{"c":"C17","v":28500,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":"شقة","fg":"#1E293B","al":"center"},{"c":"E17","v":"شبكات التغذية والصرف واللوحات والأسلاك لعدد 8 شقق سكنية","fg":"#1E293B","cs":2},{"skip":true}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":9,"b":true,"al":"center"},{"c":"B18","v":"فئة توريد وتركيب المصعد الكهربائي (حمولة 630 كجم - 6 وقفات)","b":true},{"c":"C18","v":135000,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D18","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"E18","v":"مصعد كامل بالأبواب الأوتوماتيكية وكابينة الاستانلس والضمان","fg":"#1E293B","cs":2},{"skip":true}]},{"r":19,"h":14.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""}]},{"r":20,"h":104.0,"cells":[{"c":"A20","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C20","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E20","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"جدول الكميات والمقايسة BOQ","maxRow":21,"maxCol":6,"colWidths":[12.0,62.0,12.0,16.0,16.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الكميات والمقايسة التثمينية المتكاملة لإنشاء وتشطيب عمارة سكنية (Master Building BOQ)","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":"يشمل الأعمال الترابية، الهيكل الخرساني، المباني، العزل، المحارة، الأرضيات، الواجهات، الكهروميكانيك، والمصعد","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":40.0,"cells":[{"c":"A4","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان وتوصيف بند الأعمال الهندسية للعمارة السكنية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية الهندسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فئة الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الإجمالي المالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"01-01","b":true,"al":"center"},{"c":"B5","v":"أعمال الحفر الميكانيكي لكامل مسطح البدروم والأساسات والردم بالإحلال المدموك","b":true},{"c":"C5","v":"م3","fg":"#1E293B","al":"center"},{"c":"D5","v":1380,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":50,"f":"='إعدادات العمارة وفئات الأسعار'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":69000,"f":"=D5*E5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"02-01","b":true,"al":"center"},{"c":"B6","v":"خرسانة عادية للنظافة أسفل اللبشة المسلحة بسمك 10 سم (إجهاد 200 كجم/سم2)","b":true},{"c":"C6","v":"م3","fg":"#1E293B","al":"center"},{"c":"D6","v":48,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":420,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":20160,"f":"=D6*E6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"02-02","b":true,"al":"center"},{"c":"B7","v":"خرسانة مسلحة للبشة الأساسات وحوائط البدروم الساندة شاملة حديد التسليح","b":true},{"c":"C7","v":"م3","fg":"#1E293B","al":"center"},{"c":"D7","v":390,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":1250,"f":"='إعدادات العمارة وفئات الأسعار'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":487500,"f":"=D7*E7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"02-03","b":true,"al":"center"},{"c":"B8","v":"خرسانة مسلحة للأعمدة والكمرات وبلاطات الأسقف لعدد 6 أدوار والسطح","b":true},{"c":"C8","v":"م3","fg":"#1E293B","al":"center"},{"c":"D8","v":685,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":1250,"f":"='إعدادات العمارة وفئات الأسعار'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":856250,"f":"=D8*E8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"03-01","b":true,"al":"center"},{"c":"B9","v":"أعمال العزل المائي والحراري للبدروم والحمامات والسطح النهائي","b":true},{"c":"C9","v":"م2","fg":"#1E293B","al":"center"},{"c":"D9","v":1120,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":72800,"f":"=D9*E9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"04-01","b":true,"al":"center"},{"c":"B10","v":"أعمال المباني الطوبية للحوائط الخارجية سمك 20 سم والقواطيع الداخلية","b":true},{"c":"C10","v":"م2","fg":"#1E293B","al":"center"},{"c":"D10","v":3450,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":110,"f":"='إعدادات العمارة وفئات الأسعار'!C13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":379500,"f":"=D10*E10","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"05-01","b":true,"al":"center"},{"c":"B11","v":"أعمال البياض واللياسة الأسمنتية الداخلية والخارجية لكافة الشقق والواجهات","b":true},{"c":"C11","v":"م2","fg":"#1E293B","al":"center"},{"c":"D11","v":7200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":48,"f":"='إعدادات العمارة وفئات الأسعار'!C14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":345600,"f":"=D11*E11","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"06-01","b":true,"al":"center"},{"c":"B12","v":"أعمال أرضيات البورسلين والسيراميك للشقق ورخام الجرانيت للمدخل والسلم","b":true},{"c":"C12","v":"م2","fg":"#1E293B","al":"center"},{"c":"D12","v":2150,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":145,"f":"='إعدادات العمارة وفئات الأسعار'!C15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":311750,"f":"=D12*E12","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"07-01","b":true,"al":"center"},{"c":"B13","v":"أعمال الأسقف الجبسية والدهانات الداخلية وتشطيبات الواجهات بالحجر والجرافياتو","b":true},{"c":"C13","v":"م2","fg":"#1E293B","al":"center"},{"c":"D13","v":6800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":55,"f":"='إعدادات العمارة وفئات الأسعار'!C16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":374000,"f":"=D13*E13","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"08-01","b":true,"al":"center"},{"c":"B14","v":"أعمال النجارة المعمارية (الأبواب الخشبية) وشبابيك الألومنيوم دبل جلاس","b":true},{"c":"C14","v":"م2","fg":"#1E293B","al":"center"},{"c":"D14","v":410,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":680,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":278800,"f":"=D14*E14","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"09-01","b":true,"al":"center"},{"c":"B15","v":"أعمال التأسيس والتشطيب الكهروميكانيكي (سباكة وكهرباء وتيار خفيف) لـ 8 شقق","b":true},{"c":"C15","v":"شقة","fg":"#1E293B","al":"center"},{"c":"D15","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":28500,"f":"='إعدادات العمارة وفئات الأسعار'!C17","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":228000,"f":"=D15*E15","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"10-01","b":true,"al":"center"},{"c":"B16","v":"توريد وتركيب وتشغيل المصعد الكهربائي (6 وقفات) شاملاً أعمال البئر","b":true},{"c":"C16","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"D16","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E16","v":135000,"f":"='إعدادات العمارة وفئات الأسعار'!C18","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F16","v":135000,"f":"=D16*E16","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"إجمالي مقايسة إنشاء وتشطيب العمارة السكنية (Subtotal)","bg":"#E2E8F0","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":3558360,"f":"=SUM(F5:F16)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0"}]},{"r":18,"h":40.0,"cells":[{"c":"A18","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#F1F5F9","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":533754,"f":"=F17*0.15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"الإجمالي العام لتكلفة العمارة السكنية تسليم مفتاح (Grand Total)","bg":"#DCFCE7","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F19","v":4092114,"f":"=F17+F18","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":20,"h":14.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""}]},{"r":21,"h":128.0,"cells":[{"c":"A21","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C21","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E21","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]}]}