{"slug":"villa-facade-stone-grc-and-exterior-cladding-boq-cost-sheet","sheets":[{"name":"إعدادات_الواجهات_والملخص","maxRow":24,"maxCol":7,"colWidths":[14.0,62.0,16.0,18.0,13.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وحساب تكلفة تشطيب واجهات الفلل والمباني (حجر الرياض، حجر هاشمي، GRC، وبروفايل)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نموذج عملي للمكتب الفني ومهندسي التشطيبات والمالك لحصر مسطحات الواجهات وخصم الفتحات وحساب الكرانيش والتركيب الميكانيكي","bg":"#EFF6FF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"أولاً: بيانات المشروع ومحددات الهالك والضريبة والضمان (الخلايا الصفراء قابلة للتعديل)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B4","v":"اسم المشروع ونوع الفيلا","bg":"#F8FAFC","b":true},{"c":"C4","v":"فيلا سكنية خاصة (دورين وملحق وسور خارجي) — مساحة الأرض 450 م²","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"نسبة ضريبة القيمة المضافة (VAT %)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"مقاول الواجهات والتكسيات","bg":"#F8FAFC","b":true},{"c":"C5","v":"شركة الروائع الحجرية للمقاولات وأعمال الـ GRC والرخام","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"نسبة استقطاع ضمان حسن التنفيذ (%)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G5","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"المكتب الهندسي المشرف","bg":"#F8FAFC","b":true},{"c":"C6","v":"مكتب العمران الحديث للاستشارات الهندسية والتصميم","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E6","v":"نسبة هالك قص وتوريد الحجر والرخام (%)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G6","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"تاريخ الحصر والمراجعة","bg":"#F8FAFC","b":true},{"c":"C7","v":"2026-11-02 | الكود المرجعي: BOQ-FIN-071","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"نسبة هالك ألواح وحليات GRC والبروفايل (%)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G7","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"ثانياً: جدول فئات الأسعار المرجعية لأنظمة تكسية وتشطيب الواجهات (التوريد + التركيب)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"كود البند","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"توصيف نظام تكسية الواجهة والمواصفة الفنية وطريقة التثبيت","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"سعر التوريد","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"سعر التركيب والإكسسوارات","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"إجمالي سعر الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"المرجع الكودي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"FAC-STN-01","b":true,"al":"center"},{"c":"B10","v":"حجر الرياض الطبيعي نخب أول (أبيض/كريمي مفرز أو مجلي سماكة 3 سم) تركيب ميكانيكي بزوايا ستانلس 304"},{"c":"C10","v":"م²","b":true,"al":"center"},{"c":"D10","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":210,"f":"=D10+E10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"SBC 201 / ASTM C615","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"FAC-STN-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"حجر هاشمي هيصم / كريمي فرز أول (سماكة 3 سم) شامل الكانات والخلطة أو التركيب الميكانيكي","bg":"#F8FAFC"},{"c":"C11","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":165,"f":"=D11+E11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"ECP / أصول الصنعة","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"FAC-GRC-01","b":true,"al":"center"},{"c":"B12","v":"ألواح تكسيات وديكورات GRC (خرسانة مسلحة بالألياف الزجاجية سماكة 18 مم) بشاسيه حديد مجلفن"},{"c":"C12","v":"م²","b":true,"al":"center"},{"c":"D12","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":280,"f":"=D12+E12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"PCI MNL-128 / GRCA","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"FAC-GRC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"كرانيش وإطارات شبابيك وأعمدة وتيجان وأحزمة GRC معمارية بالمتر الطولي شاملة التثبيت","bg":"#F8FAFC"},{"c":"C13","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":150,"f":"=D13+E13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"PCI MNL-128 / GRCA","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"FAC-PRF-01","b":true,"al":"center"},{"c":"B14","v":"دهان بروفايل خارجي (عسيب / جوتاشيلد) مقاوم للأملاح والأشعة UV شامل السيلر والمعجون"},{"c":"C14","v":"م²","b":true,"al":"center"},{"c":"D14","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":27,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":55,"f":"=D14+E14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"SBC 201 / ASTM D6132","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"FAC-TRV-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"رخام ترافرتين / جرانيت للوزرات السفلية ومداخل الفلل (سماكة 2 سم) تركيب ميكانيكي","bg":"#F8FAFC"},{"c":"C15","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":260,"f":"=D15+E15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"ASTM C1527","bg":"#F8FAFC","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"FAC-WPC-01","b":true,"al":"center"},{"c":"B16","v":"تكسيات بديل الخشب الخارجي المعالج (Exterior WPC Cladding & Louvers) على شاسيه ألومنيوم"},{"c":"C16","v":"م²","b":true,"al":"center"},{"c":"D16","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":220,"f":"=D16+E16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"مقاوم للعوامل الجوية UV","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"FAC-MEC-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"طقم زوايا تثبيت ميكانيكي ستانلس ستيل 304 (L-Bracket + خابور تمدد + غراء إيبوكسي جولي)","bg":"#F8FAFC"},{"c":"C17","v":"نقطة/طقم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":13,"f":"=D17+E17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"ASTM C1242","bg":"#F8FAFC","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"FAC-SCF-01","b":true,"al":"center"},{"c":"B18","v":"إيجار وفك وتركيب السقالات المعدنية الخارجية ومشمع الحماية وعزل السيلوكسان المائي للحجر"},{"c":"C18","v":"م²","b":true,"al":"center"},{"c":"D18","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":25,"f":"=D18+E18","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"OSHA 1926 / SBC 801","al":"center"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"ثالثاً: الملخص المالي التنفيذي لمقايسة تشطيب الواجهات والكرانيش والتركيب الميكانيكي","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"م","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B20","v":"بيان قسم أعمال الواجهات (مرتبط تلقائياً بأوراق الحصر التفصيلي)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C20","v":"صافي الكمية الهندسية","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D20","v":"الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E20","v":"التكلفة قبل الضريبة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F20","v":"ضريبة القيمة المضافة 15%","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G20","v":"الإجمالي شامل الضريبة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":1,"b":true,"al":"center"},{"c":"B21","v":"إجمالي مسطحات تكسية الواجهات والأسوار (حجر طبيعي، ألواح GRC، بروفايل، ترافرتين، وبديل خشب)","b":true},{"c":"C21","v":976.24,"f":"=حصر_الواجهات_وخصم_الفتحات!K19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":"م² صافي","al":"center"},{"c":"E21","v":125296,"f":"=حصر_الواجهات_وخصم_الفتحات!M19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":0,"f":"=ROUND(E21*$G$4,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":125296,"f":"=E21+F21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":2,"b":true,"al":"center"},{"c":"B22","v":"إجمالي أعمال الكرانيش والأعمدة وإطارات النوافذ GRC وزوايا التركيب الميكانيكي والسقالات والعزل","b":true},{"c":"C22","v":4783.08,"f":"=حصر_حليات_GRC_والميكانيكي!G16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":"م.ط / مقطوعية","al":"center"},{"c":"E22","v":132251.64,"f":"=حصر_حليات_GRC_والميكانيكي!I16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":0,"f":"=ROUND(E22*$G$4,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":132251.64,"f":"=E22+F22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":44.0,"cells":[{"c":"A23","v":"الإجمالي الكلي لمقايسة تشطيب الواجهات والحليات المعمارية (شاملاً الضريبة)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C23","v":976.24,"f":"=C21","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":"إجمالي المشروع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E23","v":257547.64,"f":"=SUM(E21:E22)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":0,"f":"=SUM(F21:F22)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":257547.64,"f":"=SUM(G21:G22)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":40.0,"cells":[{"c":"A24","v":"صافي المستحق للصرف بعد خصم استقطاع ضمان حسن التنفيذ (10% من القيمة قبل الضريبة)","bg":"#DBEAFE","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E24","v":0,"f":"=ROUND(E23*$G$5,2)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":"صافي الصرف:","bg":"#DBEAFE","b":true,"al":"center"},{"c":"G24","v":257547.64,"f":"=G23-E24","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"حصر_الواجهات_وخصم_الفتحات","maxRow":19,"maxCol":13,"colWidths":[13.0,58.0,15.0,14.0,13.0,15.0,13.0,14.0,13.0,15.0,16.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر مسطحات الواجهات الأربع والملحق والأسوار وخصم فتحات الشبابيك والأبواب هندسياً","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يحسب المسطح القائم، ويخصم مسطح الفتحات المعمارية بدقة، ويضيف نسبة الهالك لطلب التوريد، ويحسب إجمالي تكلفة كل واجهة","bg":"#EFF6FF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"جدول الحصر الهندسي التفصيلي لمسطحات الواجهات (الحجر الطبيعي، ألواح GRC، البروفايل، الترافرتين، وبديل الخشب)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود المنطقة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"وصف الواجهة المعمارية والمنسوب ونوع التكسية","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نوع المادة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"طول الواجهة (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"ارتفاع الجزء (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المسطح القائم (م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"عدد الفتحات","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"متوسط عرض الفتحة (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"متوسط ارتفاع الفتحة (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"خصم الفتحات (م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"صافي المسطح الهندسي (م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"كمية التوريد بالهالك (م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"إجمالي تكلفة البند (ر.س)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"ELV-N-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"الواجهة الأمامية الرئيسية (الشمالية) — الدور الأرضي والأول — تكسية حجر الرياض ميكانيكي","bg":"#F8FAFC"},{"c":"C5","v":"حجر الرياض","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D5","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":7.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":108,"f":"=ROUND(D5*E5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":1.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":17.28,"f":"=ROUND(G5*H5*I5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":90.72,"f":"=MAX(0,F5-J5)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L5","v":97.98,"f":"=ROUND(K5*(1+إعدادات_الواجهات_والملخص!$G$6),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M5","v":19051.2,"f":"=ROUND(K5*إعدادات_الواجهات_والملخص!$F$10,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"ELV-N-02","b":true,"al":"center"},{"c":"B6","v":"الواجهة الأمامية الرئيسية — كتلة المدخل المعماري البارز والوزرة السفلية — رخام ترافرتين"},{"c":"C6","v":"رخام ترافرتين","b":true,"al":"center"},{"c":"D6","v":5.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":7.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":41.8,"f":"=ROUND(D6*E6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":7.04,"f":"=ROUND(G6*H6*I6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":34.76,"f":"=MAX(0,F6-J6)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":37.54,"f":"=ROUND(K6*(1+إعدادات_الواجهات_والملخص!$G$6),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":9037.6,"f":"=ROUND(K6*إعدادات_الواجهات_والملخص!$F$15,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"ELV-N-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"الواجهة الأمامية الرئيسية — بانوهات بين النوافذ وتجويف الشرفة — بديل الخشب الخارجي WPC","bg":"#F8FAFC"},{"c":"C7","v":"بديل خشب WPC","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":21,"f":"=ROUND(D7*E7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":3.6,"f":"=ROUND(G7*H7*I7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":17.4,"f":"=MAX(0,F7-J7)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":18.27,"f":"=ROUND(K7*(1+إعدادات_الواجهات_والملخص!$G$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":3828,"f":"=ROUND(K7*إعدادات_الواجهات_والملخص!$F$16,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"ELV-N-04","b":true,"al":"center"},{"c":"B8","v":"الواجهة الأمامية الرئيسية — دروة السطح والكتل العلوية — ألواح تكسيات GRC مشطوفة"},{"c":"C8","v":"ألواح GRC","b":true,"al":"center"},{"c":"D8","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":1.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":27,"f":"=ROUND(D8*E8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0,"f":"=ROUND(G8*H8*I8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":27,"f":"=MAX(0,F8-J8)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":28.35,"f":"=ROUND(K8*(1+إعدادات_الواجهات_والملخص!$G$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":7560,"f":"=ROUND(K8*إعدادات_الواجهات_والملخص!$F$12,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"ELV-E-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"الواجهة الجانبية الشرقية — الدور الأرضي والأول — تكسية حجر هاشمي / حجر الرياض نخب أول","bg":"#F8FAFC"},{"c":"C9","v":"حجر طبيعي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":79.2,"f":"=ROUND(D9*E9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":1.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":11.2,"f":"=ROUND(G9*H9*I9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":68,"f":"=MAX(0,F9-J9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":73.44,"f":"=ROUND(K9*(1+إعدادات_الواجهات_والملخص!$G$6),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":11220,"f":"=ROUND(K9*إعدادات_الواجهات_والملخص!$F$11,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"ELV-E-02","b":true,"al":"center"},{"c":"B10","v":"الواجهة الجانبية الشرقية — الدور الأول والدروة — دهان بروفايل خارجي مقاوم للعوامل الجوية"},{"c":"C10","v":"دهان بروفايل","b":true,"al":"center"},{"c":"D10","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":5.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":114.4,"f":"=ROUND(D10*E10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":1.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":11.2,"f":"=ROUND(G10*H10*I10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":103.2,"f":"=MAX(0,F10-J10)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":108.36,"f":"=ROUND(K10*(1+إعدادات_الواجهات_والملخص!$G$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":5676,"f":"=ROUND(K10*إعدادات_الواجهات_والملخص!$F$14,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"ELV-W-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"الواجهة الجانبية الغربية — حزام الدور الأرضي والمدخل الجانبي — تكسية حجر طبيعي","bg":"#F8FAFC"},{"c":"C11","v":"حجر طبيعي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":79.2,"f":"=ROUND(D11*E11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":7.2,"f":"=ROUND(G11*H11*I11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":72,"f":"=MAX(0,F11-J11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":77.76,"f":"=ROUND(K11*(1+إعدادات_الواجهات_والملخص!$G$6),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":11880,"f":"=ROUND(K11*إعدادات_الواجهات_والملخص!$F$11,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"ELV-W-02","b":true,"al":"center"},{"c":"B12","v":"الواجهة الجانبية الغربية — الدور الأول وبيت الدرج والدروة — دهان بروفايل خارجي"},{"c":"C12","v":"دهان بروفايل","b":true,"al":"center"},{"c":"D12","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":5.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":114.4,"f":"=ROUND(D12*E12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":7.2,"f":"=ROUND(G12*H12*I12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":107.2,"f":"=MAX(0,F12-J12)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":112.56,"f":"=ROUND(K12*(1+إعدادات_الواجهات_والملخص!$G$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":5896,"f":"=ROUND(K12*إعدادات_الواجهات_والملخص!$F$14,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"ELV-S-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"الواجهة الخلفية (الجنوبية المطلة على الحديقة والمسبح) — الدور الأرضي — تكسية حجر الرياض","bg":"#F8FAFC"},{"c":"C13","v":"حجر الرياض","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":57,"f":"=ROUND(D13*E13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":2.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":2.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":17.28,"f":"=ROUND(G13*H13*I13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":39.72,"f":"=MAX(0,F13-J13)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":42.9,"f":"=ROUND(K13*(1+إعدادات_الواجهات_والملخص!$G$6),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":8341.2,"f":"=ROUND(K13*إعدادات_الواجهات_والملخص!$F$10,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":50.0,"cells":[{"c":"A14","v":"ELV-S-02","b":true,"al":"center"},{"c":"B14","v":"الواجهة الخلفية — الدور الأول والدروة — دهان بروفايل خارجي وتكسيات GRC"},{"c":"C14","v":"دهان بروفايل","b":true,"al":"center"},{"c":"D14","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":75,"f":"=ROUND(D14*E14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":9.6,"f":"=ROUND(G14*H14*I14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":65.4,"f":"=MAX(0,F14-J14)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":68.67,"f":"=ROUND(K14*(1+إعدادات_الواجهات_والملخص!$G$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":3597,"f":"=ROUND(K14*إعدادات_الواجهات_والملخص!$F$14,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"ELV-ANX-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"واجهات الملحق العلوي بالسطح (الأربع جهات) — دهان بروفايل خارجي مع أكتاف حجر","bg":"#F8FAFC"},{"c":"C15","v":"دهان بروفايل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":95.2,"f":"=ROUND(D15*E15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":1.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":6.72,"f":"=ROUND(G15*H15*I15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":88.48,"f":"=MAX(0,F15-J15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":92.9,"f":"=ROUND(K15*(1+إعدادات_الواجهات_والملخص!$G$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":4866.4,"f":"=ROUND(K15*إعدادات_الواجهات_والملخص!$F$14,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"ELV-FNC-01","b":true,"al":"center"},{"c":"B16","v":"واجهة السور الأمامي الخارجي (الوجه الخارجي والداخلي) — تكسية حجر الرياض وترافرتين"},{"c":"C16","v":"حجر الرياض","b":true,"al":"center"},{"c":"D16","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":84,"f":"=ROUND(D16*E16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":2.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":18.24,"f":"=ROUND(G16*H16*I16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":65.76,"f":"=MAX(0,F16-J16)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":71.02,"f":"=ROUND(K16*(1+إعدادات_الواجهات_والملخص!$G$6),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":13809.6,"f":"=ROUND(K16*إعدادات_الواجهات_والملخص!$F$10,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"ELV-FNC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"أسوار الجار الجانبية والخلفية من الداخل — دهان بروفايل خارجي مقاوم للرطوبة والأملاح","bg":"#F8FAFC"},{"c":"C17","v":"دهان بروفايل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":59,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":2.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":153.4,"f":"=ROUND(D17*E17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=ROUND(G17*H17*I17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":153.4,"f":"=MAX(0,F17-J17)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":161.07,"f":"=ROUND(K17*(1+إعدادات_الواجهات_والملخص!$G$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":8437,"f":"=ROUND(K17*إعدادات_الواجهات_والملخص!$F$14,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"ELV-CLM-01","b":true,"al":"center"},{"c":"B18","v":"تجليد الأعمدة والأكتاف الحجرية البارزة بالواجهة الأمامية والحديقة — ألواح GRC وحجر"},{"c":"C18","v":"ألواح GRC","b":true,"al":"center"},{"c":"D18","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":43.2,"f":"=ROUND(D18*E18,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=ROUND(G18*H18*I18,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":43.2,"f":"=MAX(0,F18-J18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":45.36,"f":"=ROUND(K18*(1+إعدادات_الواجهات_والملخص!$G$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":12096,"f":"=ROUND(K18*إعدادات_الواجهات_والملخص!$F$12,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":44.0,"cells":[{"c":"A19","v":"إجمالي مسطحات الواجهات والأسوار وخصم الفتحات والتكلفة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D19","v":288.5,"f":"=SUM(D5:D18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":4.21,"f":"=ROUND(AVERAGE(E5:E18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":1092.8,"f":"=SUM(F5:F18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":40,"f":"=SUM(G5:G18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":1.36,"f":"=ROUND(AVERAGE(H5:H18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":1.46,"f":"=ROUND(AVERAGE(I5:I18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":116.56,"f":"=SUM(J5:J18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":976.24,"f":"=SUM(K5:K18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":1036.18,"f":"=SUM(L5:L18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":125296,"f":"=SUM(M5:M18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"حصر_حليات_GRC_والميكانيكي","maxRow":16,"maxCol":9,"colWidths":[14.0,60.0,14.0,15.0,18.0,16.0,18.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر الكرانيش وإطارات الشبابيك والأحزمة GRC ومستلزمات التركيب الميكانيكي والسقالات","bg":"#1E3A8A","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":56.0,"cells":[{"c":"A2","v":"يحسب أطوال الحليات والكرانيش بالمتر الطولي وأعداد زوايا الستانلس ستيل 304 (4 زوايا لكل م² حجر) والسقالات وعزل السيلوكسان","bg":"#EFF6FF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"جدول تفريد الكرانيش والحليات المعمارية GRC ومستلزمات التثبيت الميكانيكي والسقالات","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"كود البند","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف بند حليات الـ GRC أو مستلزمات التركيب الميكانيكي والسقالات","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العدد / المكرر","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الطول أو المسطح للوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الكمية الصافية","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الكمية شاملة الهالك","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر الوحدة (ر.س)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي (ر.س)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"GRC-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"كرانيش علوية رئيسية لدروة السطح والملحق (قطاع GRC بارز 35×40 سم) بالمتر الطولي","bg":"#F8FAFC"},{"c":"C5","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":82,"f":"=ROUND(D5*E5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":86.1,"f":"=ROUND(F5*(1+إعدادات_الواجهات_والملخص!$G$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":150,"f":"=إعدادات_الواجهات_والملخص!$F$13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":12915,"f":"=ROUND(G5*H5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"GRC-02","b":true,"al":"center"},{"c":"B6","v":"حزام فاصل معماري بين الدور الأرضي والدور الأول (قطاع GRC/حجر مفرز عرض 25 سم)"},{"c":"C6","v":"م.ط","b":true,"al":"center"},{"c":"D6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":74,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":74,"f":"=ROUND(D6*E6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":77.7,"f":"=ROUND(F6*(1+إعدادات_الواجهات_والملخص!$G$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":150,"f":"=إعدادات_الواجهات_والملخص!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":11655,"f":"=ROUND(G6*H6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"GRC-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"إطارات وبراويز شبابيك الواجهة الأمامية والجانبية (تاج علوي + قائمين + جلسة سفلية GRC)","bg":"#F8FAFC"},{"c":"C7","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":6.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":115.2,"f":"=ROUND(D7*E7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":120.96,"f":"=ROUND(F7*(1+إعدادات_الواجهات_والملخص!$G$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":150,"f":"=إعدادات_الواجهات_والملخص!$F$13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":18144,"f":"=ROUND(G7*H7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"GRC-04","b":true,"al":"center"},{"c":"B8","v":"تجليد وتيجان وقواعد أعمدة المدخل الرئيسي والشرفة الأمامية (4 أعمدة دائرية/مربعة GRC)"},{"c":"C8","v":"م.ط","b":true,"al":"center"},{"c":"D8","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":7.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":28.8,"f":"=ROUND(D8*E8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":30.24,"f":"=ROUND(F8*(1+إعدادات_الواجهات_والملخص!$G$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":150,"f":"=إعدادات_الواجهات_والملخص!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":4536,"f":"=ROUND(G8*H8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"GRC-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"كوابيل وأكتاف معمارية زخرفية أسفل الكرانيش والشرفات وأغطية طبانة الأسوار (Coping)","bg":"#F8FAFC"},{"c":"C9","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":60,"f":"=ROUND(D9*E9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":63,"f":"=ROUND(F9*(1+إعدادات_الواجهات_والملخص!$G$7),2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":150,"f":"=إعدادات_الواجهات_والملخص!$F$13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":9450,"f":"=ROUND(G9*H9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"MEC-01","b":true,"al":"center"},{"c":"B10","v":"زوايا تثبيت ميكانيكي ستانلس ستيل 304 وخوابير تمدد وغراء إيبوكسي (4.5 نقطة لكل م² حجر)"},{"c":"C10","v":"نقطة","b":true,"al":"center"},{"c":"D10","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":370.96,"f":"=حصر_الواجهات_وخصم_الفتحات!K5+حصر_الواجهات_وخصم_الفتحات!K6+حصر_الواجهات_وخصم_الفتحات!K9+حصر_الواجهات_وخصم_الفتحات!K11+حصر_الواجهات_وخصم_الفتحات!K13+حصر_الواجهات_وخصم_الفتحات!K16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1669.32,"f":"=ROUND(D10*E10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":1752.79,"f":"=ROUND(F10*(1+إعدادات_الواجهات_والملخص!$G$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":13,"f":"=إعدادات_الواجهات_والملخص!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":22786.27,"f":"=ROUND(G10*H10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"MEC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"دهان عزل البيتومين البارد للحوائط المباني خلف الحجر الميكانيكي بارتفاع كامل لمنع الرطوبة","bg":"#F8FAFC"},{"c":"C11","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":305.2,"f":"=حصر_الواجهات_وخصم_الفتحات!K5+حصر_الواجهات_وخصم_الفتحات!K6+حصر_الواجهات_وخصم_الفتحات!K9+حصر_الواجهات_وخصم_الفتحات!K11+حصر_الواجهات_وخصم_الفتحات!K13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":305.2,"f":"=ROUND(D11*E11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":305.2,"f":"=ROUND(F11*(1+0),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":25,"f":"=إعدادات_الواجهات_والملخص!$F$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":7630,"f":"=ROUND(G11*H11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MEC-03","b":true,"al":"center"},{"c":"B12","v":"عزل مائي شفاف بالسيلوكسان (Siloxane Sealer) لحماية واجهات الحجر والـ GRC من الأمطار والغبار"},{"c":"C12","v":"م²","b":true,"al":"center"},{"c":"D12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":406.4,"f":"=حصر_الواجهات_وخصم_الفتحات!K5+حصر_الواجهات_وخصم_الفتحات!K8+حصر_الواجهات_وخصم_الفتحات!K9+حصر_الواجهات_وخصم_الفتحات!K11+حصر_الواجهات_وخصم_الفتحات!K13+حصر_الواجهات_وخصم_الفتحات!K16+حصر_الواجهات_وخصم_الفتحات!K18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":406.4,"f":"=ROUND(D12*E12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":406.4,"f":"=ROUND(F12*(1+0),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":25,"f":"=إعدادات_الواجهات_والملخص!$F$18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":10160,"f":"=ROUND(G12*H12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"MEC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"إيجار وفك وتركيب السقالات المعدنية الخارجية ومشمع الحماية لكامل واجهات الفيلا الأربع","bg":"#F8FAFC"},{"c":"C13","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":812.2,"f":"=SUM(حصر_الواجهات_وخصم_الفتحات!F5:F15)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":812.2,"f":"=ROUND(D13*E13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":812.2,"f":"=ROUND(F13*(1+0),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":25,"f":"=إعدادات_الواجهات_والملخص!$F$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":20305,"f":"=ROUND(G13*H13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"MEC-05","b":true,"al":"center"},{"c":"B14","v":"فواصل تمدد مرنة للواجهات الحجرية والـ GRC (Polyurethane Sealant + Backer Rod) بالمتر الطولي"},{"c":"C14","v":"م.ط","b":true,"al":"center"},{"c":"D14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":145,"f":"=ROUND(D14*E14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":152.25,"f":"=ROUND(F14*(1+إعدادات_الواجهات_والملخص!$G$7),2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":13,"f":"=إعدادات_الواجهات_والملخص!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":1979.25,"f":"=ROUND(G14*H14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"MEC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"تنظيف وجلي وصنفرة الواجهات الحجرية والرخام بعد التركيب وإزالة آثار المونة والغراء","bg":"#F8FAFC"},{"c":"C15","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":976.24,"f":"=حصر_الواجهات_وخصم_الفتحات!K19","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":976.24,"f":"=ROUND(D15*E15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":976.24,"f":"=ROUND(F15*(1+0),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":13,"f":"=إعدادات_الواجهات_والملخص!$F$17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":12691.12,"f":"=ROUND(G15*H15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":44.0,"cells":[{"c":"A16","v":"إجمالي أعمال الكرانيش والحليات GRC والتركيب الميكانيكي والسقالات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":4674.36,"f":"=SUM(F5:F15)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":4783.08,"f":"=SUM(G5:G15)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":78.55,"f":"=ROUND(AVERAGE(H5:H15),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":132251.64,"f":"=SUM(I5:I15)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"مقارنة_أنظمة_تشطيب_الواجهات","maxRow":10,"maxCol":9,"colWidths":[8.0,58.0,16.0,13.0,18.0,16.0,15.0,16.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة المقارنة الهندسية والمالية لبدائل تشطيب واجهات الفلل (حجر الرياض، هاشمي، GRC، وبروفايل)","bg":"#1E3A8A","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":56.0,"cells":[{"c":"A2","v":"تقارن تلقائياً التكلفة الكلية، متوسط سعر المتر المربع، الوزن الميت على المنشأ، والعمر الافتراضي لـ 5 أنظمة واجهات","bg":"#EFF6FF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"مقارنة تكلفة وخصائص 5 بدائل هندسية لتشطيب مسطحات واجهات الفيلا بالكامل","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"البديل الهندسي لتشطيب واجهات الفيلا (توليفة المواد والتكسيات)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"إجمالي مسطح الواجهات (م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"متوسط سعر المتر (ر.س/م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"إجمالي تكلفة الواجهات (ر.س)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الوزن الميت على الواجهة (كجم/م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"العمر الافتراضي (سنة)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"نسبة الوفر / الزيادة %","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"التوصية الهندسية والمعمارية","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"bg":"#D1FAE5","b":true,"al":"center"},{"c":"B5","v":"البديل المعتمد بالمشروع (مزيج مودرن: حجر الرياض ميكانيكي + ترافرتين + GRC + WPC + بروفايل)","bg":"#D1FAE5","b":true},{"c":"C5","v":976.24,"f":"=حصر_الواجهات_وخصم_الفتحات!K19","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":263.815906,"f":"=إعدادات_الواجهات_والملخص!E23/C5","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":257547.64,"f":"=إعدادات_الواجهات_والملخص!E23","bg":"#D1FAE5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":0,"f":"=(E5-$E$5)/$E$5","bg":"#D1FAE5","b":true,"al":"center","nf":"0.0%"},{"c":"I5","v":"توازن مثالي بين الفخامة والتكلفة","bg":"#D1FAE5","fg":"#065F46","b":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"البديل الثاني (واجهة حجر الرياض طبيعي ميكانيكي كامل لجميع الواجهات الأربع + كرانيش حجر)"},{"c":"C6","v":976.24,"f":"=C5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":245,"f":"=إعدادات_الواجهات_والملخص!F10+35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":239178.8,"f":"=ROUND(C6*D6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":0,"f":"=(E6-$E$5)/$E$5","b":true,"al":"center","nf":"0.0%"},{"c":"I6","v":"فخامة كلاسيكية وعمر افتراضي طويل جداً"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"البديل الثالث (واجهة حجر هاشمي هيصم / كريمي مع كرانيش وتيجان وحليات GRC كلاسيك)","bg":"#F8FAFC"},{"c":"C7","v":976.24,"f":"=C5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":195,"f":"=إعدادات_الواجهات_والملخص!F11+30","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":190366.8,"f":"=ROUND(C7*D7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":0,"f":"=(E7-$E$5)/$E$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I7","v":"طابع قصور كلاسيكي بتكلفة متوسطة","bg":"#F8FAFC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"البديل الرابع (واجهة GRC معمارية كاملة بألواح ثلاثية الأبعاد وكرانيش نيو كلاسيك)"},{"c":"C8","v":976.24,"f":"=C5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":305,"f":"=إعدادات_الواجهات_والملخص!F12+25","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":297753.2,"f":"=ROUND(C8*D8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":0,"f":"=(E8-$E$5)/$E$5","b":true,"al":"center","nf":"0.0%"},{"c":"I8","v":"خفيف الوزن على المبنى ومرونة تشكيل عالية"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"البديل الخامس الاقتصادي (دهان بروفايل خارجي جوتاشيلد 80% + تطعيمات حجر وبديل خشب 20%)","bg":"#F8FAFC"},{"c":"C9","v":976.24,"f":"=C5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":106,"f":"=ROUND((إعدادات_الواجهات_والملخص!F14*0.8)+(إعدادات_الواجهات_والملخص!F10*0.2)+20,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":103481.44,"f":"=ROUND(C9*D9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":0,"f":"=(E9-$E$5)/$E$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I9","v":"الحل الأكثر اقتصادية وسرعة في التنفيذ","bg":"#F8FAFC"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"المتوسط الهندسي والمالي لبدائل تشطيب الواجهات الخمسة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C10","v":976.24,"f":"=AVERAGE(C5:C9)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":222.96,"f":"=ROUND(AVERAGE(D5:D9),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":217665.58,"f":"=ROUND(AVERAGE(E5:E9),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":50.8,"f":"=ROUND(AVERAGE(F5:F9),1)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":33,"f":"=ROUND(AVERAGE(G5:G9),0)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":0,"f":"=MIN(H5:H9)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"I10","v":"أقل تكلفة: البديل الخامس الاقتصادي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]}]}]}