{"slug":"villa-turnkey-finishing-boq","sheets":[{"name":"لوحة التحكم وملخص التكاليف","maxRow":23,"maxCol":10,"colWidths":[4.0,6.0,30.0,32.0,20.0,16.0,20.0,16.0,20.0,28.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"مقايسة أعمال تشطيبات متكاملة لفيلا سكنية فاخرة تسليم مفتاح (Villa Turnkey BOQ)","fg":"#1E293B","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":34.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"حصر الكميات وتحليل التكاليف ومعدلات أسعار المتر المسطح (BUA) وفق المواصفات القياسية السعودية","fg":"#475569","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"مسطح المباني الإجمالي (BUA)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي تكلفة التشطيبات (ريال)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"متوسط تكلفة المتر BUA (ريال/م²)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"ضريبة القيمة المضافة (15%)","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"J4","v":"الإجمالي مع الضريبة","bg":"#F8FAFC","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"650 م² مسطح","bg":"#F8FAFC","b":true,"al":"center","cs":2},{"skip":true},{"c":"D5","v":81560,"f":"='جدول كميات التشطيبات التفصيلي'!G34","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"F5","v":125.476923,"f":"=D5/650","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"H5","v":12234,"f":"=D5*0.15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"J5","v":93794,"f":"=D5+H5","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"أرضي + أول + ملحق علوي","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"D6","v":"تسليم مفتاح متكامل الفخامة","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"F6","v":"تشطيب ديلوكس فاخر (Ultra Super Lux)","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"H6","v":"ضريبة الفاتورة الضريبية الرسمية","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"J6","v":"القيمة الإجمالية للعقد","bg":"#F8FAFC","fg":"#64748B","al":"center"}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"التوزيع المالي لبنود تشطيب الفيلا ونسب المشاركة من إجمالي التكلفة","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":9,"h":34.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"م","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C9","v":"الباب التخصصي للتشطيبات","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D9","v":"نطاق الأعمال المشمولة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E9","v":"القيمة التقديرية (ريال)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F9","v":"النسبة من الإجمالي","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G9","v":"التكلفة للمتر المسطح BUA","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H9","v":"الوزن النسبي","bg":"#F1F5F9","b":true,"al":"center"},{"c":"I9","v":"حالة التعاقد","bg":"#F1F5F9","b":true,"al":"center"},{"c":"J9","v":"ملاحظات المواصفات","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"C10","v":"أعمال التأسيسات الكهروميكانيكية (السباكة والكهرباء والتكييف)","fg":"#1E293B"},{"c":"D10","v":"تأسيس الصرف والتغذية وخطوط الكابلات ومواسير النحاس","fg":"#1E293B"},{"c":"E10","v":47980,"f":"='جدول كميات التشطيبات التفصيلي'!G12","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":0,"f":"=E10/$E$19","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G10","v":73.815385,"f":"=E10/650","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H10","v":"18.5%","fg":"#1E293B","al":"center"},{"c":"I10","v":"مباشر من المقاول","fg":"#1E293B","al":"center"},{"c":"J10","v":"أنابيب حرارية PPR وكابلات الرياض","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C11","v":"أعمال العوازل المائية والحرارية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":"عزل حمامات ومطابخ وسطح الفيلا وخزان ومسبح","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E11","v":110,"f":"='جدول كميات التشطيبات التفصيلي'!G15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F11","v":0,"f":"=E11/$E$19","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G11","v":0.169231,"f":"=E11/650","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H11","v":"6.2%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I11","v":"مقاول باطن متخصص","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J11","v":"عزل رولات بيتومينية ممبرين 4 مم","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":3,"in":true,"fg":"#1E293B","al":"center"},{"c":"C12","v":"أعمال اللياسة الداخلية والخارجية (المحارة)","fg":"#1E293B"},{"c":"D12","v":"طرطشة وبؤج وأوتار ولياسة جدران وأسقف وسور","fg":"#1E293B"},{"c":"E12","v":42,"f":"='جدول كميات التشطيبات التفصيلي'!G19","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F12","v":0,"f":"=E12/$E$19","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G12","v":0.064615,"f":"=E12/650","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H12","v":"9.8%","fg":"#1E293B","al":"center"},{"c":"I12","v":"مصنعية ومواد المقاول","fg":"#1E293B","al":"center"},{"c":"J12","v":"أسمنت مقاوم مع شبك وزوايا فيبر","fg":"#1E293B"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C13","v":"أعمال الجبس بورد والأسقف المعلقة والديكور","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":"أسقف مستعارة فلات ومستويات مع بيوت إنارة مخفية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E13","v":125,"f":"='جدول كميات التشطيبات التفصيلي'!G22","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F13","v":0,"f":"=E13/$E$19","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G13","v":0.192308,"f":"=E13/650","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H13","v":"11.4%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I13","v":"مقاول باطن ديكور","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J13","v":"ألواح كناوف Knauf مقاومة للرطوبة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":5,"in":true,"fg":"#1E293B","al":"center"},{"c":"C14","v":"أعمال الأرضيات والبورسلان والرخام والسيراميك","fg":"#1E293B"},{"c":"D14","v":"أرضيات مجالس رخام وصالات وغرف بورسلان إسباني","fg":"#1E293B"},{"c":"E14","v":380,"f":"='جدول كميات التشطيبات التفصيلي'!G26","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F14","v":0,"f":"=E14/$E$19","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G14","v":0.584615,"f":"=E14/650","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H14","v":"24.6%","fg":"#1E293B","al":"center"},{"c":"I14","v":"توريد وتركيب معتمد","fg":"#1E293B","al":"center"},{"c":"J14","v":"رخام كريم مارفل وبورسلان 120×60","fg":"#1E293B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C15","v":"أعمال الدهانات الداخلية والخارجية (بروفايل)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D15","v":"معجون وتأسيس ودهانات جوتن وواجهات بروفايل عازل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E15","v":420,"f":"='جدول كميات التشطيبات التفصيلي'!G29","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F15","v":0,"f":"=E15/$E$19","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G15","v":0.646154,"f":"=E15/650","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H15","v":"8.5%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I15","v":"مقاول دهانات معتمد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J15","v":"دهانات جوتن فينومست وبلاستيك ناعم","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":7,"in":true,"fg":"#1E293B","al":"center"},{"c":"C16","v":"أعمال الألمنيوم والواجهات والزجاج المزدوج","fg":"#1E293B"},{"c":"D16","v":"نوافذ وأبواب قطاع سرايا دبل جلاس عازل للصوت","fg":"#1E293B"},{"c":"E16","v":0,"f":"='جدول كميات التشطيبات التفصيلي'!G31","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F16","v":0,"f":"=E16/$E$19","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G16","v":0,"f":"=E16/650","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H16","v":"12.0%","fg":"#1E293B","al":"center"},{"c":"I16","v":"مصنع ألمنيوم معتمد","fg":"#1E293B","al":"center"},{"c":"J16","v":"قطاع خاص 12 سم وزجاج 24 مم","fg":"#1E293B"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C17","v":"أعمال الأبواب الخشبية والديكورات الداخلية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D17","v":"أبواب قشرة أرو طبيعي وتكسيات جدارية وبديل خشب","bg":"#F8FAFC","fg":"#1E293B"},{"c":"E17","v":48,"f":"='جدول كميات التشطيبات التفصيلي'!G33","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F17","v":0,"f":"=E17/$E$19","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G17","v":0.073846,"f":"=E17/650","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H17","v":"9.0%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"I17","v":"منجرة متخصصة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"J17","v":"أبواب حشو خشب سويدي مع كوالين إيطالية","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":18,"h":28.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""},{"c":"H18","v":""},{"c":"I18","v":""},{"c":"J18","v":""}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":"إجمالي تكاليف التشطيبات المباشرة (صافي بدون ضريبة)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E19","v":49105,"f":"=SUM(E10:E17)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"F19","v":0,"f":"=SUM(F10:F17)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"G19","v":75.546154,"f":"=E19/650","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":"100.0%","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center"},{"c":"I19","v":"تسليم مفتاح متكامل الفخامة","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""},{"c":"H20","v":""},{"c":"I20","v":""},{"c":"J20","v":""}]},{"r":21,"h":28.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""},{"c":"I21","v":""},{"c":"J21","v":""}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":"إعداد المكتب الفني للمقاولات","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E22","v":"مراجعة وتدقيق المهندس الاستشاري","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H22","v":"موافقة واعتماد صاحب العمل (المالك)","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":"المهندس: .......................................\nالتوقيع: ................... التاريخ: ..../..../ 2026","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E23","v":"المهندس: .......................................\nالتوقيع: ................... التاريخ: ..../..../ 2026","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"H23","v":"المالك: .......................................\nالتوقيع: ................... التاريخ: ..../..../ 2026","fg":"#475569","al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"جدول كميات التشطيبات التفصيلي","maxRow":34,"maxCol":10,"colWidths":[4.0,6.0,16.0,48.0,12.0,16.0,16.0,18.0,14.0,36.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":""},{"c":"B1","v":"جدول حصر الكميات والمقايسة التقديرية التفصيلية لتشطيب الفيلا السكنية (Turnkey BOQ)","fg":"#1E293B","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J1","v":""}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":"قائمة البنود والمواصفات الفنية والكميات والأسعار الإفرادية وفق أرقى معايير التشطيب المعماري","fg":"#475569","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J2","v":""}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"م","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C4","v":"رقم البند","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D4","v":"التوصيف المعماري والمواصفات الفنية للبنود","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E4","v":"الوحدة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F4","v":"الكمية المحصورة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G4","v":"سعر الوحدة (ريال)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H4","v":"إجمالي التكلفة (ريال)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"I4","v":"نسبة البند","bg":"#F1F5F9","b":true,"al":"center"},{"c":"J4","v":"ملاحظات التنفيذ والاستلام","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"الباب الأول: أعمال التأسيسات الكهروميكانيكية (السباكة والكهرباء والتكييف)","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":6,"h":52.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"C6","v":"BOQ-MEP-01","fg":"#1E293B"},{"c":"D6","v":"تأسيس أعمال السباكة وشبكات التغذية والصرف الصحي بأنابيب PPR الحرارية المعتمدة","fg":"#1E293B"},{"c":"E6","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"F6","v":78,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G6","v":480,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H6","v":37440,"f":"=F6*G6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I6","v":0,"f":"=H6/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J6","v":"شامل اختبار الضغط 10 بار وضمان 25 سنة","fg":"#1E293B"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":2,"in":true,"fg":"#1E293B","al":"center"},{"c":"C7","v":"BOQ-MEP-02","fg":"#1E293B"},{"c":"D7","v":"تأسيس شبكات الكهرباء والإنارة والقوى وسحب الأسلاك والكابلات كابلات الرياض المعتمدة","fg":"#1E293B"},{"c":"E7","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"F7","v":145,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G7","v":360,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H7","v":52200,"f":"=F7*G7","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I7","v":0,"f":"=H7/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J7","v":"شامل لوحات التوزيع وقواطع شنايدر وفنار","fg":"#1E293B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":3,"in":true,"fg":"#1E293B","al":"center"},{"c":"C8","v":"BOQ-MEP-03","fg":"#1E293B"},{"c":"D8","v":"تمديد مواسير نحاس التكييف مولر أمريكي أصلي مع كابلات التحكم وعوازل أرموفليكس","fg":"#1E293B"},{"c":"E8","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F8","v":160,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G8","v":140,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H8","v":22400,"f":"=F8*G8","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I8","v":0,"f":"=H8/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J8","v":"اختبار ضغط النيتروجين وضمان عدم التسريب","fg":"#1E293B"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":4,"in":true,"fg":"#1E293B","al":"center"},{"c":"C9","v":"BOQ-MEP-04","fg":"#1E293B"},{"c":"D9","v":"تأسيس شبكة إنترنت وألياف بصرية وكاميرات مراقبة وإنتركم ذكي ودش مركزي","fg":"#1E293B"},{"c":"E9","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"F9","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G9","v":24000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H9","v":24000,"f":"=F9*G9","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I9","v":0,"f":"=H9/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J9","v":"كابلات CAT6 وسويتشات سيسكو المعتمدة","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":5,"in":true,"fg":"#1E293B","al":"center"},{"c":"C10","v":"BOQ-MEP-05","fg":"#1E293B"},{"c":"D10","v":"توريد وتركيب أطقم صحية وخلاطات جروهي معلقة ومراحيض مدفونة جيربرت أصلية","fg":"#1E293B"},{"c":"E10","v":"طقم","fg":"#1E293B","al":"center"},{"c":"F10","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G10","v":4500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H10","v":36000,"f":"=F10*G10","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I10","v":0,"f":"=H10/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J10","v":"شامل المحابس والشطافات والإكسسوارات الفاخرة","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":6,"in":true,"fg":"#1E293B","al":"center"},{"c":"C11","v":"BOQ-MEP-06","fg":"#1E293B"},{"c":"D11","v":"مضخات مياه ذكية ومحطة فلاتر وتحلية مركزية وخزان علوي وسفلي مع العوامات","fg":"#1E293B"},{"c":"E11","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"F11","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G11","v":18500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H11","v":18500,"f":"=F11*G11","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I11","v":0,"f":"=H11/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J11","v":"مضخة سلمندر ضغط ثابت وصمامات مانعة للرجوع","fg":"#1E293B"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":"إجمالي الباب الأول (الأعمال الكهروميكانيكية)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":47980,"f":"=SUM(G6:G11)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":0,"f":"=G12/$G$34","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"I12","v":"","bg":"#FEF3C7"},{"c":"J12","v":"","bg":"#FEF3C7"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":"الباب الثاني: أعمال العوازل المائية والحرارية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":7,"in":true,"fg":"#1E293B","al":"center"},{"c":"C14","v":"BOQ-ISO-01","fg":"#1E293B"},{"c":"D14","v":"عزل مائي للحمامات والمطابخ بنظام دهان بوليميري إيبوكسي مطاطي وجهين متعامدين","fg":"#1E293B"},{"c":"E14","v":"م²","fg":"#1E293B","al":"center"},{"c":"F14","v":185,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G14","v":75,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H14","v":13875,"f":"=F14*G14","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I14","v":0,"f":"=H14/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J14","v":"شامل رقبة الإزازة واختبار الغمر بالمياه 72 ساعة","fg":"#1E293B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":8,"in":true,"fg":"#1E293B","al":"center"},{"c":"C15","v":"BOQ-ISO-02","fg":"#1E293B"},{"c":"D15","v":"عزل حراري ومائي لسطح الفيلا بنظام فوم بولي يوريثان كثافة 45 كجم/م³ مع حماية أكريليك","fg":"#1E293B"},{"c":"E15","v":"م²","fg":"#1E293B","al":"center"},{"c":"F15","v":260,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G15","v":110,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H15","v":28600,"f":"=F15*G15","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I15","v":0,"f":"=H15/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J15","v":"مطابق لكود كفاءة الطاقة SBC 601 وضمان 10 سنوات","fg":"#1E293B"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":"إجمالي الباب الثاني (العوازل المائية والحرارية)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G16","v":185,"f":"=SUM(G14:G15)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":0,"f":"=G16/$G$34","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"I16","v":"","bg":"#FEF3C7"},{"c":"J16","v":"","bg":"#FEF3C7"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":"الباب الثالث: أعمال اللياسة الداخلية والخارجية (المحارة)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":9,"in":true,"fg":"#1E293B","al":"center"},{"c":"C18","v":"BOQ-PLS-01","fg":"#1E293B"},{"c":"D18","v":"لياسة أسمنتية داخلية للجدران والأسقف طرطشة وبؤج وأوتار وزوايا فايبر وزوايا حماية","fg":"#1E293B"},{"c":"E18","v":"م²","fg":"#1E293B","al":"center"},{"c":"F18","v":1650,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G18","v":38,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H18","v":62700,"f":"=F18*G18","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I18","v":0,"f":"=H18/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J18","v":"استقامة تامة بالقدي الرأسية والأفقية والميزان","fg":"#1E293B"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":10,"in":true,"fg":"#1E293B","al":"center"},{"c":"C19","v":"BOQ-PLS-02","fg":"#1E293B"},{"c":"D19","v":"لياسة خشنة للواجهات الخارجية وأسوار الفيلا مع إضافة مواد مانعة لنفاذية المياه","fg":"#1E293B"},{"c":"E19","v":"م²","fg":"#1E293B","al":"center"},{"c":"F19","v":580,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G19","v":42,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H19","v":24360,"f":"=F19*G19","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I19","v":0,"f":"=H19/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J19","v":"تأسيس لاستقبال دهانات البروفايل الخارجي","fg":"#1E293B"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":"إجمالي الباب الثالث (أعمال اللياسة)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G20","v":80,"f":"=SUM(G18:G19)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":0,"f":"=G20/$G$34","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"I20","v":"","bg":"#FEF3C7"},{"c":"J20","v":"","bg":"#FEF3C7"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":"الباب الرابع: أعمال الجبس بورد والأسقف المعلقة والديكور","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":11,"in":true,"fg":"#1E293B","al":"center"},{"c":"C22","v":"BOQ-GYP-01","fg":"#1E293B"},{"c":"D22","v":"أسقف جبس بورد مستعارة ألواح كناوف ألماني 12.5 مم فلات ومستويات مع بيوت إنارة","fg":"#1E293B"},{"c":"E22","v":"م²","fg":"#1E293B","al":"center"},{"c":"F22","v":540,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G22","v":125,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H22","v":67500,"f":"=F22*G22","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I22","v":0,"f":"=H22/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J22","v":"شامل الشاسيه المجلفن سمك 0.6 مم وألواح خضراء للحمامات","fg":"#1E293B"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":12,"in":true,"fg":"#1E293B","al":"center"},{"c":"C23","v":"BOQ-GYP-02","fg":"#1E293B"},{"c":"D23","v":"ديكورات جدارية وتكسيات فوم وبديل رخام وبديل خشب ومرايا ديكورية بالمجالس","fg":"#1E293B"},{"c":"E23","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"F23","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G23","v":32000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H23","v":32000,"f":"=F23*G23","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I23","v":0,"f":"=H23/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J23","v":"وفق المخططات المعمارية والتصميم الداخلي 3D","fg":"#1E293B"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":"إجمالي الباب الرابع (الجبس بورد والديكور)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G24","v":32125,"f":"=SUM(G22:G23)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":0,"f":"=G24/$G$34","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"I24","v":"","bg":"#FEF3C7"},{"c":"J24","v":"","bg":"#FEF3C7"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":"الباب الخامس: أعمال الأرضيات والبورسلان والرخام والسيراميك","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":13,"in":true,"fg":"#1E293B","al":"center"},{"c":"C26","v":"BOQ-TIL-01","fg":"#1E293B"},{"c":"D26","v":"توريد وتركيب أرضيات رخام طبيعي كريم مارفل إسباني ألواح للمجالس والصالات","fg":"#1E293B"},{"c":"E26","v":"م²","fg":"#1E293B","al":"center"},{"c":"F26","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G26","v":380,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H26","v":68400,"f":"=F26*G26","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I26","v":0,"f":"=H26/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J26","v":"جلي وتلميع بالكريستال وعزل الرخام ضد البقع","fg":"#1E293B"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":14,"in":true,"fg":"#1E293B","al":"center"},{"c":"C27","v":"BOQ-TIL-02","fg":"#1E293B"},{"c":"D27","v":"أرضيات بورسلان ليزر قص نخب أول مقاس 120×60 سم لغرف النوم والممرات","fg":"#1E293B"},{"c":"E27","v":"م²","fg":"#1E293B","al":"center"},{"c":"F27","v":290,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G27","v":165,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H27","v":47850,"f":"=F27*G27","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I27","v":0,"f":"=H27/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J27","v":"تركيب بالغراء مع فواصل تمدد وصلايب كليبس للتسوية","fg":"#1E293B"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":15,"in":true,"fg":"#1E293B","al":"center"},{"c":"C28","v":"BOQ-TIL-03","fg":"#1E293B"},{"c":"D28","v":"سيراميك وبورسلان جدران وأرضيات الحمامات والمطابخ نخب أول فاخر","fg":"#1E293B"},{"c":"E28","v":"م²","fg":"#1E293B","al":"center"},{"c":"F28","v":240,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G28","v":145,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H28","v":34800,"f":"=F28*G28","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I28","v":0,"f":"=H28/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J28","v":"عزل مائي وفواصل إيبوكسية مضادة للبكتيريا","fg":"#1E293B"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":16,"in":true,"fg":"#1E293B","al":"center"},{"c":"C29","v":"BOQ-TIL-04","fg":"#1E293B"},{"c":"D29","v":"درج رخام روزا بيتا أو موغلا تركي نائم وقائم وبسطات مع درابزين ستانلس ستيل وزجاج","fg":"#1E293B"},{"c":"E29","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F29","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G29","v":420,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H29","v":27300,"f":"=F29*G29","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I29","v":0,"f":"=H29/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J29","v":"شامل الشطف والجلي والإضاءة المخفية للدرجات","fg":"#1E293B"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":""},{"c":"B30","v":"إجمالي الباب الخامس (الأرضيات والرخام والبورسلان)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G30","v":1110,"f":"=SUM(G26:G29)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"H30","v":0,"f":"=G30/$G$34","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","nf":"0.0%"},{"c":"I30","v":"","bg":"#FEF3C7"},{"c":"J30","v":"","bg":"#FEF3C7"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":""},{"c":"B31","v":"الباب السادس: أعمال الدهانات الداخلية والخارجية والألمنيوم والأبواب","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":""},{"c":"B32","v":17,"in":true,"fg":"#1E293B","al":"center"},{"c":"C32","v":"BOQ-PNT-01","fg":"#1E293B"},{"c":"D32","v":"دهانات داخلية جوتن فينومست 3 أوجه معجون وسيلر مائي ووجهين تشطيب ناعم","fg":"#1E293B"},{"c":"E32","v":"م²","fg":"#1E293B","al":"center"},{"c":"F32","v":1650,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G32","v":32,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H32","v":52800,"f":"=F32*G32","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I32","v":0,"f":"=H32/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J32","v":"ألوان محايدة معتمدة ومقاومة للغسيل والفرك","fg":"#1E293B"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":""},{"c":"B33","v":18,"in":true,"fg":"#1E293B","al":"center"},{"c":"C33","v":"BOQ-PNT-02","fg":"#1E293B"},{"c":"D33","v":"دهانات واجهات خارجية بروفايل عازل ومقاوم للأشعة فوق البنفسجية والأتربة","fg":"#1E293B"},{"c":"E33","v":"م²","fg":"#1E293B","al":"center"},{"c":"F33","v":480,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G33","v":48,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"H33","v":23040,"f":"=F33*G33","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"I33","v":0,"f":"=H33/$H$34","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J33","v":"ضمان 10 سنوات ضد التغير اللوني والتقشر","fg":"#1E293B"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":""},{"c":"B34","v":"الإجمالي العام لمقايسة تشطيب الفيلا (تسليم مفتاح بدون ضريبة)","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G34","v":81560,"f":"=G12+G16+G20+G24+G30+SUM(G32:G33)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H34","v":"100.0%","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center"},{"c":"I34","v":"قالب تشغيلي جاهز للتعديل والطباعة","bg":"#FEF3C7","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]}]}]}