{"slug":"aluminum-curtain-wall-structural-glazing-and-thermal-break-windows-boq-sheet","sheets":[{"name":"مقايسة_واجهات_الكرتن_وول_BOQ","maxRow":30,"maxCol":12,"colWidths":[11.0,13.0,54.0,24.0,10.0,13.0,16.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة واجهات الكرتن وول الزجاجية وشبابيك الألمنيوم المعزول حرارياً وتكسيات الكلادينج (Curtain Wall & Glazing BOQ)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"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":34.0,"cells":[{"c":"A2","v":"حصر وتسعير أنظمة (Stick SSG & Capped Curtain Wall)، الزجاج المزدوج الموفر للطاقة (Low-E DGU)، شبابيك (Thermal Break)، والكلادينج المقاوم للحريق (A2)","bg":"#0E5E6F","fg":"#E0F2FE","b":true,"al":"center","cs":12},{"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":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":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B4","v":"برج الأعمال الإداري والمركز التجاري - الغلاف الخارجي للواجهات","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي مسطحات الزجاج والكلادينج (م2):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F4","v":4250,"f":"=F9+F10+F12+F15+F18+F19+F21+F22","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I4","v":4825500,"f":"=K26","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J4","v":"متوسط تكلفة المتر المربع للواجهات:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L4","v":1527.696529,"f":"=K30/F4","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B5","v":"BOQ-FIN-179 | CWCT / AAMA 501 / EN 13830","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D5","v":"معامل الانتقال الحراري التصميمي (U-Value):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F5","v":"≤ 1.55 W/m²·K | SHGC ≤ 0.26","fg":"#0F2942","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I5","v":6492710.25,"f":"=K30","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"نسبة التوريد والتصنيع إلى التركيب:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.817055,"f":"=I26/K26","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"رقم البند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / القطاع","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية الهندسية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد والتصنيع","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة التركيب بالموقع","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي التركيب","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: واجهات الكرتن وول الزجاجية المعزولة حرارياً (Thermal Break Stick Curtain Wall Systems)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":199.9,"cells":[{"c":"A9","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B9","v":"08 44 13","fg":"#1E293B","al":"center"},{"c":"C9","v":"توريد وتصنيع وتركيب واجهات كرتن وول زجاجية بنظام السيليكون الإنشائي المخفي (Structural Glazed Stick Curtain Wall SSG - 60mm Sightline) من قطاعات ألمنيوم سبيكة (6063-T6) معزولة حرارياً بشرائح بولي أميد (PA66 GF25 - 34mm) ودهان PVDF، مع زجاج مزدوج موفر للطاقة سمك 28 مم (8mm Tempered Low-E Outer + 12mm Argon + 8mm Laminated 44.2 Inner) وسيليكون إنشائي ثنائي المركب","fg":"#1E293B"},{"c":"D9","v":"EN 13830 / DGU 28mm Low-E","fg":"#1E293B","al":"center"},{"c":"E9","v":"م2","fg":"#1E293B","al":"center"},{"c":"F9","v":1680,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":920,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":190,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":1545600,"f":"=F9*G9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":319200,"f":"=F9*H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":1864800,"f":"=I9+J9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"f":"=K9/$K$26","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":10,"h":151.9,"cells":[{"c":"A10","v":"1.02","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B10","v":"08 44 13","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C10","v":"توريد وتصنيع وتركيب واجهات كرتن وول بنظام الغطاء الخارجي الظاهر (Capped Curtain Wall System - 50mm Pressure Plate & Snap Cover) معزول حرارياً للواجهات الجانبية، شاملاً زجاج مزدوج 26 مم (6mm Tempered Low-E + 12mm Argon + 8mm Laminated) وجوانات EPDM ثلاثية التصريف","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D10","v":"CWCT / Capped 50mm System","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E10","v":"م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F10","v":540,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":840,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":175,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":453600,"f":"=F10*G10","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":94500,"f":"=F10*H10","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":548100,"f":"=I10+J10","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":0,"f":"=K10/$K$26","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":11,"h":128.0,"cells":[{"c":"A11","v":"1.03","fg":"#1E293B","al":"center"},{"c":"B11","v":"08 44 13","fg":"#1E293B","al":"center"},{"c":"C11","v":"توريد وتركيب درف شبابيك قلاب مخفية تفتح للخارج مدمجة ضمن شبكة الكرتن وول (Top-Hung Outward Opening Curtain Wall Vent Windows 1.20×1.50m) شاملة مقصات ستانلس ستيل ثقيلة الحجم (Heavy-Duty 4-Bar Friction Stays) وإكسسوار إغلاق محيطي متعدد النقاط ومحدد فتحة أمان","fg":"#1E293B"},{"c":"D11","v":"EN 13126 / AISI 304 Stays","fg":"#1E293B","al":"center"},{"c":"E11","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F11","v":95,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":1450,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":280,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":137750,"f":"=F11*G11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J11","v":26600,"f":"=F11*H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":164350,"f":"=I11+J11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":0,"f":"=K11/$K$26","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":12,"h":151.9,"cells":[{"c":"A12","v":"1.04","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B12","v":"08 44 13","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C12","v":"توريد وتركيب وحدات تغطية مناطق الكمرات وبين الأدوار (Insulated Spandrel Glass Panels) مكونة من زجاج سيكوريت 6 مم مطلي سيراميك حراري غير شفاف (Ceramic Frit) وخلفه عزل صوف صخري كثافة 80 kg/m3 بسمك 100 مم بغلاف ألومنيوم وصاج خلفي مجلفن سمك 1.5 مم لمنع الجسور الحرارية","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D12","v":"ASTM E84 / Spandrel Panel","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E12","v":"م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F12","v":420,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":580,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":130,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":243600,"f":"=F12*G12","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J12","v":54600,"f":"=F12*H12","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":298200,"f":"=I12+J12","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":0,"f":"=K12/$K$26","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":13,"h":128.0,"cells":[{"c":"A13","v":"1.05","fg":"#1E293B","al":"center"},{"c":"B13","v":"07 84 43","fg":"#1E293B","al":"center"},{"c":"C13","v":"توريد وتنفيذ حاجز حريق ودخان وعزل صوتي محيطي في الفجوة بين بلاطة السقف الخرسانية وواجهة الكرتن وول (Perimeter Fire-Stop & Smoke Seal System - 2 Hr Rated) من الصوف الصخري المضغوط (120 kg/m3) ودهان الأكريليك الإنتوميسنت المرن بسمك 3 مم","fg":"#1E293B"},{"c":"D13","v":"UL 2079 / ASTM E2307 (2 Hr)","fg":"#1E293B","al":"center"},{"c":"E13","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F13","v":380,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":165,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":55,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":62700,"f":"=F13*G13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J13","v":20900,"f":"=F13*H13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":83600,"f":"=I13+J13","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":0,"f":"=K13/$K$26","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"ثانياً: الواجهات الزجاجية العنكبوتية والمداخل الأتوماتيكية (Spider Glass Facade & Entrances)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":128.0,"cells":[{"c":"A15","v":"2.01","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B15","v":"08 44 26","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C15","v":"توريد وتركيب واجهة زجاجية معلقة بنظام الإكسسوارات العنكبوتية لبهو المدخل مزدوج الارتفاع (Point-Fixed Spider Glass Facade) باستخدام إكسسوارات (Routels & 4-Way Spiders AISI 316) مثبتة على زعانف فولاذية، وزجاج مزدوج مقسى ومصفح سمك 31.52 مم","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D15","v":"AISI 316 Spider / 31.52mm DGU","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E15","v":"م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F15","v":240,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":1380,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":320,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":331200,"f":"=F15*G15","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":76800,"f":"=F15*H15","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":408000,"f":"=I15+J15","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":0,"f":"=K15/$K$26","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":16,"h":128.0,"cells":[{"c":"A16","v":"2.02","fg":"#1E293B","al":"center"},{"c":"B16","v":"08 42 29","fg":"#1E293B","al":"center"},{"c":"C16","v":"توريد وتركيب بوابات دخول زجاجية منزلقة أوتوماتيكية بالرادار (Automatic Bi-Parting Sliding Glass Doors 3.00×2.60m) بمحرك ألماني ثقيل الخدمة وبطاريات طوارئ للفتح التلقائي عند انقطاع الكهرباء أو إنذار الحريق وزجاج سيكوريت لامينيتد 12 مم","fg":"#1E293B"},{"c":"D16","v":"EN 16005 / Radar Sliding Door","fg":"#1E293B","al":"center"},{"c":"E16","v":"مجموعة","fg":"#1E293B","al":"center"},{"c":"F16","v":4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":28500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":4500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I16","v":114000,"f":"=F16*G16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J16","v":18000,"f":"=F16*H16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K16","v":132000,"f":"=I16+J16","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L16","v":0,"f":"=K16/$K$26","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"ثالثاً: شبابيك وأبواب الألمنيوم المعزول حرارياً بالزجاج المزدوج (Thermal Break Windows & Doors)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":128.0,"cells":[{"c":"A18","v":"3.01","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B18","v":"08 51 13","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C18","v":"توريد وتركيب شبابيك ألمنيوم مفصلية وقلاب معزولة حرارياً (Tilt & Turn Thermal Break Windows - 70mm Frame Depth) بشرائح بولي أميد 24 مم وزجاج مزدوج 24 مم (6+12+6 Low-E Argon) وإكسسوارات أوروبية وجوانات صوتية تحقق عزل صوتي (Rw ≥ 38 dB)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D18","v":"EN 14351-1 / 70mm Thermal","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E18","v":"م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F18","v":360,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":740,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":140,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I18","v":266400,"f":"=F18*G18","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":50400,"f":"=F18*H18","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K18","v":316800,"f":"=I18+J18","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L18","v":0,"f":"=K18/$K$26","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"3.02","fg":"#1E293B","al":"center"},{"c":"B19","v":"08 32 13","fg":"#1E293B","al":"center"},{"c":"C19","v":"توريد وتركيب أبواب وشبابيك ألمنيوم منزلقة بنظام الرفع والانزلاق المعزول حرارياً للتراسات (Heavy-Duty Lift & Slide Thermal Break Doors) بحمولة ضلفة حتى 300 كجم ومجرى سفلي منخفض وزجاج مزدوج مصفح 28 مم","fg":"#1E293B"},{"c":"D19","v":"EN 12207 Class 4 / Lift&Slide","fg":"#1E293B","al":"center"},{"c":"E19","v":"م2","fg":"#1E293B","al":"center"},{"c":"F19","v":190,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G19","v":890,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H19","v":165,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I19","v":169100,"f":"=F19*G19","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J19","v":31350,"f":"=F19*H19","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K19","v":200450,"f":"=I19+J19","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L19","v":0,"f":"=K19/$K$26","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"رابعاً: تكسيات ألواح الألمنيوم المركب المقاوم للحريق (A2 Fire-Rated ACP Cladding & Louvers)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":151.9,"cells":[{"c":"A21","v":"4.01","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B21","v":"07 42 13","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C21","v":"توريد وتركيب تكسيات واجهات من ألواح الألمنيوم المركب غير القابل للاشتعال (Fire-Rated ACP Cladding 4mm Class A2-s1,d0) بقلب معدني (≥ 90% Mineral Core) ودهان (PVDF Kynar 500) بنظام الصواني المعلقة (Cassette System) على شاسيه ألمنيوم مع عزل صوف صخري 50 مم وغشاء تنفس","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D21","v":"EN 13501-1 Class A2 / PVDF","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E21","v":"م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F21","v":640,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G21","v":460,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H21","v":120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I21","v":294400,"f":"=F21*G21","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J21","v":76800,"f":"=F21*H21","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K21","v":371200,"f":"=I21+J21","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L21","v":0,"f":"=K21/$K$26","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":22,"h":104.0,"cells":[{"c":"A22","v":"4.02","fg":"#1E293B","al":"center"},{"c":"B22","v":"10 71 13","fg":"#1E293B","al":"center"},{"c":"C22","v":"توريد وتركيب كاسرات شمس معمارية من قطاعات الألمنيوم المسحوبة بشكل جناح الطائرة (Extruded Aerofoil Aluminum Sun Louvers 200×50mm) مدهونة PVDF ومثبتة على كوابيل ألمنيوم أمام الواجهة الجنوبية والغربية","fg":"#1E293B"},{"c":"D22","v":"Alloy 6063-T6 / Aerofoil 200mm","fg":"#1E293B","al":"center"},{"c":"E22","v":"م2","fg":"#1E293B","al":"center"},{"c":"F22","v":180,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G22","v":520,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H22","v":130,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I22","v":93600,"f":"=F22*G22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J22","v":23400,"f":"=F22*H22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K22","v":117000,"f":"=I22+J22","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L22","v":0,"f":"=K22/$K$26","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"خامساً: كوابيل التثبيت المجلفنة والاختبارات المعملية والميدانية (HDG Brackets & AAMA Testing)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":151.9,"cells":[{"c":"A24","v":"5.01","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B24","v":"05 50 00","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C24","v":"توريد وتركيب كوابيل تثبيت فولاذية مجلفنة على الساخن بفتحات مشقوقة للضبط ثلاثي الأبعاد (Hot-Dip Galvanized Slotted Steel Brackets 80 μm) لتثبيت أعمدة الكرتن وول في بلاطات الخرسانة، شاملة مسامير التثبيت الميكانيكية والكيميائية (AISI 316) وشرائح العزل (EPDM Pads)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D24","v":"ISO 1461 HDG / Hilti Anchors","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E24","v":"مجموعة","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F24","v":1450,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G24","v":135,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H24","v":45,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I24","v":195750,"f":"=F24*G24","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J24","v":65250,"f":"=F24*H24","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K24","v":261000,"f":"=I24+J24","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L24","v":0,"f":"=K24/$K$26","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":25,"h":128.0,"cells":[{"c":"A25","v":"5.02","fg":"#1E293B","al":"center"},{"c":"B25","v":"08 44 00","fg":"#1E293B","al":"center"},{"c":"C25","v":"إجراء اختبارات الأداء المعملي لنموذج الواجهة (Performance Mock-Up Chamber Test) لمقاومة ضغط الرياح وتسرب الهواء والمياه، بالإضافة إلى اختبارات رش المياه الميدانية بالخرطوم المعاير (Field Water Hose Test AAMA 501.2 at 240 kPa) وإصدار شهادات الضمان العشري","fg":"#1E293B"},{"c":"D25","v":"AAMA 501.1 & 501.2 / ASTM E331","fg":"#1E293B","al":"center"},{"c":"E25","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"F25","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G25","v":35000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H25","v":25000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I25","v":35000,"f":"=F25*G25","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J25","v":25000,"f":"=F25*H25","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K25","v":60000,"f":"=I25+J25","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L25","v":0,"f":"=K25/$K$26","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"إجمالي التكلفة المباشرة لأعمال واجهات الكرتن وول والشبابيك والكلادينج (Subtotal Direct Cost)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I26","v":3942700,"f":"=I9+I10+I11+I12+I13+I15+I16+I18+I19+I21+I22+I24+I25","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J26","v":882800,"f":"=J9+J10+J11+J12+J13+J15+J16+J18+J19+J21+J22+J24+J25","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K26","v":4825500,"f":"=K9+K10+K11+K12+K13+K15+K16+K18+K19+K21+K22+K24+K25","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L26","v":0,"f":"=SUM(L9:L25)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"احتياطي الحسابات الإنشائية للرياح والمخططات الورشتية (Structural Wind Calc & Shop Drawings 5%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I27","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J27","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K27","v":241275,"f":"=K26*0.05","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L27","v":"5.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"المصاريف الإدارية والربح والسقالات المعلقة والمصاعد (Overhead, Cradles & Profit 12%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J28","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K28","v":579060,"f":"=K26*0.12","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L28","v":"12.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J29","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K29","v":5645835,"f":"=SUM(K26:K28)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L29","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"الإجمالي الكلي لمقايسة الواجهات الزجاجية والألمنيوم شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J30","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K30","v":6492710.25,"f":"=K29*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L30","v":"115.0%","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]}]},{"name":"حاسبة_أوزان_الألمنيوم_والزجاج","maxRow":12,"maxCol":11,"colWidths":[11.0,38.0,26.0,13.0,15.0,16.0,13.0,14.0,13.0,16.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"حاسبة أوزان قطاعات الألمنيوم (Mullions & Transoms) وأوزان ألواح الزجاج المزدوج والترخيم المسموح (Aluminum & Glass QTO)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حساب إجمالي وزن البروفيلات بالطن (شاملاً 7% هدر قص)، والوزن السطحي للزجاج (كجم/م2 = السمك بالمم × 2.5)، وحد الترخيم (L/175)","bg":"#0E5E6F","fg":"#E0F2FE","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":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":""},{"c":"K3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"الكود","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان قطاع الألمنيوم / وحدة الزجاج في الواجهة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"توصيف المقطع / السماكة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العدد الكلي للعود/اللوح","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"طول العود / مساحة اللوح","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي الأطوال (م.ط) أو المساحة (م2)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الوزن المعياري (كجم/م.ط أو كجم/م2)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الوزن الصافي (طن)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"نسبة هدر التفصيل %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الوزن الإجمالي للطلبية (طن)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"حد الترخيم المسموح L/175 (مم)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"ALU-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"أعمدة الكرتن وول الرأسية الرئيسية (Main Vertical Mullions - Ixx=640 cm4)","fg":"#1E293B"},{"c":"C5","v":"قطاع 180×60 مم معزول PA66","fg":"#1E293B","al":"center"},{"c":"D5","v":480,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E5","v":4.2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":2016,"f":"=D5*E5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":5.85,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":11.7936,"f":"=(F5*G5)/1000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":0.07,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J5","v":12.619152,"f":"=H5*(1+I5)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K5","v":19,"f":"=MIN(4200/175, 19)","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"ALU-02","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B6","v":"عوارض الكرتن وول الأفقية (Horizontal Transoms - Ixx=185 cm4)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"C6","v":"قطاع 120×60 مم معزول PA66","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"D6","v":1420,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E6","v":1.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":2130,"f":"=D6*E6","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":3.65,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":7.7745,"f":"=(F6*G6)/1000","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":0.07,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J6","v":8.318715,"f":"=H6*(1+I6)","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":8.571429,"f":"=MIN(1500/175, 19)","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"ALU-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"إطارات التثبيت الخلفية للزجاج الإنشائي (SSG Toggle Sub-Frames)","fg":"#1E293B"},{"c":"C7","v":"قطاع حامل الزجاج 6063-T6","fg":"#1E293B","al":"center"},{"c":"D7","v":1120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E7","v":5.4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":6048,"f":"=D7*E7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":1.45,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":8.7696,"f":"=(F7*G7)/1000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":0.06,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J7","v":9.295776,"f":"=H7*(1+I7)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":8.571429,"f":"=MIN(1500/175, 19)","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"ALU-04","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B8","v":"ضلف وحلوق شبابيك وأبواب الألمنيوم المعزول (70mm Thermal Break Frames)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"C8","v":"قطاع 70 مم بولي أميد 24 مم","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"D8","v":390,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E8","v":6.2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":2418,"f":"=D8*E8","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":2.9,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":7.0122,"f":"=(F8*G8)/1000","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":0.08,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J8","v":7.573176,"f":"=H8*(1+I8)","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":10.285714,"f":"=MIN(1800/175, 19)","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"ALU-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"شاسيه وقوائم تركيب ألواح الكلادينج المقاوم للحريق (ACP Sub-Frame)","fg":"#1E293B"},{"c":"C9","v":"تيوبات وزوايا ألمنيوم 50×50×3","fg":"#1E293B","al":"center"},{"c":"D9","v":520,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E9","v":4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":2080,"f":"=D9*E9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":1.85,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":3.848,"f":"=(F9*G9)/1000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":0.06,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J9","v":4.07888,"f":"=H9*(1+I9)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":19,"f":"=MIN(3600/175, 19)","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"GLS-01","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B10","v":"ألواح زجاج مزدوج للكرتن وول (28mm DGU: 8mm Low-E + 12A + 8mm Lam)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"C10","v":"سمك فعلي للزجاج = 16 مم","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"D10","v":620,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E10","v":2.71,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":1680.2,"f":"=D10*E10","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":40,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":67.208,"f":"=(F10*G10)/1000","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":0.03,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J10","v":69.22424,"f":"=H10*(1+I10)","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":10.285714,"f":"=MIN(1800/175, 19)","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"GLS-02","fg":"#1E293B","al":"center"},{"c":"B11","v":"ألواح زجاج مزدوج لواجهة السبايدر (31.52mm DGU: 10mm + 12A + 10mm Lam)","fg":"#1E293B"},{"c":"C11","v":"سمك فعلي للزجاج = 20 مم","fg":"#1E293B","al":"center"},{"c":"D11","v":80,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E11","v":3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":240,"f":"=D11*E11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":50,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":12,"f":"=(F11*G11)/1000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":0.03,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J11","v":12.36,"f":"=H11*(1+I11)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K11","v":14.285714,"f":"=MIN(2500/175, 19)","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"إجمالي أوزان قطاعات الألمنيوم وألواح الزجاج المزدوج بالطن (Total Aluminum Extrusions & DGU Glass Tonnage)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H12","v":118.4059,"f":"=SUM(H5:H11)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":0.042768,"f":"=(J12-H12)/H12","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":123.469939,"f":"=SUM(J5:J11)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K12","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]}]},{"name":"كارت_تحليل_فئة_م2_كرتن_وول","maxRow":13,"maxCol":7,"colWidths":[10.0,18.0,52.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 م2 واجهة كرتن وول زجاجية معزولة حرارياً (SSG 28mm Low-E DGU)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"تفصيل عناصر التكلفة المباشرة للمتر المربع: قطاعات الألمنيوم المعزول، الزجاج المزدوج، السيليكون الإنشائي، الكوابيل، التصنيع، والتركيب","bg":"#0E5E6F","fg":"#E0F2FE","b":true,"al":"center","cs":7},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للمتر المربع من الواجهة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 م2","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للمتر المربع","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"CW-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"قطاعات ألمنيوم","fg":"#1E293B","al":"center"},{"c":"C5","v":"قطاعات ألمنيوم معزول حرارياً (Mullions, Transoms & Sub-frames 6063-T6 + PA66) مدهونة PVDF شاملة 7% هدر","fg":"#1E293B"},{"c":"D5","v":"كجم/م2","fg":"#1E293B","al":"center"},{"c":"E5","v":14.2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":26.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":376.3,"f":"=E5*F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"CW-02","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B6","v":"زجاج مزدوج DGU","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C6","v":"وحدة زجاج مزدوج موفر للطاقة (28mm DGU: 8mm Tempered Low-E + 12mm Argon + 8mm Clear Laminated 44.2)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D6","v":"م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E6","v":1.03,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":340,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":350.2,"f":"=E6*F6","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"CW-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"سيليكون وجوانات","fg":"#1E293B","al":"center"},{"c":"C7","v":"سيليكون إنشائي ثنائي المركب (Dow Corning 993) وسيليكون طقسي (DC 791) وجوانات EPDM وبسائط ارتكاز","fg":"#1E293B"},{"c":"D7","v":"مقطوعية/م2","fg":"#1E293B","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":78,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":78,"f":"=E7*F7","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"CW-04","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B8","v":"كوابيل ومثبتات","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C8","v":"نصيب المتر المربع من كوابيل الصلب المجلفن (HDG Brackets) ومسامير التثبيت ووصلات التمدد الرأسية","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D8","v":"مجموعة/م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E8","v":0.55,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":135,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":74.25,"f":"=E8*F8","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"CW-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"تصنيع بالمصنع","fg":"#1E293B","al":"center"},{"c":"C9","v":"مصنعية التقطيع والتفريز الآلي (CNC Machining) وتجميع الإطارات ولصق الزجاج بالسيليكون الإنشائي داخل المصنع","fg":"#1E293B"},{"c":"D9","v":"م2","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":65,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":65,"f":"=E9*F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"CW-06","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B10","v":"رفع وتركيب","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C10","v":"مصنعية فرق تركيب الواجهات بالموقع بالرفع المساحي (Total Station) وإيجار السقالات المعلقة وونش الشفط","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D10","v":"م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":145,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":145,"f":"=E10*F10","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"CW-07","fg":"#1E293B","al":"center"},{"c":"B11","v":"اختبار وجودة","fg":"#1E293B","al":"center"},{"c":"C11","v":"نصيب المتر المربع من الحسابات الإنشائية للرياح واختبارات رش المياه الميدانية (AAMA 501.2) والتنظيف","fg":"#1E293B"},{"c":"D11","v":"م2","fg":"#1E293B","al":"center"},{"c":"E11","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":26,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":26,"f":"=E11*F11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"إجمالي التكلفة المباشرة للمتر المربع شاملاً الخامات والتصنيع والتركيب (Total Direct Cost per m2)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":1114.75,"f":"=SUM(G5:G11)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"سعر بيع المتر المربع شامل المصاريف الإدارية والربح 15% (Unit Selling Rate per m2)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G13","v":1281.9625,"f":"=G12*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]}]}