{"slug":"asphalt-road-pavement-earthworks-subbase-curbstone-and-interlock-boq-sheet","sheets":[{"name":"مقايسة_الطرق_والأسفلت_BOQ","maxRow":32,"maxCol":12,"colWidths":[11.0,13.0,60.0,24.0,11.0,13.0,16.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"مقايسة أعمال الطرق والرصف الأسفلتي وطبقات الأساس والبردورات والإنترلوك (Asphalt Road Pavement & Hardscape BOQ)","bg":"#1E293B","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":36.0,"cells":[{"c":"A2","v":"حصر وتسعير القطع والردم، القاعدة التحتية (Sub-base)، الأساس الحصوي (Base Course)، التشريب (MC-1/RC-2)، الأسفلت (Binder/Wearing)، والإنترلوك","bg":"#B45309","fg":"#FEF3C7","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":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B4","v":"شبكة الطرق الداخلية والساحات والمواقف - المجمع العمراني والصناعي","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي مسطح الرصف الأسفلتي (م²):","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F4","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"I4","v":22334800,"f":"=K28","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J4","v":"متوسط تكلفة المتر المسطح للطرق (شامل الضريبة):","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"L4","v":1036.413088,"f":"=K32/F4","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":5,"h":128.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B5","v":"BOQ-CIV-187 | AASHTO M147 / ASTM D6927 / ECP 104","al":"center","cs":2},{"skip":true},{"c":"D5","v":"قطاع الرصف القياسي:","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"F5","v":"20سم Subbase + 20سم Base + 7سم Binder + 5سم Wearing","fg":"#1E293B","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"I5","v":29537773,"f":"=K32","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":"نسبة تكلفة التوريد للخامات إلى التكلفة المباشرة:","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.738675,"f":"=I28/K28","bg":"#DCFCE7","fg":"#1E293B","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":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / السماكة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد والخامات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة المعدات والمصنعية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي التنفيذ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: الأعمال الترابية، القطع والردم الهندسي، وتسوية ودمك طبقة القاع (Earthworks & Subgrade Preparation)","bg":"#FEF3C7","fg":"#1E293B","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":104.0,"cells":[{"c":"A9","v":"1.01","al":"center"},{"c":"B9","v":"31 23 16","al":"center"},{"c":"C9","v":"حفر وقطع ترابي وصخري لفتح مسارات الطرق والمواقف حتى مناسيب طبقة القاع التصميمية (Roadway Excavation to Subgrade) وفق الميزانية الشبكية والقطاعات العرضية، شاملاً تحميل وترحيل ناتج الحفر غير الصالح إلى المقالب العمومية"},{"c":"D9","v":"AASHTO M145 / Cut to Line","al":"center"},{"c":"E9","v":"م³","al":"center"},{"c":"F9","v":14200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"f":"=F9*G9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":681600,"f":"=F9*H9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":681600,"f":"=I9+J9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0,"f":"=K9/$K$28","al":"center","nf":"0.0%"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":"1.02","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"31 23 23","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"توريد وفرش ودمك طبقات ردم هندسي بتربة حبيبية مختارة (Selected Granular Fill A-1-a / A-1-b / A-2-4, CBR ≥ 15%) على طبقات لا تتجاوز سماكتها 25 سم مع الرش بالمياه والدمك حتى (≥ 95% Modified Proctor AASHTO T180)","bg":"#F8FAFC"},{"c":"D10","v":"AASHTO T180 / CBR ≥ 15%","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"م³","bg":"#F8FAFC","al":"center"},{"c":"F10","v":9600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":720000,"f":"=F10*G10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":403200,"f":"=F10*H10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":1123200,"f":"=I10+J10","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":"1.03","al":"center"},{"c":"B11","v":"32 11 13","al":"center"},{"c":"C11","v":"تسوية وتشكيل وغمر ودمك سطح طبقة القاع الترابية (Subgrade Preparation & Proof Rolling) بالجريدر والهرسات الاهتزازية حتى الوصول لنسبة دمك (≥ 98% MDD) واستواء سطحي (±15 مم) شاملاً اختبارات المخروط الرملي والنووي"},{"c":"D11","v":"AASHTO T191 / 98% MDD","al":"center"},{"c":"E11","v":"م²","al":"center"},{"c":"F11","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":114000,"f":"=F11*G11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":513000,"f":"=F11*H11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":627000,"f":"=I11+J11","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0,"f":"=K11/$K$28","al":"center","nf":"0.0%"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: طبقة القاعدة التحتية (Sub-base) وطبقة الأساس الحصوي المتدرج (Crushed Aggregate Base Course)","bg":"#FEF3C7","fg":"#1E293B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"2.01","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"32 11 16","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"توريد وفرش وخلط ودمك طبقة القاعدة التحتية الحبيبية (Granular Sub-Base Course GSB - Consolidated Thickness 20 cm, CBR ≥ 30%, LL ≤ 25%, PI ≤ 6%) حتى نسبة دمك لا تقل عن (98% AASHTO T180)","bg":"#F8FAFC"},{"c":"D13","v":"AASHTO M147 / GSB 20cm","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"م³","bg":"#F8FAFC","al":"center"},{"c":"F13","v":5700,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":826500,"f":"=F13*G13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":313500,"f":"=F13*H13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":1140000,"f":"=I13+J13","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":0,"f":"=K13/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"2.02","al":"center"},{"c":"B14","v":"32 11 23","al":"center"},{"c":"C14","v":"توريد وفرش ودمك طبقة الأساس الحصوي من ناتج تكسير المحاجر المتدرج (Crushed Aggregate Base Course Class A - Consolidated Thickness 20 cm, CBR ≥ 80%, LA Abrasion ≤ 40%) حتى نسبة دمك (100% AASHTO T180)"},{"c":"D14","v":"AASHTO M147 / Base 20cm","al":"center"},{"c":"E14","v":"م³","al":"center"},{"c":"F14","v":5700,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":1054500,"f":"=F14*G14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":370500,"f":"=F14*H14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":1425000,"f":"=I14+J14","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0,"f":"=K14/$K$28","al":"center","nf":"0.0%"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"2.03","bg":"#F8FAFC","al":"center"},{"c":"B15","v":"31 32 19","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"توريد وفرش طبقة نسيج جيوتكستايل غير منسوج للفصل والتدعيم (Non-Woven Polypropylene Geotextile 250 g/m² + Biaxial Geogrid TX160) فوق مناطق التربة الضعيفة شاملاً ركوب الوصلات (Overlap ≥ 40cm)","bg":"#F8FAFC"},{"c":"D15","v":"ASTM D4632 / Geotextile","bg":"#F8FAFC","al":"center"},{"c":"E15","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F15","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":247000,"f":"=F15*G15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":78000,"f":"=F15*H15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":325000,"f":"=I15+J15","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":0,"f":"=K15/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ثالثاً: الرش البيتوميني (MC-1 & RC-2) وطبقات الرصف الأسفلتي الساخن (Hot-Mix Asphalt Binder & Wearing Courses)","bg":"#FEF3C7","fg":"#1E293B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"3.01","al":"center"},{"c":"B17","v":"32 12 13","al":"center"},{"c":"C17","v":"توريد ورش طبقة تشريب بيتومينية متوسطة التطاير (Bituminous Prime Coat MC-1 / MC-70) فوق طبقة الأساس الحصوي بعد تنظيفها بالمكنسة الميكانيكية والهواء المضغوط بمعدل رش قياسي (1.35 كجم/م²)"},{"c":"D17","v":"ASTM D2027 / MC-1 (1.35kg/m²)","al":"center"},{"c":"E17","v":"م²","al":"center"},{"c":"F17","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":741000,"f":"=F17*G17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":199500,"f":"=F17*H17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":940500,"f":"=I17+J17","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":0,"f":"=K17/$K$28","al":"center","nf":"0.0%"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"3.02","bg":"#F8FAFC","al":"center"},{"c":"B18","v":"32 12 16","bg":"#F8FAFC","al":"center"},{"c":"C18","v":"توريد وفرش ودمك طبقة أسفلتية رابطة ساخنة (Hot-Mix Asphalt Bituminous Binder Course 3B - Consolidated Thickness 7.0 cm) باستخدام بيتومين (60/70) والفرادة الإلكترونية والهرسات حتى دمك (≥ 97% Marshall)","bg":"#F8FAFC"},{"c":"D18","v":"ASTM D6927 / Binder 7.0cm","bg":"#F8FAFC","al":"center"},{"c":"E18","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F18","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":5557500,"f":"=F18*G18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":1140000,"f":"=F18*H18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":6697500,"f":"=I18+J18","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":0,"f":"=K18/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"3.03","al":"center"},{"c":"B19","v":"32 12 13","al":"center"},{"c":"C19","v":"توريد ورش طبقة لصق بيتومينية سريعة التطاير (Bituminous Tack Coat RC-2 / CSS-1h) فوق الطبقة الرابطة قبل فرش الطبقة السطحية بمعدل رش مضبوط (0.40 كجم/م²)"},{"c":"D19","v":"ASTM D2028 / RC-2 (0.40kg/m²)","al":"center"},{"c":"E19","v":"م²","al":"center"},{"c":"F19","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":313500,"f":"=F19*G19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":114000,"f":"=F19*H19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":427500,"f":"=I19+J19","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":0,"f":"=K19/$K$28","al":"center","nf":"0.0%"}]},{"r":20,"h":104.0,"cells":[{"c":"A20","v":"3.04","bg":"#F8FAFC","al":"center"},{"c":"B20","v":"32 12 16","bg":"#F8FAFC","al":"center"},{"c":"C20","v":"توريد وفرش ودمك طبقة أسفلتية سطحية ختامية (Hot-Mix Asphalt Wearing Surface Course 4C - Consolidated Thickness 5.0 cm, Marshall Stability ≥ 1100 kg) شاملة أخذ القلوب الخرسانية (Core Test) وفحص الاستواء","bg":"#F8FAFC"},{"c":"D20","v":"Superpave / Wearing 5.0cm","bg":"#F8FAFC","al":"center"},{"c":"E20","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F20","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":155,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":4417500,"f":"=F20*G20","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":997500,"f":"=F20*H20","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":5415000,"f":"=I20+J20","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":0,"f":"=K20/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"رابعاً: البردورات الخرسانية، بلاط الإنترلوك المتداخل، والأرصفة الجانبية (Curbstones & Interlock Pavers)","bg":"#FEF3C7","fg":"#1E293B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":104.0,"cells":[{"c":"A22","v":"4.01","al":"center"},{"c":"B22","v":"32 16 13","al":"center"},{"c":"C22","v":"توريد وتركيب بردورات خرسانية مسبقة الصب مكبوسة آلياً للطرق والأرصفة (Precast Hydraulic-Pressed Concrete Curbstone 15/20×30×50 cm, fcu ≥ 35 MPa) شاملة الخرسانة العادية للفرشة والكتف الساند (C20) ومونة اللحامات والدهان"},{"c":"D22","v":"ASTM C1372 / Road Curb 30cm","al":"center"},{"c":"E22","v":"م.ط","al":"center"},{"c":"F22","v":6400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":608000,"f":"=F22*G22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":288000,"f":"=F22*H22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":896000,"f":"=I22+J22","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":0,"f":"=K22/$K$28","al":"center","nf":"0.0%"}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"4.02","bg":"#F8FAFC","al":"center"},{"c":"B23","v":"32 16 13","bg":"#F8FAFC","al":"center"},{"c":"C23","v":"توريد وتركيب بردورات حدائق غاطسة حابسة لأطراف بلاط الإنترلوك (Precast Concrete Garden Edging Kerb 10×25×50 cm) شاملة قدمة وسندة خرسانية عادية وتكحيل الفواصل","bg":"#F8FAFC"},{"c":"D23","v":"Garden Kerb 10×25×50cm","bg":"#F8FAFC","al":"center"},{"c":"E23","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F23","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":33,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":198400,"f":"=F23*G23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":105600,"f":"=F23*H23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":304000,"f":"=I23+J23","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":0,"f":"=K23/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":24,"h":104.0,"cells":[{"c":"A24","v":"4.03","al":"center"},{"c":"B24","v":"32 14 13","al":"center"},{"c":"C24","v":"توريد وتركيب بلاط أرصفة ومواقف خرساني متداخل إنترلوك عالي المقاومة (Heavy-Duty Interlocking Concrete Pavers - Thickness 80 mm, fcu ≥ 45 MPa) شاملاً فرشة الرمل النظيف (5 سم) وملء الفواصل والدك بالهزاز الميكانيكي"},{"c":"D24","v":"ASTM C936 / Interlock 80mm","al":"center"},{"c":"E24","v":"م²","al":"center"},{"c":"F24","v":9200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":1334000,"f":"=F24*G24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J24","v":460000,"f":"=F24*H24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K24","v":1794000,"f":"=I24+J24","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L24","v":0,"f":"=K24/$K$28","al":"center","nf":"0.0%"}]},{"r":25,"h":38.0,"cells":[{"c":"A25","v":"خامساً: دهانات تخطيط الطرق الحرارية، عواكس عين القط، واللوحات الإرشادية (Thermoplastic Marking & Traffic Signs)","bg":"#FEF3C7","fg":"#1E293B","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":104.0,"cells":[{"c":"A26","v":"5.01","bg":"#F8FAFC","al":"center"},{"c":"B26","v":"32 17 23","bg":"#F8FAFC","al":"center"},{"c":"C26","v":"توريد وتنفيذ دهانات تخطيط الطرق الحرارية العاكسة باللونين الأبيض والأصفر (Reflective Thermoplastic Road Marking Paint - Thickness 2.5 mm with Glass Beads per AASHTO M249) لخطوط الحارات والمشاة والأسهم","bg":"#F8FAFC"},{"c":"D26","v":"AASHTO M249 / Thermoplastic","bg":"#F8FAFC","al":"center"},{"c":"E26","v":"م.ط/م²","bg":"#F8FAFC","al":"center"},{"c":"F26","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":272000,"f":"=F26*G26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":136000,"f":"=F26*H26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":408000,"f":"=I26+J26","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"5.02","al":"center"},{"c":"B27","v":"32 17 26","al":"center"},{"c":"C27","v":"توريد وتركيب عواكس طرق أرضية ألمنيوم ثنائية الوجه (Cast Aluminum Reflective Road Studs Cat-Eyes 10×10cm with Shank & Epoxy) شاملة اللوحات المرورية التحذيرية والإرشادية العاكسة (High-Intensity Prismatic Signs)"},{"c":"D27","v":"ASTM D4280 / Cat-Eyes & Signs","al":"center"},{"c":"E27","v":"عدد","al":"center"},{"c":"F27","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":94250,"f":"=F27*G27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":36250,"f":"=F27*H27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":130500,"f":"=I27+J27","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L27","v":0,"f":"=K27/$K$28","al":"center","nf":"0.0%"}]},{"r":28,"h":40.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة لأعمال الطرق والرصف الأسفلتي والإنترلوك (Subtotal Direct Cost)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":16498150,"f":"=I9+I10+I11+I13+I14+I15+I17+I18+I19+I20+I22+I23+I24+I26+I27","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J28","v":5836650,"f":"=J9+J10+J11+J13+J14+J15+J17+J18+J19+J20+J22+J23+J24+J26+J27","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K28","v":22334800,"f":"=K9+K10+K11+K13+K14+K15+K17+K18+K19+K20+K22+K23+K24+K26+K27","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":40.0,"cells":[{"c":"A29","v":"احتياطي الرفع المساحي واختبارات معمل التربة والأسفلت (Surveying, Marshall & Core Lab Tests 3%)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J29","v":"","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K29","v":670044,"f":"=K28*0.03","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L29","v":"3.0%","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":30,"h":40.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح والتحويلات المرورية المؤقتة (Traffic Management, Overhead & Profit 12%)","bg":"#F1F5F9","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J30","v":"","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K30","v":2680176,"f":"=K28*0.12","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L30","v":"12.0%","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"}]},{"r":31,"h":40.0,"cells":[{"c":"A31","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J31","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K31","v":25685020,"f":"=SUM(K28:K30)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L31","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center"}]},{"r":32,"h":40.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة الطرق والرصف الأسفلتي شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J32","v":"","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K32","v":29537773.0,"f":"=K31*1.15","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L32","v":"115.0%","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center"}]}]},{"name":"حصر_طبقات_الرصف_والبيتومين","maxRow":12,"maxCol":11,"colWidths":[12.0,46.0,15.0,16.0,13.0,13.0,14.0,18.0,15.0,16.0,36.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"حاسبة تفريد وحصر كميات طبقات الرصف بالطن والمتر المكعب والبيتومين السائل (Asphalt Tonnage & Aggregate Volume Calculator)","bg":"#1E293B","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":36.0,"cells":[{"c":"A2","v":"حساب أوزان الخلطة الأسفلتية الساخنة (الكثافة 2.36–2.38 طن/م³)، السن الحصوي، مستحلبات الرش (MC-1 / RC-2)، وعدد قلابات التوريد","bg":"#B45309","fg":"#FEF3C7","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":"كود الطبقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان طبقة الرصف / المادة البيتومينية والعنصر الإنشائي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المسطح الهندسي (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"السمك المدموك (م) / المعدل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الحجم الهندسي الصافي (م³)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الكثافة / معامل التحويل (طن/م³)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"نسبة الهدر والدمك %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي الوزن المطلوب توريده (طن)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"حمولة التريلا / التنك (طن)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"عدد النقلات / التريلات المطلوبة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"ملاحظات ضبط الجودة ودرجة الحرارة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"PAV-01","al":"center"},{"c":"B5","v":"تربة إحلال وردم حبيبي مختار (Selected Fill A-1-a / A-2-4 - متوسط سمك 0.34 م)"},{"c":"C5","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":0.337,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"E5","v":9604.5,"f":"=C5*D5","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":2.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"G5","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H5","v":21264.363,"f":"=E5*F5*(1+G5)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J5","v":665,"f":"=ROUNDUP(H5/I5,0)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K5","v":"دمك ≥ 95% بروكتور معدل على طبقات ≤ 25 سم"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PAV-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"طبقة القاعدة التحتية الحبيبية (Granular Sub-Base GSB - سمك مدموك 20 سم)","bg":"#F8FAFC"},{"c":"C6","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"E6","v":5700,"f":"=C6*D6","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":2.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"G6","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H6","v":12990.3,"f":"=E6*F6*(1+G6)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J6","v":406,"f":"=ROUNDUP(H6/I6,0)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":"دمك ≥ 98% بروكتور معدل وCBR ≥ 30%","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PAV-03","al":"center"},{"c":"B7","v":"طبقة الأساس الحصوي المتدرج (Crushed Aggregate Base Class A - سمك 20 سم)"},{"c":"C7","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"E7","v":5700,"f":"=C7*D7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":2.24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"G7","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H7","v":13406.4,"f":"=E7*F7*(1+G7)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J7","v":419,"f":"=ROUNDUP(H7/I7,0)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":"دمك 100% بروكتور معدل وCBR ≥ 80%"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"PAV-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"بيتومين تشريب سائل متوسط التطاير (Prime Coat MC-1 بمعدل 1.35 كجم/م²)","bg":"#F8FAFC"},{"c":"C8","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":0.00135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"E8","v":38.475,"f":"=C8*D8","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"G8","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H8","v":40.014,"f":"=E8*F8*(1+G8)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J8","v":2,"f":"=ROUNDUP(H8/I8,0)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":"يرش عند حرارة 65–80°C ويترك 48 ساعة للتشريب","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PAV-05","al":"center"},{"c":"B9","v":"خلطة أسفلتية ساخنة للطبقة الرابطة (Asphalt Binder Course 3B - سمك 7 سم)"},{"c":"C9","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"E9","v":1995.0,"f":"=C9*D9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":2.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"G9","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H9","v":4849.446,"f":"=E9*F9*(1+G9)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J9","v":174,"f":"=ROUNDUP(H9/I9,0)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":"حرارة الفرد 140–160°C ودمك ≥ 97% مارشال"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PAV-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"بيتومين لصق سريع التطاير (Tack Coat RC-2 / CSS-1h بمعدل 0.40 كجم/م²)","bg":"#F8FAFC"},{"c":"C10","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":0.0004,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"E10","v":11.4,"f":"=C10*D10","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"G10","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H10","v":11.856,"f":"=E10*F10*(1+G10)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J10","v":1,"f":"=ROUNDUP(H10/I10,0)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":"يرش بانتظام قبل الطبقة السطحية بساعتين","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PAV-07","al":"center"},{"c":"B11","v":"خلطة أسفلتية ساخنة للطبقة السطحية (Asphalt Wearing Course 4C - سمك 5 سم)"},{"c":"C11","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"E11","v":1425,"f":"=C11*D11","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":2.38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"G11","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H11","v":3493.245,"f":"=E11*F11*(1+G11)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J11","v":125,"f":"=ROUNDUP(H11/I11,0)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":"ثبات مارشال ≥ 1100 كجم ونسبة فراغات 3–5%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PAV-08","bg":"#F8FAFC","al":"center"},{"c":"B12","v":"رمل تسوية نظيف أسفل بلاط الإنترلوك (Bedding Sand - سمك 5 سم)","bg":"#F8FAFC"},{"c":"C12","v":9200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"E12","v":460,"f":"=C12*D12","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":1.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"G12","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H12","v":812.13,"f":"=E12*F12*(1+G12)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"J12","v":32,"f":"=ROUNDUP(H12/I12,0)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":"رمل مغسول متدرج خالٍ من الأملاح والطين","bg":"#F8FAFC"}]}]},{"name":"كارت_تحليل_فئة_الأسفلت","maxRow":12,"maxCol":7,"colWidths":[10.0,18.0,58.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 م² طبقة أسفلتية سطحية (Wearing Course 4C - سمك 5.0 سم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"تفصيل عناصر التكلفة المباشرة للمتر المسطح: الخلطة الأسفلتية من الخلاطة (0.1225 طن/م²)، النقل، الفرادة، الهرسات، واختبار الكور","bg":"#B45309","fg":"#FEF3C7","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":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للمتر المسطح من الأسفلت السطحي (5 سم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 م²","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للمتر المسطح","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"AS-01","al":"center"},{"c":"B5","v":"خلطة أسفلتية ساخنة","al":"center"},{"c":"C5","v":"توريد خلطة أسفلتية ساخنة (Wearing 4C) من الخلاطة المركزية بكثافة 2.38 طن/م³ وسمك 5 سم شامل 3% هدر (0.1226 طن/م²)"},{"c":"D5","v":"طن خلطة","al":"center"},{"c":"E5","v":0.1226,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F5","v":1180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":144.668,"f":"=E5*F5","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"AS-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"نقل بالتريلات المعزولة","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"نقل الخلطة الأسفلتية بالقلابات المعزولة والمغطاة بالمشمع الحراري من الخلاطة إلى الموقع","bg":"#F8FAFC"},{"c":"D6","v":"طن","bg":"#F8FAFC","al":"center"},{"c":"E6","v":0.1226,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F6","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":10.421,"f":"=E6*F6","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"AS-03","al":"center"},{"c":"B7","v":"فرادة أسفلت بالليزر","al":"center"},{"c":"C7","v":"إيجار وتشغيل فرادة الأسفلت الميكانيكية (Asphalt Finisher Paver with Electronic Leveling Ski) وطاقم التشغيل"},{"c":"D7","v":"م²","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F7","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":14,"f":"=E7*F7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"AS-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"هرسات حديد وكاوتشوك","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"إيجار وتشغيل هرسة العجل الحديدي الترادفية (Tandem Steel Roller) وهرسة الإطارات المطاطية (Pneumatic Tire Roller)","bg":"#F8FAFC"},{"c":"D8","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F8","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":11,"f":"=E8*F8","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"AS-05","al":"center"},{"c":"B9","v":"مصنعية وطاقم فرد","al":"center"},{"c":"C9","v":"مصنعية طاقم الأسفلت (مشرف، فنيو ضبط سمك وحواف، وعمال تسوية اللحامات والمناهل)"},{"c":"D9","v":"م²","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F9","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":6.5,"f":"=E9*F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"AS-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"اختبارات مارشال وكور","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"سحب عينات مارشال وأخذ القلوب الأسفلتية (Core Drilling) وإصلاح أماكن القلوب وفحص الدمك والسمك","bg":"#F8FAFC"},{"c":"D10","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F10","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":3.5,"f":"=E10*F10","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة للمتر المسطح من الطبقة السطحية 5 سم (Total Direct Cost per m²)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":190.089,"f":"=SUM(G5:G10)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"سعر بيع المتر المسطح شامل المصاريف الإدارية والربح 15% (Unit Selling Rate per m²)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":218.60235,"f":"=G11*1.15","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}