{"slug":"bored-piles-secant-shoring-piles-and-pile-caps-foundation-boq-sheet","sheets":[{"name":"مقايسة_الخوازيق_والسند_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 الخوازيق الخرسانية العاملة وسند جوانب الحفر وهامات الخوازيق (Bored Piles, Secant Shoring & Pile Caps BOQ)","bg":"#0F172A","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 الخوازيق العاملة (Ø800/1000mm)، الخوازيق المتقاطعة (Secant Piles)، أقفاص التسليح، المراسي الأرضية (Anchors)، الهامات، واختبارات التحميل وPIT","bg":"#9A3412","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","b":true},{"c":"B4","v":"البرج الإداري والتجاري (3 بدروم + أرضي + 22 طابقاً) - الأساسات العميقة والسند","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي أطوال الخوازيق المحفورة (م.ط):","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"F4","v":8640,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"I4","v":17853500,"f":"=K28","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J4","v":"متوسط تكلفة المتر الطولي للأساسات العميقة:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"L4","v":2732.783999,"f":"=K32/F4","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#F1F5F9","b":true},{"c":"B5","v":"BOQ-STR-193 | ACI 336.3R / ASTM D1143 / ECP 202 / SBC 303","al":"center","cs":2},{"skip":true},{"c":"D5","v":"رتبة خرسانة الخوازيق والحديد:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"F5","v":"خرسانة تريمي C40/C45 + حديد B500DWR","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"I5","v":23611253.75,"f":"=K32","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":"نسبة تكلفة المواد إلى إجمالي التكلفة المباشرة:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.648257,"f":"=I28/K28","bg":"#DCFCE7","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":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / القطر","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد والخامات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة الماكينات والتنفيذ","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي التنفيذ","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: التجهيزات الميدانية، كمر التوجيه، والخوازيق الخرسانية العاملة (Mobilization & Working Bored Piles)","bg":"#FFEDD5","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":128.0,"cells":[{"c":"A9","v":"1.01","al":"center"},{"c":"B9","v":"31 63 29","al":"center"},{"c":"C9","v":"نقل وتوريد ونصب وترحيل ماكينات حفر الخوازيق الهيدروليكية الدوارة (Mobilization & Demobilization of Hydraulic Rotary Piling Rigs BG-28/BG-36 & Polymer/Bentonite Plant) شاملاً تجهيز منصة العمل الحصوية وكمر التوجيه الخرساني المؤقت (Guide Wall)"},{"c":"D9","v":"ICE SPERW / Rig Mobilization","al":"center"},{"c":"E9","v":"مقطوعية","al":"center"},{"c":"F9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":120000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":230000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":120000,"f":"=F9*G9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":230000,"f":"=F9*H9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":350000,"f":"=I9+J9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0,"f":"=K9/$K$28","al":"center","nf":"0.0%"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":"1.02","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"31 63 29","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"حفر وصب خوازيق خرسانية عاملة مصبوبة في المكان بقطر 800 مم (Working Bored Cast-in-Place Piles Ø800mm - C40 Sulfate-Resistant Tremie Concrete, Slump 200mm) باستخدام القيسون المؤقت أو البوليمر شاملة الصب بماسورة التريمي وترحيل ناتج الحفر (الحديد ببند مستقل)","bg":"#F8FAFC"},{"c":"D10","v":"ACI 336.3R / Ø800mm Pile","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F10","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":620,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":1984000,"f":"=F10*G10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":1216000,"f":"=F10*H10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":3200000,"f":"=I10+J10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":"1.03","al":"center"},{"c":"B11","v":"31 63 29","al":"center"},{"c":"C11","v":"حفر وصب خوازيق خرسانية عاملة عالية الأحمال بقطر 1000 مم (Heavy-Duty Working Bored Piles Ø1000mm - C45 Tremie Concrete) تحت قلب البرج والأعمدة الرئيسية شاملة الحفر في الطبقات المتماسكة وتنظيف قاع الخازوق (Base Desanding)"},{"c":"D11","v":"ACI 336.3R / Ø1000mm Pile","al":"center"},{"c":"E11","v":"م.ط","al":"center"},{"c":"F11","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":940,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":2256000,"f":"=F11*G11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":1248000,"f":"=F11*H11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":3504000,"f":"=I11+J11","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0,"f":"=K11/$K$28","al":"center","nf":"0.0%"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: خوازيق سند جوانب الحفر المتقاطعة والمتجاورة (Secant Pile Wall & Contiguous Shoring Piles)","bg":"#FFEDD5","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":104.0,"cells":[{"c":"A13","v":"2.01","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"31 50 00","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"حفر وصب خوازيق سند أولية غير مسلحة (Primary / Female Soft Secant Piles Ø800mm - Bentonite-Cement / Plastic Concrete C15/C20) لتشكيل ستارة مانعة لنفاذ المياه الجوفية حول محيط البدرومات الثلاثة","bg":"#F8FAFC"},{"c":"D13","v":"BS EN 1538 / Primary Ø800","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F13","v":1520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":390,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":592800,"f":"=F13*G13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":471200,"f":"=F13*H13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":1064000,"f":"=I13+J13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":0,"f":"=K13/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"2.02","al":"center"},{"c":"B14","v":"31 50 00","al":"center"},{"c":"C14","v":"حفر وصب خوازيق سند ثانوية مسلحة متداخلة مع الخوازيق الأولية بمقدار 15 سم (Secondary / Male Hard Secant Piles Ø800mm - C35 Tremie Concrete) باستخدام نظام القيسون الدوار لضمان الرأسية (Verticality ≤ 1:150)"},{"c":"D14","v":"BS EN 1538 / Secondary Ø800","al":"center"},{"c":"E14","v":"م.ط","al":"center"},{"c":"F14","v":1520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":390,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":881600,"f":"=F14*G14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":592800,"f":"=F14*H14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":1474400,"f":"=I14+J14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0,"f":"=K14/$K$28","al":"center","nf":"0.0%"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"2.03","bg":"#F8FAFC","al":"center"},{"c":"B15","v":"31 50 00","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"توريد وتنفيذ طبقة خرسانة مرشوشة مسلحة بشبكة حديد تسليح لتسوية وتبطين واجهة خوازيق السند من الداخل (Reinforced Shotcrete Facing 10cm with Welded Wire Mesh Ø8@150mm) شاملة مصارف تخفيف ضغط المياه (Weep Holes)","bg":"#F8FAFC"},{"c":"D15","v":"ACI 506R / Shotcrete 10cm","bg":"#F8FAFC","al":"center"},{"c":"E15","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"F15","v":1950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":282750,"f":"=F15*G15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":185250,"f":"=F15*H15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":468000,"f":"=I15+J15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":0,"f":"=K15/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ثالثاً: أقفاص حديد التسليح، المراسي الأرضية المسبقة الإجهاد، وكمرة الربط (Rebar Cages, Tieback Anchors & Capping Beam)","bg":"#FFEDD5","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":104.0,"cells":[{"c":"A17","v":"3.01","al":"center"},{"c":"B17","v":"03 21 00","al":"center"},{"c":"C17","v":"توريد وتشكيل ولحام وإنزال أقفاص حديد التسليح الطولي والكانات الحلزونية للخوازيق العاملة وخوازيق السند (High-Tensile Deformed Rebar Cages B500DWR fy=500 MPa) شاملة أطواق التقوية الداخلية وبكر البسكويت الخرساني (75mm Cover)"},{"c":"D17","v":"ASTM A615 / Pile Rebar Cages","al":"center"},{"c":"E17","v":"طن","al":"center"},{"c":"F17","v":485,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":3950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":1915750,"f":"=F17*G17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":363750,"f":"=F17*H17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":2279500,"f":"=I17+J17","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":0,"f":"=K17/$K$28","al":"center","nf":"0.0%"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"3.02","bg":"#F8FAFC","al":"center"},{"c":"B18","v":"31 52 16","bg":"#F8FAFC","al":"center"},{"c":"C18","v":"توريد وتنفيذ وحقن وشد مراسٍ أرضية مسبقة الإجهاد متعددة الجدائل على مستويين لسند جدران الخوازيق (Pre-Stressed Ground Tieback Anchors - 4×0.6\" Strands, Working Load 500 kN) شاملة الحفر المائل، الحقن الأسمنتي، والشد واختبار القبول","bg":"#F8FAFC"},{"c":"D18","v":"BS 8081 / Tieback Anchors","bg":"#F8FAFC","al":"center"},{"c":"E18","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F18","v":2100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":672000,"f":"=F18*G18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":546000,"f":"=F18*H18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":1218000,"f":"=I18+J18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":0,"f":"=K18/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"3.03","al":"center"},{"c":"B19","v":"03 30 00","al":"center"},{"c":"C19","v":"توريد وصب كمرة الربط العلوية الخرسانية المسلحة أعلى خوازيق السند (Reinforced Concrete Capping Beam 80×100 cm - C35) بالإضافة إلى الكمرات الفولاذية المزدوجة لتوزيع أحمال المراسي (Twin HEB 300 Steel Waler Beams)"},{"c":"D19","v":"Capping & Waler Beams","al":"center"},{"c":"E19","v":"م.ط","al":"center"},{"c":"F19","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":348000,"f":"=F19*G19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":132000,"f":"=F19*H19","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":480000,"f":"=I19+J19","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":0,"f":"=K19/$K$28","al":"center","nf":"0.0%"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"رابعاً: تكسير رؤوس الخوازيق وصب هامات الخوازيق والميدات الرابطة (Pile Head Trimming, Pile Caps & Tie Beams)","bg":"#FFEDD5","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":"4.01","bg":"#F8FAFC","al":"center"},{"c":"B21","v":"31 63 29","bg":"#F8FAFC","al":"center"},{"c":"C21","v":"تكسير وتهذيب رؤوس الخوازيق الخرسانية حتى منسوب القطع التصميمي (Pile Head Breaking & Trimming to Cut-Off Level COL) واستعدال وتنظيف أشاير الحديد ومعالجة رأس الخازوق بمونة إيبوكسية ودهان بلوري عازل للمياه","bg":"#F8FAFC"},{"c":"D21","v":"CIRIA C519 / Pile Trimming","bg":"#F8FAFC","al":"center"},{"c":"E21","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"F21","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":355,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":36100,"f":"=F21*G21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":134900,"f":"=F21*H21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":171000,"f":"=I21+J21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":0,"f":"=K21/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":22,"h":72.0,"cells":[{"c":"A22","v":"4.02","al":"center"},{"c":"B22","v":"03 30 00","al":"center"},{"c":"C22","v":"توريد وصب خرسانة عادية للفرشة أسفل هامات الخوازيق والميدات (Plain Concrete Blinding C20 - Thickness 10cm) شاملة التسوية والدمك ومعالجة رقاب الخوازيق بعزل مائي مرن"},{"c":"D22","v":"SBC 304 / Blinding C20","al":"center"},{"c":"E22","v":"م²","al":"center"},{"c":"F22","v":2850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":242250,"f":"=F22*G22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":99750,"f":"=F22*H22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":342000,"f":"=I22+J22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":0,"f":"=K22/$K$28","al":"center","nf":"0.0%"}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"4.03","bg":"#F8FAFC","al":"center"},{"c":"B23","v":"03 30 00","bg":"#F8FAFC","al":"center"},{"c":"C23","v":"توريد وصب خرسانة مسلحة مقاومة للكبريتات لهامات الخوازيق والميدات الرابطة (Reinforced Concrete Pile Caps & Tie Beams C40 - Including Formwork, Waterproofing & Rebar 115 kg/m³)","bg":"#F8FAFC"},{"c":"D23","v":"ACI 318 / Pile Caps C40","bg":"#F8FAFC","al":"center"},{"c":"E23","v":"م³","bg":"#F8FAFC","al":"center"},{"c":"F23","v":1680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":1180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":1982400,"f":"=F23*G23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":571200,"f":"=F23*H23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":2553600,"f":"=I23+J23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":0,"f":"=K23/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"خامساً: اختبارات التحميل الإستاتيكي والديناميكي وسلامة الخوازيق (Static/Dynamic Load Tests, PIT & CSL)","bg":"#FFEDD5","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":104.0,"cells":[{"c":"A25","v":"5.01","al":"center"},{"c":"B25","v":"31 63 29","al":"center"},{"c":"C25","v":"إجراء تجربة التحميل الإستاتيكي للخوازيق العاملة بالمشروع (Static Axial Compression Pile Load Test up to 150%–250% Working Load - Up to 1,200 Tons per ASTM D1143) شاملة تجهيز كمر التحميل والجاكات الهيدروليكية وعدادات الهبوط"},{"c":"D25","v":"ASTM D1143 / Static Load Test","al":"center"},{"c":"E25","v":"اختبار","al":"center"},{"c":"F25","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":85000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":180000,"f":"=F25*G25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":340000,"f":"=F25*H25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":520000,"f":"=I25+J25","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L25","v":0,"f":"=K25/$K$28","al":"center","nf":"0.0%"}]},{"r":26,"h":72.0,"cells":[{"c":"A26","v":"5.02","bg":"#F8FAFC","al":"center"},{"c":"B26","v":"31 63 29","bg":"#F8FAFC","al":"center"},{"c":"C26","v":"إجراء اختبار التحميل الديناميكي عالي الانفعال للخوازيق (High-Strain Dynamic Pile Testing PDA & CAPWAP Analysis per ASTM D4945) لقياس قدرة التحمل الفعلية وتوزيع احتكاك الغلاف والارتكاز","bg":"#F8FAFC"},{"c":"D26","v":"ASTM D4945 / PDA Dynamic Test","bg":"#F8FAFC","al":"center"},{"c":"E26","v":"اختبار","bg":"#F8FAFC","al":"center"},{"c":"F26","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":3500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":42000,"f":"=F26*G26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":102000,"f":"=F26*H26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":144000,"f":"=I26+J26","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"5.03","al":"center"},{"c":"B27","v":"31 63 29","al":"center"},{"c":"C27","v":"إجراء اختبار التكامل الصوتي منخفض الانفعال على 100% من الخوازيق (Sonic Echo Pile Integrity Test PIT per ASTM D5882) واختبار الموجات فوق الصوتية عبر المواسير المدفونة (Cross-Hole Sonic Logging CSL per ASTM D6760)"},{"c":"D27","v":"ASTM D5882 & D6760 / PIT+CSL","al":"center"},{"c":"E27","v":"مقطوعية","al":"center"},{"c":"F27","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":38000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":47000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":38000,"f":"=F27*G27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":47000,"f":"=F27*H27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":85000,"f":"=I27+J27","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L27","v":0,"f":"=K27/$K$28","al":"center","nf":"0.0%"}]},{"r":28,"h":40.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة لأعمال الخوازيق والسند والهامات والاختبارات (Subtotal Direct Cost)","bg":"#DCFCE7","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":11573650,"f":"=I9+I10+I11+I13+I14+I15+I17+I18+I19+I21+I22+I23+I25+I26+I27","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J28","v":6279850,"f":"=J9+J10+J11+J13+J14+J15+J17+J18+J19+J21+J22+J23+J25+J26+J27","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K28","v":17853500,"f":"=K9+K10+K11+K13+K14+K15+K17+K18+K19+K21+K22+K23+K25+K26+K27","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#DCFCE7","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":40.0,"cells":[{"c":"A29","v":"احتياطي الرفع المساحي ورصد الميلان الجيوتقني (Inclinometer & Piezometer Monitoring 3%)","bg":"#F1F5F9","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J29","v":"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K29","v":535605,"f":"=K28*0.03","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L29","v":"3.0%","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":30,"h":40.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح والتأمين الهندسي للأساسات العميقة (Overhead, Insurance & Profit 12%)","bg":"#F1F5F9","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J30","v":"","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K30","v":2142420,"f":"=K28*0.12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L30","v":"12.0%","bg":"#F1F5F9","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","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J31","v":"","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K31","v":20531525,"f":"=SUM(K28:K30)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L31","v":"","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":32,"h":40.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة الخوازيق والسند والهامات شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#DCFCE7","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J32","v":"","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K32","v":23611253.75,"f":"=K31*1.15","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L32","v":"115.0%","bg":"#DCFCE7","b":true,"al":"center"}]}]},{"name":"حصر_أحجام_الخوازيق_والحديد","maxRow":10,"maxCol":11,"colWidths":[13.0,46.0,13.0,14.0,16.0,13.0,17.0,16.0,18.0,16.0,18.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"حاسبة الحصر الهندسي للخوازيق: الأطوال، حجم الخرسانة النظري والفعلي (Over-Break)، وأوزان أقفاص التسليح (Pile QTO Calculator)","bg":"#0F172A","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 تلقائي لإجمالي الأطوال (م.ط)، حجم الخرسانة الأسطواني، معامل التكهف وفوق الحفر (Over-consumption 12–15%)، ووزن الحديد (طن)","bg":"#9A3412","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":52.0,"cells":[{"c":"A4","v":"كود المجموعة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف مجموعة الخوازيق وموقعها الإنشائي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"عدد الخوازيق","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"قطر الخازوق D (م)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الطول الصافي للخازوق L (م)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي الأطوال (م.ط)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الحجم الهندسي النظري (م³)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"نسبة الهدر والتكهف % (Overbreak)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"حجم الخرسانة الفعلي للطلب (م³)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"معدل التسليح (كجم/م³)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"إجمالي وزن حديد الأقفاص (طن)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"WP-800-A","al":"center"},{"c":"B5","v":"خوازيق عاملة تحت أعمدة البوديوم والمبنى التجاري (Working Piles Ø800mm, L=20m)"},{"c":"C5","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D5","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"E5","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F5","v":3200,"f":"=C5*E5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":1608.495104,"f":"=0.785398*(D5^2)*F5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":0.14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I5","v":1833.684419,"f":"=G5*(1+H5)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"K5","v":152.807035,"f":"=(G5*J5)/1000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"WP-1000-B","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"خوازيق عاملة عالية الأحمال تحت قلب البرج (Working Piles Ø1000mm, L=24m)","bg":"#F8FAFC"},{"c":"C6","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"E6","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F6","v":2400,"f":"=C6*E6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":1884.9552,"f":"=0.785398*(D6^2)*F6","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I6","v":2111.149824,"f":"=G6*(1+H6)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"K6","v":207.345072,"f":"=(G6*J6)/1000","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"SP-800-P","al":"center"},{"c":"B7","v":"خوازيق سند متقاطعة أولية غير مسلحة (Primary Soft Secant Piles Ø800mm, L=16m)"},{"c":"C7","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D7","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"E7","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F7","v":1520,"f":"=C7*E7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":764.035174,"f":"=0.785398*(D7^2)*F7","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I7","v":878.64045,"f":"=G7*(1+H7)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"K7","v":0,"f":"=(G7*J7)/1000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"SP-800-S","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"خوازيق سند متقاطعة ثانوية مسلحة (Secondary Hard Secant Piles Ø800mm, L=16m)","bg":"#F8FAFC"},{"c":"C8","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D8","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"E8","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F8","v":1520,"f":"=C8*E8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":764.035174,"f":"=0.785398*(D8^2)*F8","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0.14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I8","v":871.000098,"f":"=G8*(1+H8)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"K8","v":64.94299,"f":"=(G8*J8)/1000","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"TP-800-T","al":"center"},{"c":"B9","v":"خوازيق اختبار تمهيدية ومراسي شد تجارب التحميل (Test & Reaction Piles Ø800mm)"},{"c":"C9","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"D9","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"E9","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F9","v":176,"f":"=C9*E9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":88.467231,"f":"=0.785398*(D9^2)*F9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0.14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I9","v":100.852643,"f":"=G9*(1+H9)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"K9","v":9.289059,"f":"=(G9*J9)/1000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"الإجمالي الكلي لأعداد وأطوال الخوازيق وأحجام الخرسانة وأوزان الحديد (Total Piling Summary)","bg":"#DCFCE7","b":true,"cs":2},{"skip":true},{"c":"C10","v":458,"f":"=SUM(C5:C9)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":"-","bg":"#DCFCE7","b":true,"al":"center"},{"c":"E10","v":"-","bg":"#DCFCE7","b":true,"al":"center"},{"c":"F10","v":8816,"f":"=SUM(F5:F9)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":5109.987883,"f":"=SUM(G5:G9)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":"-","bg":"#DCFCE7","b":true,"al":"center"},{"c":"I10","v":5795.327434,"f":"=SUM(I5:I9)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":"-","bg":"#DCFCE7","b":true,"al":"center"},{"c":"K10","v":434.384156,"f":"=SUM(K5:K9)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"كارت_تحليل_فئة_خازوق_80سم","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 متر طولي خازوق عامل قطر 800 مم (حفر + خرسانة C40 Tremie بدون الحديد)","bg":"#0F172A","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 الطولي: خرسانة التريمي شاملة 14% تكهف (0.573 م³/م.ط)، البوليمر، ماكينة الحفر BG-28، اللودر، والمصنعية","bg":"#9A3412","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":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للمتر الطولي من خازوق قطر 800 مم","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 م.ط","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للمتر الطولي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"PL-01","al":"center"},{"c":"B5","v":"خرسانة تريمي C40","al":"center"},{"c":"C5","v":"خرسانة جاهزة مقاومة للكبريتات عالية السيولة (C40 Tremie Slump 200mm) شاملة 14% معامل تكهف وفوق حفر (0.573 م³/م.ط)"},{"c":"D5","v":"م³ خرسانة","al":"center"},{"c":"E5","v":0.573,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F5","v":980,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":561.54,"f":"=E5*F5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PL-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"بوليمر ومواد تثبيت","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"نصيب المتر الطولي من سائل الحفر البوليمري أو البنتونيت ومواسير التريمي واستهلاك القيسون المؤقت","bg":"#F8FAFC"},{"c":"D6","v":"مقطوعية/م.ط","bg":"#F8FAFC","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F6","v":58.46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":58.46,"f":"=E6*F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PL-03","al":"center"},{"c":"B7","v":"ماكينة حفر BG-28","al":"center"},{"c":"C7","v":"تكلفة تشغيل وإيجار ماكينة حفر الخوازيق الهيدروليكية الدوارة (Rotary Piling Rig) والونش المساعد شاملة الديزل"},{"c":"D7","v":"م.ط","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F7","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":210,"f":"=E7*F7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"PL-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"لودر وترحيل ناتج حفر","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"تكلفة اللودر والقلابات لتحميل وترحيل ناتج الحفر الرطب والطين خارج الموقع للمقالب العمومية","bg":"#F8FAFC"},{"c":"D8","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F8","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":65,"f":"=E8*F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PL-05","al":"center"},{"c":"B9","v":"طاقم تشغيل وصب","al":"center"},{"c":"C9","v":"مصنعية طاقم الماكينة، فنيي البنتونيت، وفرقة صب الخرسانة بماسورة التريمي وضبط المناسيب"},{"c":"D9","v":"م.ط","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F9","v":80,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":80,"f":"=E9*F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PL-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"مساحة وضبط جودة","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"توقيع مركز الخازوق بالتوتال ستيشن، فحص شاقولية الحفر ومحتوى الرمل، وأخذ مكعبات الخرسانة","bg":"#F8FAFC"},{"c":"D10","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F10","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":25,"f":"=E10*F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة للمتر الطولي من خازوق قطر 800 مم بدون الحديد (Total Direct Cost per m.l)","bg":"#DCFCE7","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":1000,"f":"=SUM(G5:G10)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"سعر بيع المتر الطولي شامل المصاريف الإدارية والربح 15% (Unit Selling Rate per Linear Meter)","bg":"#DCFCE7","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":1150,"f":"=G11*1.15","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}