{"slug":"boundary-wall-fence-qto-boq","sheets":[{"name":"إعدادات المشروع وفئات الأسعار","maxRow":19,"maxCol":6,"colWidths":[8.0,54.0,16.0,14.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات أبعاد السور الخارجي وفئات الأسعار الاسترشادية (Boundary Wall Setup & Rates)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: الأسعار المدخلة هي قيم استرشادية قابلة للتعديل، ويتم تحديث المقايسة التثمينية تلقائياً فور تعديلها","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي الطول الطولي للسور","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي تكلفة السور غير شامل الضريبة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"الإجمالي شاملاً ضريبة 15%","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"متوسط تكلفة المتر الطولي للسور","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":160,"f":"=C10","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"C5","v":232467,"f":"='مقايسة السور والبوابات'!K16","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":267337.05,"f":"='مقايسة السور والبوابات'!K18","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":1670.856562,"f":"=E5/A5","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"متر طولي للمحيط الكلي","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"إجمالي البنود الإنشائية والمعمارية","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"شامل ضريبة القيمة المضافة","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"تكلفة المتر الطولي (شامل القواعد والتشطيب)","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":14.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"محددات التصميم الهندسي للسور وفئات الأسعار (Wall Geometry & Dynamic Unit Rates)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان المعامل / بند التسعير","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة / الفئة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"التوصيف الفني وملاحظات القياس","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"إجمالي المحيط الطولي للسور الخارجي","b":true},{"c":"C10","v":160,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E10","v":"طول السور شاملاً واجهات الأرض الأربع (توضع فواصل تمدد كل 20م)","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"عدد أعمدة السور والـقواعد المنفصلة (كل 4.00م)","b":true},{"c":"C11","v":42,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E11","v":"شامل الأعمدة المزدوجة عند فواصل التمدد وأعمدة البوابات","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"فئة الحفر والردم والإحلال لأساسات السور","b":true},{"c":"C12","v":45,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":"م3","fg":"#1E293B","al":"center"},{"c":"E12","v":"حفر خندق السور والردم على طبقات مدموكة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"فئة الخرسانة العادية للنظافة أسفل القواعد والميدات","b":true},{"c":"C13","v":380,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":"م3","fg":"#1E293B","al":"center"},{"c":"E13","v":"خرسانة عادية بسمك 10 سم ومحتوى أسمنتي 250 كجم/م3","fg":"#1E293B","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"فئة الخرسانة المسلحة (قواعد، رقاب، ميدات، أعمدة، وطبانة)","b":true},{"c":"C14","v":1150,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":"م3","fg":"#1E293B","al":"center"},{"c":"E14","v":"خرسانة مسلحة إجهاد 30 ميجا باسكال شاملة الحديد والنجارة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":6,"b":true,"al":"center"},{"c":"B15","v":"فئة عزل الأساسات والميدات بالبيتومين الساخن","b":true},{"c":"C15","v":35,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":"م2","fg":"#1E293B","al":"center"},{"c":"E15","v":"دهان ثلاثي الأوجه لعزل القواعد ورقاب الأعمدة والميدات الملامسة للردم","fg":"#1E293B","cs":2},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":7,"b":true,"al":"center"},{"c":"B16","v":"فئة مباني البلوك الأسمنتي المصمت للسور (سمك 20 سم)","b":true},{"c":"C16","v":95,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D16","v":"م2","fg":"#1E293B","al":"center"},{"c":"E16","v":"مباني بلوك أسمنتي 20×20×40 سم بمونة الأسمنت والرمل","fg":"#1E293B","cs":2},{"skip":true}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":8,"b":true,"al":"center"},{"c":"B17","v":"فئة اللياسة الأسمنتية الداخلية والخارجية للسور (الوجهين)","b":true},{"c":"C17","v":42,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":"م2","fg":"#1E293B","al":"center"},{"c":"E17","v":"شاملة الطرطشة المسمارية وشبك الفايبر عند الفواصل","fg":"#1E293B","cs":2},{"skip":true}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":9,"b":true,"al":"center"},{"c":"B18","v":"فئة الدهانات الخارجية المقاومة للعوامل الجوية وتطعيمات الحجر","b":true},{"c":"C18","v":55,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D18","v":"م2","fg":"#1E293B","al":"center"},{"c":"E18","v":"دهان بروفايل / جرافياتو خارجي مع كرانيش وطبانة علوية","fg":"#1E293B","cs":2},{"skip":true}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":10,"b":true,"al":"center"},{"c":"B19","v":"فئة توريد وتركيب البوابات الحديدية الرئيسية وباب الأفراد","b":true},{"c":"C19","v":18500,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D19","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"E19","v":"بوابة سيارات سحاب عرض 4.50م + باب أفراد عرض 1.20م بالدهان الناري","fg":"#1E293B","cs":2},{"skip":true}]}]},{"name":"مقايسة السور والبوابات","maxRow":20,"maxCol":11,"colWidths":[10.0,58.0,10.0,11.0,11.0,11.0,14.0,12.0,14.0,14.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"كشف الحصر الهندسي والمقايسة التثمينية للسور الخارجي والبوابات (Boundary Wall QTO & BOQ)","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":56.0,"cells":[{"c":"A2","v":"حصر تفصيلي بالأبعاد الهندسية (العدد × الطول × العرض × الارتفاع) مربوط تلقائياً بفئات الأسعار في شيت الإعدادات","bg":"#1D4ED8","fg":"#DBEAFE","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":12.0,"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":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان وتوصيف بند الأعمال الهندسية للسور الخارجي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العدد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الطول (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"العرض (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الارتفاع / السمك (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"خصم الفتحات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"صافي الكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"فئة الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الإجمالي المالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"01-01","b":true,"al":"center"},{"c":"B5","v":"حفر خندق أساسات وقواعد السور الخارجي في تربة عادية شاملاً نزح المياه وتهذيب القاع","b":true},{"c":"C5","v":"م3","fg":"#1E293B","al":"center"},{"c":"D5","v":42,"f":"='إعدادات المشروع وفئات الأسعار'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":1.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":132.3,"f":"=D5*E5*F5*G5-H5","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":45,"f":"='إعدادات المشروع وفئات الأسعار'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K5","v":5953.5,"f":"=I5*J5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"01-02","b":true,"al":"center"},{"c":"B6","v":"توريد وصب خرسانة عادية للنظافة أسفل القواعد والميدات الأرضية للسور بسمك 10 سم","b":true},{"c":"C6","v":"م3","fg":"#1E293B","al":"center"},{"c":"D6","v":42,"f":"='إعدادات المشروع وفئات الأسعار'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":0.1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":15.85,"f":"=D6*E6*F6*G6+('إعدادات المشروع وفئات الأسعار'!C10*0.40*0.10)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":380,"f":"='إعدادات المشروع وفئات الأسعار'!C13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K6","v":6023,"f":"=I6*J6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"02-01","b":true,"al":"center"},{"c":"B7","v":"توريد وصب خرسانة مسلحة للقواعد المنفصلة للسور (أبعاد 1.30×1.30×0.40م)","b":true},{"c":"C7","v":"م3","fg":"#1E293B","al":"center"},{"c":"D7","v":42,"f":"='إعدادات المشروع وفئات الأسعار'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":1.3,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":1.3,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":0.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":28.392,"f":"=D7*E7*F7*G7","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":1150,"f":"='إعدادات المشروع وفئات الأسعار'!C14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K7","v":32650.8,"f":"=I7*J7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"02-02","b":true,"al":"center"},{"c":"B8","v":"توريد وصب خرسانة مسلحة لرقاب الأعمدة والميدات الأرضية الرابطة (قطاع 20×50 سم)","b":true},{"c":"C8","v":"م3","fg":"#1E293B","al":"center"},{"c":"D8","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":160,"f":"='إعدادات المشروع وفئات الأسعار'!C10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":0.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":0.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":19.36,"f":"=(D8*E8*F8*G8)+('إعدادات المشروع وفئات الأسعار'!C11*0.20*0.40*1.00)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":1150,"f":"='إعدادات المشروع وفئات الأسعار'!C14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K8","v":22264,"f":"=I8*J8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"02-03","b":true,"al":"center"},{"c":"B9","v":"توريد وصب خرسانة مسلحة لأعمدة السور العلوية والطبانة العلوية (Coping Beam 20×20 سم)","b":true},{"c":"C9","v":"م3","fg":"#1E293B","al":"center"},{"c":"D9","v":42,"f":"='إعدادات المشروع وفئات الأسعار'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":0.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":0.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":2.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":15.808,"f":"=(D9*E9*F9*G9)+('إعدادات المشروع وفئات الأسعار'!C10*0.20*0.20)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":1150,"f":"='إعدادات المشروع وفئات الأسعار'!C14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":18179.2,"f":"=I9*J9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"03-01","b":true,"al":"center"},{"c":"B10","v":"عزل القواعد ورقاب الأعمدة وجوانب الميدات الملامسة للتربة بثلاثة أوجه بيتومين ساخن","b":true},{"c":"C10","v":"م2","fg":"#1E293B","al":"center"},{"c":"D10","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":160,"f":"='إعدادات المشروع وفئات الأسعار'!C10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":1.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":192,"f":"=D10*E10*F10*G10","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":35,"f":"='إعدادات المشروع وفئات الأسعار'!C15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":6720,"f":"=I10*J10","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"04-01","b":true,"al":"center"},{"c":"B11","v":"مباني حوائط السور الخارجي من البلوك الأسمنتي المصمت سمك 20 سم مع خصم البوابات والأعمدة","b":true},{"c":"C11","v":"م2","fg":"#1E293B","al":"center"},{"c":"D11","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":160,"f":"='إعدادات المشروع وفئات الأسعار'!C10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":2.6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":38.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":377.5,"f":"=D11*E11*G11-H11","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":95,"f":"='إعدادات المشروع وفئات الأسعار'!C16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":35862.5,"f":"=I11*J11","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"05-01","b":true,"al":"center"},{"c":"B12","v":"أعمال اللياسة الأسمنتية (المحارة) لوجهي السور الداخلي والخارجي شاملة الطرطشة والشبك","b":true},{"c":"C12","v":"م2","fg":"#1E293B","al":"center"},{"c":"D12","v":2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":160,"f":"='إعدادات المشروع وفئات الأسعار'!C10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":2.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":866,"f":"=D12*E12*G12-H12","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":42,"f":"='إعدادات المشروع وفئات الأسعار'!C17","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":36372,"f":"=I12*J12","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"05-02","b":true,"al":"center"},{"c":"B13","v":"أعمال الدهانات الخارجية المقاومة للعوامل الجوية وتطعيمات الحجر الصناعي للوجهين","b":true},{"c":"C13","v":"م2","fg":"#1E293B","al":"center"},{"c":"D13","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":866,"f":"=I12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":866,"f":"=E13","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":55,"f":"='إعدادات المشروع وفئات الأسعار'!C18","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":47630,"f":"=I13*J13","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"06-01","b":true,"al":"center"},{"c":"B14","v":"توريد وتركيب فواصل التمدد الرأسية للسور كل 20م شاملة ألواح الفيلر والماستيك البولي يوريثان","b":true},{"c":"C14","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D14","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":3.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":27.2,"f":"=D14*E14","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":85,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K14","v":2312,"f":"=I14*J14","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"06-02","b":true,"al":"center"},{"c":"B15","v":"توريد وتركيب البوابات الحديدية الرئيسية للسيارات وباب الأفراد شاملة الإكسسوارات والدهان الناري","b":true},{"c":"C15","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"D15","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":1,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":18500,"f":"='إعدادات المشروع وفئات الأسعار'!C19","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":18500,"f":"=I15*J15","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"إجمالي قيمة أعمال السور الخارجي والبوابات (غير شامل الضريبة)","bg":"#E2E8F0","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K16","v":232467,"f":"=SUM(K5:K15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#F1F5F9","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K17","v":34870.05,"f":"=K16*0.15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":18,"h":40.0,"cells":[{"c":"A18","v":"الإجمالي الكلي لمقايسة السور الخارجي والبوابات (Grand Total)","bg":"#DCFCE7","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K18","v":267337.05,"f":"=K16+K17","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":14.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""},{"c":"I19","v":""},{"c":"J19","v":""},{"c":"K19","v":""}]},{"r":20,"h":75.0,"cells":[{"c":"A20","v":"إعداد مهندس التخطيط والمكتب الفني\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D20","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H20","v":"اعتماد المهندس الاستشاري المشرف\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]}]}