{"slug":"boundary-wall-fence-structural-qto-and-bbs-sheet","sheets":[{"name":"لوحة_التحكم_ومؤشرات_السور","maxRow":28,"maxCol":8,"colWidths":[14.0,62.0,12.0,18.0,13.0,20.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة تحكم مؤشرات حصر وتكلفة وتسليح السور الإنشائي والمباني (Boundary Wall QTO & BBS Dashboard)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"قالب تشغيلي لحساب كميات الخرسانات، حديد التسليح (BBS)، مباني البلوك، العزل، التشطيبات الخارجية، وتكلفة المتر الطولي للسور وفق كود البناء السعودي SBC 304 و SBC 1101 والكود المصري ECP 203.","bg":"#2563EB","fg":"#F8FAFC","al":"center","cs":8},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"طبيعة المشروع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B4","v":"بناء سور خرساني ومباني لفيلا سكنية / منشأة","fg":"#1E293B","al":"center"},{"c":"C4","v":"المرجع الإنشائي:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D4","v":"SBC 304 / SBC 1101 / ECP 203","fg":"#1E293B","al":"center"},{"c":"E4","v":"الارتفاع فوق الأرض:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F4","v":"2.8 م","f":"=إعدادات_المشروع_والتسعير!$D$15 & \" م\"","fg":"#008000","b":true,"al":"center"},{"c":"G4","v":"إجمالي طول السور:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H4","v":"120 م.ط","f":"=إعدادات_المشروع_والتسعير!$D$14 & \" م.ط\"","fg":"#008000","b":true,"al":"center"}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"طول السور الإجمالي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"B6","v":"إجمالي الخرسانات المسلحة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"C6","v":"إجمالي حديد التسليح","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"D6","v":"إجمالي عدد البلوك الأسمنتي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"E6","v":"التكلفة التقديرية الإجمالية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F6","v":"تكلفة المتر الطولي للسور","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"G6","v":""},{"c":"H6","v":""}]},{"r":7,"h":46.0,"cells":[{"c":"A7","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"B7","v":33.28528,"f":"=SUM(حصر_كميات_السور_الهندسي!$J$12:$J$17)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C7","v":3.197449,"f":"=تفريد_حديد_السور_BBS!$L$22","bg":"#F1F5F9","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":4609.28,"f":"=حصر_كميات_السور_الهندسي!$J$21","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":121024.586421,"f":"=تحليل_تكلفة_المتر_والتسعير!$G$21","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":1008.53822,"f":"=تحليل_تكلفة_المتر_والتسعير!$H$21","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":""},{"c":"H7","v":""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"متر طولي (LM)","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"B8","v":"متر مكعب (م³)","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"C8","v":"طن حديد شامل الهالك","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"D8","v":"بلكة 20×20×40 سم","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"E8","v":"ريال / جنيه (شامل الضريبة)","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F8","v":"ريال/م.ط شامل المواد والمصنعية","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"G8","v":""},{"c":"H8","v":""}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"جدول ملخص حزم الأعمال وتوزيع تكاليف السور الخرساني والمباني","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"كود الحزمة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B11","v":"بيان حزمة الأعمال الإنشائية والمعمارية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C11","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D11","v":"الكمية الكلية المحصورة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E11","v":"متوسط سعر الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F11","v":"إجمالي التكلفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G11","v":"التكلفة للمتر الطولي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H11","v":"النسبة من إجمالي السور","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":12,"h":35.0,"cells":[{"c":"A12","v":"PKG-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"أعمال الحفر والردم والتسوية ونقل المخلفات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":294.63472,"f":"=حصر_كميات_السور_الهندسي!$J$6+حصر_كميات_السور_الهندسي!$J$7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":35,"f":"=تحليل_تكلفة_المتر_والتسعير!$E$5","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":10312.2152,"f":"=D12*E12","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":85.935127,"f":"=F12/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"f":"=F12/$F$21","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":13,"h":35.0,"cells":[{"c":"A13","v":"PKG-02","b":true,"al":"center"},{"c":"B13","v":"أعمال الخرسانة العادية وفرشة النظافة للقواعد والميدات","fg":"#1E293B"},{"c":"C13","v":"م³","fg":"#1E293B","al":"center"},{"c":"D13","v":8.08,"f":"=حصر_كميات_السور_الهندسي!$J$9+حصر_كميات_السور_الهندسي!$J$10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":210,"f":"=تحليل_تكلفة_المتر_والتسعير!$E$7","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":1696.8,"f":"=D13*E13","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":14.14,"f":"=F13/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0,"f":"=F13/$F$21","al":"center","nf":"0.0%"}]},{"r":14,"h":35.0,"cells":[{"c":"A14","v":"PKG-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"أعمال الخرسانة المسلحة (قواعد، ميدات، أعمدة، كمرة تاج)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":33.28528,"f":"=SUM(حصر_كميات_السور_الهندسي!$J$12:$J$17)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":385,"f":"=تحليل_تكلفة_المتر_والتسعير!$E$8+تحليل_تكلفة_المتر_والتسعير!$F$8","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":12814.8328,"f":"=D14*E14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":106.790273,"f":"=F14/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"f":"=F14/$F$21","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":"PKG-04","b":true,"al":"center"},{"c":"B15","v":"حديد تسليح السور عالي المقاومة (شامل التوريد والتفريد والهالك)","fg":"#1E293B"},{"c":"C15","v":"طن","fg":"#1E293B","al":"center"},{"c":"D15","v":3.197449,"f":"=تفريد_حديد_السور_BBS!$L$22","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":2850,"f":"=إعدادات_المشروع_والتسعير!$D$44","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":9112.72965,"f":"=D15*E15","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":75.939414,"f":"=F15/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0,"f":"=F15/$F$21","al":"center","nf":"0.0%"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":"PKG-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"أعمال مباني البلوك الأسمنتي المصمت والمجوف مع الشبك والعراميس","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C16","v":"ألف حبة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":4.60928,"f":"=حصر_كميات_السور_الهندسي!$J$21/1000","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":3300,"f":"=تحليل_تكلفة_المتر_والتسعير!$E$10+تحليل_تكلفة_المتر_والتسعير!$F$10","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":15210.624,"f":"=D16*E16","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":126.7552,"f":"=F16/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"f":"=F16/$F$21","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":"PKG-06","b":true,"al":"center"},{"c":"B17","v":"أعمال العزل المائي البيتوميني المؤكسد للأساسات والرقاب","fg":"#1E293B"},{"c":"C17","v":"م²","fg":"#1E293B","al":"center"},{"c":"D17","v":192,"f":"=حصر_كميات_السور_الهندسي!$J$23","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":16,"f":"=تحليل_تكلفة_المتر_والتسعير!$E$12","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":3072,"f":"=D17*E17","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":25.6,"f":"=F17/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0,"f":"=F17/$F$21","al":"center","nf":"0.0%"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":"PKG-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"أعمال البياض والمحارة الخارجية بوجهين مع الطرطشة المسمرة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C18","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D18","v":672,"f":"=حصر_كميات_السور_الهندسي!$J$25+حصر_كميات_السور_الهندسي!$J$26","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":28,"f":"=تحليل_تكلفة_المتر_والتسعير!$E$13","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":18816,"f":"=D18*E18","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":156.8,"f":"=F18/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":0,"f":"=F18/$F$21","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":"PKG-08","b":true,"al":"center"},{"c":"B19","v":"أعمال الدهانات الخارجية الأكريليك المقاومة للعوامل الجوية","fg":"#1E293B"},{"c":"C19","v":"م²","fg":"#1E293B","al":"center"},{"c":"D19","v":672,"f":"=حصر_كميات_السور_الهندسي!$J$27","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":32,"f":"=تحليل_تكلفة_المتر_والتسعير!$E$14","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":21504,"f":"=D19*E19","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":179.2,"f":"=F19/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":0,"f":"=F19/$F$21","al":"center","nf":"0.0%"}]},{"r":20,"h":35.0,"cells":[{"c":"A20","v":"PKG-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"أعمال فواصل التمدد الإنشائية كل 15م مع الفوم وسيلانت البولي يوريثان","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C20","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D20","v":22.4,"f":"=حصر_كميات_السور_الهندسي!$J$29","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":45,"f":"=تحليل_تكلفة_المتر_والتسعير!$E$15","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":1008.0,"f":"=D20*E20","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":8.4,"f":"=F20/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":0,"f":"=F20/$F$21","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"الإجمالي","bg":"#FEF3C7","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D21","v":"-","bg":"#FEF3C7","al":"center"},{"c":"E21","v":"إجمالي التكلفة المباشرة","bg":"#FEF3C7","b":true,"al":"center"},{"c":"F21","v":93547.20165,"f":"=SUM(F12:F20)","bg":"#FEF3C7","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":779.560014,"f":"=SUM(G12:G20)","bg":"#FEF3C7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":0,"f":"=SUM(H12:H20)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"}]},{"r":22,"h":28.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":""},{"c":"C22","v":""},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""},{"c":"H22","v":""}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":"المؤشرات الهندسية والكميات المعيارية لكل متر طولي من السور (Standard Engineering Benchmarks)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":35.0,"cells":[{"c":"A24","v":"معدل استهلاك الخرسانة المسلحة لكل متر طولي من السور:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D24","v":0.277377,"f":"=D14/إعدادات_المشروع_والتسعير!$D$14","b":true,"al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"E24","v":"معدل استهلاك حديد التسليح لكل متر طولي من السور:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H24","v":26.645408,"f":"=تفريد_حديد_السور_BBS!$L$22*1000/إعدادات_المشروع_والتسعير!$D$14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":25,"h":35.0,"cells":[{"c":"A25","v":"كثافة التسليح لمكعب الخرسانة المسلحة للسور (Ratio):","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D25","v":96.061953,"f":"=تفريد_حديد_السور_BBS!$L$22*1000/D14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":"معدل استهلاك البلوك الأسمنتي لكل متر طولي من السور:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H25","v":38.410667,"f":"=حصر_كميات_السور_الهندسي!$J$21/إعدادات_المشروع_والتسعير!$D$14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"مسطح اللياسة والمحارة الخارجية لكل متر طولي (وجهين):","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D26","v":5.6,"f":"=D18/إعدادات_المشروع_والتسعير!$D$14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E26","v":"معدل التكلفة الإجمالية الشاملة لكل متر مربع من واجهة السور:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H26","v":360.192221,"f":"=تحليل_تكلفة_المتر_والتسعير!$G$27","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":27,"h":28.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""},{"c":"H27","v":""}]},{"r":28,"h":104.0,"cells":[{"c":"A28","v":"إعداد وتدقيق المكتب الفني:\nالمهندس: .....................................\nالتوقيع: ..................... التاريخ: ...../...../202...","fg":"#1E293B","cs":2},{"skip":true},{"c":"C28","v":"مراجعة مدير المشروع ومسؤول الحصر:\nالمهندس: .....................................\nالتوقيع: ..................... التاريخ: ...../...../202...","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"F28","v":"استشاري المالك / مهندس الإشراف:\nالمهندس: .....................................\nالاعتماد: ..................... الختم: ....................","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]}]},{"name":"إعدادات_المشروع_والتسعير","maxRow":54,"maxCol":6,"colWidths":[12.0,64.0,16.0,20.0,13.0,45.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"بيانات المشروع والبارامترات الهندسية وأسعار المواد والمصنعيات","bg":"#1E3A8A","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":"تعديل الخلايا الصفراء ذات الخط الأزرق يقوم بتحديث كافة حسابات الحصر والتفريد والتكلفة في الشيتات الأخرى تلقائياً دون الحاجة لتعديل المعادلات.","bg":"#2563EB","fg":"#F8FAFC","al":"center","cs":6},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: البيانات العامة والتعاقدية للمشروع","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"اسم المشروع:","b":true},{"c":"C5","v":"مشروع بناء سور خارجي لفيلا سكنية / مجمع تجاري","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F5","v":""}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"اسم المالك / صاحب العمل:","b":true},{"c":"C6","v":"شركة البنيان للاستثمار والتطوير العقاري","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F6","v":""}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":"اسم المقاول العام:","b":true},{"c":"C7","v":"شركة الإنشاءات المتقدمة للمقاولات","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F7","v":""}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":"الموقع والمدينة:","b":true},{"c":"C8","v":"الرياض - المملكة العربية السعودية","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F8","v":""}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":"تاريخ إعداد الدراسة والحصر:","b":true},{"c":"C9","v":"2026-10-31","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F9","v":""}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":"العملة الرسمية المعتمدة:","b":true},{"c":"C10","v":"ريال سعودي (SAR)","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F10","v":""}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: الأبعاد الهندسية والبارامترات الإنشائية للسور (Design Parameters)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"المتغير / البارامتر الهندسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"الرمز الإنشائي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"القيمة المدخلة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"الاشتراط الهندسي والكود الحاكم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":35.0,"cells":[{"c":"A14","v":"1","b":true,"al":"center"},{"c":"B14","v":"إجمالي طول السور في محيط الأرض","fg":"#1E293B"},{"c":"C14","v":"L_wall","fg":"#64748B","al":"center"},{"c":"D14","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":"متر طولي (م.ط)","fg":"#1E293B","al":"center"},{"c":"F14","v":"مقاس من حدود الملكية الفعلية","fg":"#64748B"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":"2","b":true,"al":"center"},{"c":"B15","v":"ارتفاع السور الصافي فوق الصفر المعماري","fg":"#1E293B"},{"c":"C15","v":"H_wall","fg":"#64748B","al":"center"},{"c":"D15","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F15","v":"SBC 1101 (الحد المسموح 2.50م - 3.50م)","fg":"#64748B"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":"3","b":true,"al":"center"},{"c":"B16","v":"المسافة المحورية بين أعمدة السور","fg":"#1E293B"},{"c":"C16","v":"S_col","fg":"#64748B","al":"center"},{"c":"D16","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F16","v":"SBC 304 (لا تتجاوز 3.0م لتفادي الانبعاج)","fg":"#64748B"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":"4","b":true,"al":"center"},{"c":"B17","v":"عمق التأسيس أسفل الصفر المعماري","fg":"#1E293B"},{"c":"C17","v":"Df","fg":"#64748B","al":"center"},{"c":"D17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F17","v":"SBC 303 (الوصول لطبقة التأسيس الصالحة)","fg":"#64748B"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":"5","b":true,"al":"center"},{"c":"B18","v":"سمك فرشة النظافة (الخرسانة العادية)","fg":"#1E293B"},{"c":"C18","v":"t_blinding","fg":"#64748B","al":"center"},{"c":"D18","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F18","v":"SBC 304 (لا تقل عن 0.10م)","fg":"#64748B"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":"6","b":true,"al":"center"},{"c":"B19","v":"رفرفة الخرسانة العادية حول القواعد والميدات","fg":"#1E293B"},{"c":"C19","v":"offset_pc","fg":"#64748B","al":"center"},{"c":"D19","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F19","v":"رفرفة مساوية لسمك الصبة","fg":"#64748B"}]},{"r":20,"h":35.0,"cells":[{"c":"A20","v":"7","b":true,"al":"center"},{"c":"B20","v":"طول القاعدة المنفصلة المسلحة","fg":"#1E293B"},{"c":"C20","v":"L_footing","fg":"#64748B","al":"center"},{"c":"D20","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F20","v":"ECP 203 / SBC 304","fg":"#64748B"}]},{"r":21,"h":35.0,"cells":[{"c":"A21","v":"8","b":true,"al":"center"},{"c":"B21","v":"عرض القاعدة المنفصلة المسلحة","fg":"#1E293B"},{"c":"C21","v":"B_footing","fg":"#64748B","al":"center"},{"c":"D21","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F21","v":"قاعدة مستطيلة محورية أسفل العمود","fg":"#64748B"}]},{"r":22,"h":35.0,"cells":[{"c":"A22","v":"9","b":true,"al":"center"},{"c":"B22","v":"سمك القاعدة المسلحة","fg":"#1E293B"},{"c":"C22","v":"t_footing","fg":"#64748B","al":"center"},{"c":"D22","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F22","v":"لا يقل عن 0.35م لمقاومة القص الثاقب","fg":"#64748B"}]},{"r":23,"h":35.0,"cells":[{"c":"A23","v":"10","b":true,"al":"center"},{"c":"B23","v":"عرض الميدة الأرضية الرابطة (Ground Beam)","fg":"#1E293B"},{"c":"C23","v":"b_beam","fg":"#64748B","al":"center"},{"c":"D23","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F23","v":"مساوية لسماكة البلوك","fg":"#64748B"}]},{"r":24,"h":35.0,"cells":[{"c":"A24","v":"11","b":true,"al":"center"},{"c":"B24","v":"عمق الميدة الأرضية الرابطة","fg":"#1E293B"},{"c":"C24","v":"h_beam","fg":"#64748B","al":"center"},{"c":"D24","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F24","v":"حمل حائط السور والربط بين القواعد","fg":"#64748B"}]},{"r":25,"h":35.0,"cells":[{"c":"A25","v":"12","b":true,"al":"center"},{"c":"B25","v":"عرض عمود السور النمطي","fg":"#1E293B"},{"c":"C25","v":"b_col","fg":"#64748B","al":"center"},{"c":"D25","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F25","v":"مدمج داخل سمك جدار البلوك","fg":"#64748B"}]},{"r":26,"h":35.0,"cells":[{"c":"A26","v":"13","b":true,"al":"center"},{"c":"B26","v":"طول قطاع عمود السور النمطي","fg":"#1E293B"},{"c":"C26","v":"t_col","fg":"#64748B","al":"center"},{"c":"D26","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E26","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F26","v":"قطاع 20 × 25 سم","fg":"#64748B"}]},{"r":27,"h":35.0,"cells":[{"c":"A27","v":"14","b":true,"al":"center"},{"c":"B27","v":"عرض عمود بوابة السور (Gate Column)","fg":"#1E293B"},{"c":"C27","v":"b_gate","fg":"#64748B","al":"center"},{"c":"D27","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E27","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F27","v":"أكتاف البوابة لتركيب المفصلات","fg":"#64748B"}]},{"r":28,"h":35.0,"cells":[{"c":"A28","v":"15","b":true,"al":"center"},{"c":"B28","v":"طول قطاع عمود بوابة السور","fg":"#1E293B"},{"c":"C28","v":"t_gate","fg":"#64748B","al":"center"},{"c":"D28","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E28","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F28","v":"قطاع 25 × 40 سم للأبواب الكبيرة","fg":"#64748B"}]},{"r":29,"h":35.0,"cells":[{"c":"A29","v":"16","b":true,"al":"center"},{"c":"B29","v":"عرض كمرة التاج العلوية (Coping Beam)","fg":"#1E293B"},{"c":"C29","v":"b_coping","fg":"#64748B","al":"center"},{"c":"D29","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E29","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F29","v":"كمرة ربط خفيفة برأس السور","fg":"#64748B"}]},{"r":30,"h":35.0,"cells":[{"c":"A30","v":"17","b":true,"al":"center"},{"c":"B30","v":"سمك كمرة التاج العلوية","fg":"#1E293B"},{"c":"C30","v":"h_coping","fg":"#64748B","al":"center"},{"c":"D30","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E30","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F30","v":"تثبيت مداميك البلوك العلوية","fg":"#64748B"}]},{"r":31,"h":35.0,"cells":[{"c":"A31","v":"18","b":true,"al":"center"},{"c":"B31","v":"سمك البلوك الأسمنتي المستخدم","fg":"#1E293B"},{"c":"C31","v":"t_block","fg":"#64748B","al":"center"},{"c":"D31","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E31","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F31","v":"بلك مصمت للقاعدة ومجوف للجسم","fg":"#64748B"}]},{"r":32,"h":35.0,"cells":[{"c":"A32","v":"19","b":true,"al":"center"},{"c":"B32","v":"ارتفاع البلوكة مع عرموس المونة","fg":"#1E293B"},{"c":"C32","v":"h_block","fg":"#64748B","al":"center"},{"c":"D32","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E32","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F32","v":"مقاس قياسي 20×20×40 سم","fg":"#64748B"}]},{"r":33,"h":35.0,"cells":[{"c":"A33","v":"20","b":true,"al":"center"},{"c":"B33","v":"طول البلوكة مع عرموس المونة","fg":"#1E293B"},{"c":"C33","v":"l_block","fg":"#64748B","al":"center"},{"c":"D33","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E33","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F33","v":"حساب عدد البلوك = 12.5 حبة/م²","fg":"#64748B"}]},{"r":34,"h":35.0,"cells":[{"c":"A34","v":"21","b":true,"al":"center"},{"c":"B34","v":"المسافة القصوى بين فواصل التمدد","fg":"#1E293B"},{"c":"C34","v":"S_joint","fg":"#64748B","al":"center"},{"c":"D34","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E34","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F34","v":"SBC 304 (كل 12م إلى 15م كحد أقصى)","fg":"#64748B"}]},{"r":35,"h":35.0,"cells":[{"c":"A35","v":"22","b":true,"al":"center"},{"c":"B35","v":"سمك فاصل التمدد الرأسي للسور","fg":"#1E293B"},{"c":"C35","v":"t_joint","fg":"#64748B","al":"center"},{"c":"D35","v":0.02,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E35","v":"متر (م)","fg":"#1E293B","al":"center"},{"c":"F35","v":"لوح فوم بوليسترين + سيلانت بولي يوريثان","fg":"#64748B"}]},{"r":36,"h":28.0,"cells":[{"c":"A36","v":""},{"c":"B36","v":""},{"c":"C36","v":""},{"c":"D36","v":""},{"c":"E36","v":""},{"c":"F36","v":""}]},{"r":37,"h":28.0,"cells":[{"c":"A37","v":""},{"c":"B37","v":""},{"c":"C37","v":""},{"c":"D37","v":""},{"c":"E37","v":""},{"c":"F37","v":""}]},{"r":38,"h":38.0,"cells":[{"c":"A38","v":"ثالثاً: مصفوفة أسعار المواد الخام والمصنعيات ونسب الهالك والأرباح (Unit Rates & Cost Assumptions)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":39,"h":52.0,"cells":[{"c":"A39","v":"كود","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B39","v":"بيان المادة / المصنعية / البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C39","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D39","v":"سعر الوحدة المقدر (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E39","v":"نسبة الهالك المقدرة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F39","v":"ملاحظات التسعير وسوق المقاولات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":40,"h":35.0,"cells":[{"c":"A40","v":"RATE-01","b":true,"al":"center"},{"c":"B40","v":"حفر خندق الأساسات ميكانيكياً ونقل المخلفات","fg":"#1E293B"},{"c":"C40","v":"م³","fg":"#1E293B","al":"center"},{"c":"D40","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E40","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F40","v":"حفر في تربة رملية/صخرية متوسطة مع الترحيل","fg":"#64748B"}]},{"r":41,"h":35.0,"cells":[{"c":"A41","v":"RATE-02","b":true,"al":"center"},{"c":"B41","v":"ردم بتربة نظيفة مع الرش بالماء والدمك 95%","fg":"#1E293B"},{"c":"C41","v":"م³","fg":"#1E293B","al":"center"},{"c":"D41","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E41","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F41","v":"شامل توريد الدفان والدمك على طبقات 25 سم","fg":"#64748B"}]},{"r":42,"h":35.0,"cells":[{"c":"A42","v":"RATE-03","b":true,"al":"center"},{"c":"B42","v":"توريد وصب خرسانة عادية C15/20 لفرشة النظافة","fg":"#1E293B"},{"c":"C42","v":"م³","fg":"#1E293B","al":"center"},{"c":"D42","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E42","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F42","v":"خرسانة جاهزة مع المصنعية والصب","fg":"#64748B"}]},{"r":43,"h":35.0,"cells":[{"c":"A43","v":"RATE-04","b":true,"al":"center"},{"c":"B43","v":"توريد وصب خرسانة مسلحة C25/30 بالمضخة (قواعد، ميدات، أعمدة)","fg":"#1E293B"},{"c":"C43","v":"م³","fg":"#1E293B","al":"center"},{"c":"D43","v":265,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E43","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F43","v":"خرسانة جاهزة أسمنت مقاوم للأملاح SRC للأساسات","fg":"#64748B"}]},{"r":44,"h":35.0,"cells":[{"c":"A44","v":"RATE-05","b":true,"al":"center"},{"c":"B44","v":"توريد حديد تسليح عالي المقاومة Gr 60 (أقطار 8 - 16 مم)","fg":"#1E293B"},{"c":"C44","v":"طن","fg":"#1E293B","al":"center"},{"c":"D44","v":2850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E44","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F44","v":"شامل التوريد والتعتيق والتشوين بالموقع","fg":"#64748B"}]},{"r":45,"h":35.0,"cells":[{"c":"A45","v":"RATE-06","b":true,"al":"center"},{"c":"B45","v":"توريد بلك أسمنتي مصمت 20 سم للمداميك الأولى والعزل","fg":"#1E293B"},{"c":"C45","v":"ألف حبة","fg":"#1E293B","al":"center"},{"c":"D45","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E45","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F45","v":"بلك أسمنتي بخاري عالي الكثافة","fg":"#64748B"}]},{"r":46,"h":35.0,"cells":[{"c":"A46","v":"RATE-07","b":true,"al":"center"},{"c":"B46","v":"توريد بلك أسمنتي مجوف 20 سم لجسم السور","fg":"#1E293B"},{"c":"C46","v":"ألف حبة","fg":"#1E293B","al":"center"},{"c":"D46","v":2100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E46","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F46","v":"بلك مجوف عازل للصوت وخفيف الوزن","fg":"#64748B"}]},{"r":47,"h":35.0,"cells":[{"c":"A47","v":"RATE-08","b":true,"al":"center"},{"c":"B47","v":"عزل بيتومين مؤكسد على البارد وجهين للأساسات والرقاب","fg":"#1E293B"},{"c":"C47","v":"م²","fg":"#1E293B","al":"center"},{"c":"D47","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E47","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F47","v":"شامل تنظيف السطح والدهان وجهين متعامدين","fg":"#64748B"}]},{"r":48,"h":35.0,"cells":[{"c":"A48","v":"RATE-09","b":true,"al":"center"},{"c":"B48","v":"بياض محارة وطرطشة مسمرة ولياسة خارجية وجهين","fg":"#1E293B"},{"c":"C48","v":"م²","fg":"#1E293B","al":"center"},{"c":"D48","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E48","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F48","v":"شامل شبك الفايبر عند التقاء الخرسانة بالبلك","fg":"#64748B"}]},{"r":49,"h":35.0,"cells":[{"c":"A49","v":"RATE-10","b":true,"al":"center"},{"c":"B49","v":"دهان خارجي بروفايل أكريليك مقاوم للعوامل الجوية","fg":"#1E293B"},{"c":"C49","v":"م²","fg":"#1E293B","al":"center"},{"c":"D49","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E49","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F49","v":"دهان جوتن / سافيتو أو ما يماثله وجهين","fg":"#64748B"}]},{"r":50,"h":35.0,"cells":[{"c":"A50","v":"RATE-11","b":true,"al":"center"},{"c":"B50","v":"تنفيذ فواصل التمدد شاملة لوح الفوم وسيلانت البولي يوريثان","fg":"#1E293B"},{"c":"C50","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D50","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E50","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F50","v":"شامل ماستيك سيكا فليكس وسد الفاصل من الجانبين","fg":"#64748B"}]},{"r":51,"h":35.0,"cells":[{"c":"A51","v":"RATE-12","b":true,"al":"center"},{"c":"B51","v":"مصنعية نجارة وحدادة وصب خرسانات السور","fg":"#1E293B"},{"c":"C51","v":"م³","fg":"#1E293B","al":"center"},{"c":"D51","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E51","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F51","v":"مصنعية مقاول خرسانات بالمتر المكعب","fg":"#64748B"}]},{"r":52,"h":35.0,"cells":[{"c":"A52","v":"RATE-13","b":true,"al":"center"},{"c":"B52","v":"مصنعية بناء بلك السور بالمونة والميزان والشبك","fg":"#1E293B"},{"c":"C52","v":"ألف حبة","fg":"#1E293B","al":"center"},{"c":"D52","v":900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E52","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F52","v":"مصنعية بناء تشمل خلط المونة وتثبيت الشبك","fg":"#64748B"}]},{"r":53,"h":35.0,"cells":[{"c":"A53","v":"RATE-14","b":true,"al":"center"},{"c":"B53","v":"نسبة المصاريف الإدارية والعمومية والأرباح (Overheads & Profit)","fg":"#1E293B"},{"c":"C53","v":"نسبة","fg":"#1E293B","al":"center"},{"c":"D53","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"0.0%"},{"c":"E53","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F53","v":"15% تضاف على التكلفة المباشرة","fg":"#64748B"}]},{"r":54,"h":35.0,"cells":[{"c":"A54","v":"RATE-15","b":true,"al":"center"},{"c":"B54","v":"نسبة ضريبة القيمة المضافة (VAT)","fg":"#1E293B"},{"c":"C54","v":"نسبة","fg":"#1E293B","al":"center"},{"c":"D54","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"0.0%"},{"c":"E54","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F54","v":"15% ضريبة القيمة المضافة النظامية","fg":"#64748B"}]}]},{"name":"حصر_كميات_السور_الهندسي","maxRow":29,"maxCol":11,"colWidths":[12.0,65.0,12.0,14.0,13.0,13.0,13.0,16.0,13.0,18.0,46.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"دفتر حصر الكميات الهندسي التفصيلي لبنود أعمال السور والأسوار (Boundary Wall Detailed QTO)","bg":"#1E3A8A","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 كميات الحفر والردم والخرسانات والمباني والعزل والتشطيبات وفق الأبعاد الهندسية المعتمدة وقواعد الحصر الهندسي القياسي POMI.","bg":"#2563EB","fg":"#F8FAFC","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":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان وتوصيف البند الهندسي","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":"كمية الإضافة (+)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"كمية الخصم (-)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"صافي الكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"المعادلة والاشتراطات الهندسية المعتمدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"1. أعمال الحفر والردم والإحلال للأساسات والميدات","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"1.1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"حفر خندق الأساسات بعمق التأسيس شاملاً رفرفة العمل والسلامة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":1.4,"f":"=إعدادات_المشروع_والتسعير!$D$21+2*إعدادات_المشروع_والتسعير!$D$19+0.4","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":1,"f":"=إعدادات_المشروع_والتسعير!$D$17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":168,"f":"=D6*E6*F6*G6","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0,"in":true,"bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":168,"f":"=H6-I6","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":"حفر خندق مستمر بعرض القاعدة + 40 سم مساحة حركة","bg":"#F8FAFC","fg":"#64748B"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"1.2","b":true,"al":"center"},{"c":"B7","v":"ردم بتربة نظيفة مع الدمك بنسبة 95% حول القواعد ورقاب الأعمدة والميدات","fg":"#1E293B"},{"c":"C7","v":"م³","fg":"#1E293B","al":"center"},{"c":"D7","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":1.4,"f":"=إعدادات_المشروع_والتسعير!$D$21+2*إعدادات_المشروع_والتسعير!$D$19+0.4","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":1,"f":"=إعدادات_المشروع_والتسعير!$D$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":168,"f":"=D7*E7*F7*G7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":41.36528,"f":"=SUM(J9:J17)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":126.63472,"f":"=H7-I7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":"مكعب الحفر الكلي مطروحاً منه حجم كافة الخرسانات المدفونة","fg":"#64748B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"2. أعمال الخرسانة العادية (فرشة النظافة Blinding) سمك 10 سم f'c = 15-20 MPa","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"2.1","b":true,"al":"center"},{"c":"B9","v":"خرسانة عادية فرشة نظافة أسفل قواعد الأعمدة المسلحة","fg":"#1E293B"},{"c":"C9","v":"م³","fg":"#1E293B","al":"center"},{"c":"D9","v":41,"f":"=إعدادات_المشروع_والتسعير!$D$14/إعدادات_المشروع_والتسعير!$D$16+1","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":1.2,"f":"=إعدادات_المشروع_والتسعير!$D$20+2*إعدادات_المشروع_والتسعير!$D$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1,"f":"=إعدادات_المشروع_والتسعير!$D$21+2*إعدادات_المشروع_والتسعير!$D$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0.1,"f":"=إعدادات_المشروع_والتسعير!$D$18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":4.92,"f":"=D9*E9*F9*G9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":4.92,"f":"=H9-I9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":"أبعاد القاعدة مضافاً إليها 10 سم رفرفة من كل جانب","fg":"#64748B"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"2.2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"خرسانة عادية فرشة نظافة أسفل الميدات الأرضية الرابطة بين القواعد","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":79,"f":"=إعدادات_المشروع_والتسعير!$D$14 - (D9*إعدادات_المشروع_والتسعير!$D$20)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.4,"f":"=إعدادات_المشروع_والتسعير!$D$23+2*إعدادات_المشروع_والتسعير!$D$19","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0.1,"f":"=إعدادات_المشروع_والتسعير!$D$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":3.16,"f":"=D10*E10*F10*G10","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"in":true,"bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":3.16,"f":"=H10-I10","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":"المسافات الصافية للميدات بين القواعد","bg":"#F8FAFC","fg":"#64748B"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"3. أعمال الخرسانة المسلحة جاهزة الصب بالمضخة f'c = 25-30 MPa","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"3.1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"خرسانة مسلحة لقواعد أعمدة السور النمطية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":39,"f":"=إعدادات_المشروع_والتسعير!$D$14/إعدادات_المشروع_والتسعير!$D$16-1","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":1,"f":"=إعدادات_المشروع_والتسعير!$D$20","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.8,"f":"=إعدادات_المشروع_والتسعير!$D$21","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0.4,"f":"=إعدادات_المشروع_والتسعير!$D$22","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":12.48,"f":"=D12*E12*F12*G12","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0,"in":true,"bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":12.48,"f":"=H12-I12","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":"قواعد منفصلة مسلحة C25/30 أسمنت مقاوم للأملاح","bg":"#F8FAFC","fg":"#64748B"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"3.2","b":true,"al":"center"},{"c":"B13","v":"خرسانة مسلحة لقواعد أعمدة بوابات السور الرئيسية","fg":"#1E293B"},{"c":"C13","v":"م³","fg":"#1E293B","al":"center"},{"c":"D13","v":2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":1.4,"f":"=إعدادات_المشروع_والتسعير!$D$20*1.4","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":1.12,"f":"=إعدادات_المشروع_والتسعير!$D$21*1.4","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0.48,"f":"=إعدادات_المشروع_والتسعير!$D$22*1.2","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":1.50528,"f":"=D13*E13*F13*G13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":1.50528,"f":"=H13-I13","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":"قواعد مكبرة لمقاومة عزوم فتح وإغلاق بوابات السور","fg":"#64748B"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"3.3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"خرسانة مسلحة للميدات الأرضية الرابطة (Ground Beams)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.2,"f":"=إعدادات_المشروع_والتسعير!$D$23","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0.4,"f":"=إعدادات_المشروع_والتسعير!$D$24","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":9.6,"f":"=D14*E14*F14*G14","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"in":true,"bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":9.6,"f":"=H14-I14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":"ميدات رابطة بكامل محيط السور فوق منسوب القواعد","bg":"#F8FAFC","fg":"#64748B"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"3.4","b":true,"al":"center"},{"c":"B15","v":"خرسانة مسلحة لأعمدة السور النمطية (قطاع 20 × 25 سم)","fg":"#1E293B"},{"c":"C15","v":"م³","fg":"#1E293B","al":"center"},{"c":"D15","v":39,"f":"=إعدادات_المشروع_والتسعير!$D$14/إعدادات_المشروع_والتسعير!$D$16-1","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":0.2,"f":"=إعدادات_المشروع_والتسعير!$D$25","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0.25,"f":"=إعدادات_المشروع_والتسعير!$D$26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":2.8,"f":"=إعدادات_المشروع_والتسعير!$D$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":5.46,"f":"=D15*E15*F15*G15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":5.46,"f":"=H15-I15","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":"أعمدة كل 3.00 م.ط بكامل ارتفاع السور الصافي","fg":"#64748B"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"3.5","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"خرسانة مسلحة لأعمدة بوابات السور الرئيسية (قطاع 25 × 40 سم)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C16","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":0.25,"f":"=إعدادات_المشروع_والتسعير!$D$27","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0.4,"f":"=إعدادات_المشروع_والتسعير!$D$28","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":3.2,"f":"=إعدادات_المشروع_والتسعير!$D$15+0.4","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0.64,"f":"=D16*E16*F16*G16","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"in":true,"bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0.64,"f":"=H16-I16","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":"أعمدة كتف البوابة بارتفاع إضافي 40 سم للتاج","bg":"#F8FAFC","fg":"#64748B"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"3.6","b":true,"al":"center"},{"c":"B17","v":"خرسانة مسلحة لكمرة التاج الرابطة العلوية للسور (Coping Beam)","fg":"#1E293B"},{"c":"C17","v":"م³","fg":"#1E293B","al":"center"},{"c":"D17","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0.2,"f":"=إعدادات_المشروع_والتسعير!$D$29","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0.15,"f":"=إعدادات_المشروع_والتسعير!$D$30","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":3.6,"f":"=D17*E17*F17*G17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":3.6,"f":"=H17-I17","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":"كمرة علوية رابطة لأعلى مدماك بلك لمنع الشروخ","fg":"#64748B"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"4. أعمال مباني البلوك الأسمنتي (Masonry Blockwork) مقاس 20×20×40 سم","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"4.1","b":true,"al":"center"},{"c":"B19","v":"مباني بلك أسمنتي مصمت 20 سم للمداميك التأسيسية أسفل الميدة (DPC)","fg":"#1E293B"},{"c":"C19","v":"م²","fg":"#1E293B","al":"center"},{"c":"D19","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":0.5,"f":"=إعدادات_المشروع_والتسعير!$D$17 - إعدادات_المشروع_والتسعير!$D$22 - إعدادات_المشروع_والتسعير!$D$18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":60,"f":"=D19*E19*G19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":60,"f":"=H19-I19","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":"بلك أسمنتي مصمت عالي الكثافة مع المونة المقاومة","fg":"#64748B"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"4.2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"مباني بلك أسمنتي مجوف 20 سم لجسم السور مع شبك وأربطة الأعمدة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C20","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D20","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":2.65,"f":"=إعدادات_المشروع_والتسعير!$D$15 - إعدادات_المشروع_والتسعير!$D$30","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":318,"f":"=D20*E20*G20","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":23.44,"f":"=(D15*E15*G15)+(D16*E16*G16)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":294.56,"f":"=H20-I20","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":"مسطح السور الصافي مخصوماً منه قطاعات الأعمدة","bg":"#F8FAFC","fg":"#64748B"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"4.3","b":true,"al":"center"},{"c":"B21","v":"إجمالي عدد حبات البلوك المطلوب (شامل هالك البناء والكسر 4%)","fg":"#1E293B"},{"c":"C21","v":"حبة","fg":"#1E293B","al":"center"},{"c":"D21","v":4609.28,"f":"=(J19+J20)*12.5*1.04","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":4609.28,"f":"=D21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":4609.28,"f":"=H21-I21","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":"معدل الاستهلاك = 12.5 بلوكة/م² + 4% هالك توريد وبناء","fg":"#64748B"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"5. أعمال العزل المائي للخرسانات الملامسة للتربة (Bitumen Waterproofing)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"5.1","b":true,"al":"center"},{"c":"B23","v":"دهان بيتومين مؤكسد على البارد وجهين للأساسات والرقاب والميدات","fg":"#1E293B"},{"c":"C23","v":"م²","fg":"#1E293B","al":"center"},{"c":"D23","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":1.6,"f":"=(2*إعدادات_المشروع_والتسعير!$D$24) + (2*إعدادات_المشروع_والتسعير!$D$22)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":192,"f":"=D23*E23*G23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":192,"f":"=H23-I23","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":"عزل وجهين متعامدين لكافة الأسطح الملامسة للتربة","fg":"#64748B"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"6. أعمال البياض والتشطيبات الخارجية (Plastering & Weatherproof Painting)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"6.1","b":true,"al":"center"},{"c":"B25","v":"طرطشة مسمرة وبياض محارة خارجي وجهين للواجهة الخارجية للسور","fg":"#1E293B"},{"c":"C25","v":"م²","fg":"#1E293B","al":"center"},{"c":"D25","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E25","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":2.8,"f":"=إعدادات_المشروع_والتسعير!$D$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":336,"f":"=D25*E25*G25","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":336,"f":"=H25-I25","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":"شامل تركيب شبك الفايبر عند فواصل الخرسانة والبلك","fg":"#64748B"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"6.2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":"طرطشة مسمرة وبياض محارة خارجي وجهين للواجهة الداخلية للسور","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C26","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D26","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E26","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":2.8,"f":"=إعدادات_المشروع_والتسعير!$D$15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":336,"f":"=D26*E26*G26","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":0,"in":true,"bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":336,"f":"=H26-I26","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":"لياسة أسمنتية مستوية بميزان القدة والأوتار","bg":"#F8FAFC","fg":"#64748B"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"6.3","b":true,"al":"center"},{"c":"B27","v":"دهانات بروفايل أكريليك خارجية مقاومة للشمس والأمطار (وجهين)","fg":"#1E293B"},{"c":"C27","v":"م²","fg":"#1E293B","al":"center"},{"c":"D27","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E27","v":240,"f":"=إعدادات_المشروع_والتسعير!$D$14*2","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F27","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":2.8,"f":"=إعدادات_المشروع_والتسعير!$D$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":672,"f":"=D27*E27*G27","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":672,"f":"=H27-I27","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":"دهان الواجهتين الخارجية والداخلية للسور","fg":"#64748B"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"7. فواصل التمدد الإنشائية وسيلانت البولي يوريثان (Expansion Joints)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"7.1","b":true,"al":"center"},{"c":"B29","v":"تنفيذ فواصل تمدد رأسية كل 15م شاملة ألواح الفوم وسيلانت البولي يوريثان","fg":"#1E293B"},{"c":"C29","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D29","v":8,"f":"=ROUNDUP(إعدادات_المشروع_والتسعير!$D$14/إعدادات_المشروع_والتسعير!$D$34, 0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E29","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F29","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G29","v":2.8,"f":"=إعدادات_المشروع_والتسعير!$D$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H29","v":22.4,"f":"=D29*G29","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I29","v":0,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J29","v":22.4,"f":"=H29-I29","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K29","v":"فاصل تمدد كامل بسماكة 20 مم مع السيلانت المطاطي","fg":"#64748B"}]}]},{"name":"تفريد_حديد_السور_BBS","maxRow":24,"maxCol":17,"colWidths":[16.0,12.0,62.0,12.0,14.0,13.0,13.0,13.0,13.0,16.0,14.0,18.0,14.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تفريد حديد التسليح الإنشائي للسور (Boundary Wall Bar Bending Schedule - BBS)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"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":56.0,"cells":[{"c":"A2","v":"حساب أطوال التقطيع، أشكال الأسياخ، وصلات التراكب، وأوزان الأقطار بدقة بالمعادلة القياسية D^2/162 ونسب الهالك وفق BS 8666 و SBC 304.","bg":"#2563EB","fg":"#F8FAFC","al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"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":""},{"c":"M3","v":""},{"c":"N3","v":""},{"c":"O3","v":""},{"c":"P3","v":""},{"c":"Q3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"العنصر الإنشائي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود السيخ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"توصيف وموقع السيخ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"القطر (مم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"شكل التفريد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"عدد العناصر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"عدد الأسياخ/عنصر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي الأسياخ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"طول القطع (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي الطول (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"وزن المتر (كجم/م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"إجمالي الوزن (كجم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"قطر 8 مم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"قطر 10 مم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"قطر 12 مم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"قطر 14 مم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"قطر 16 مم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"القواعد المنفصلة","b":true,"al":"center"},{"c":"B5","v":"F-01","b":true,"al":"center"},{"c":"C5","v":"فرش سفلي باتجاه الطول (U-Bar برجلين 25 سم)","fg":"#1E293B"},{"c":"D5","v":12,"in":true,"b":true,"al":"center"},{"c":"E5","v":"شكل U","fg":"#1E293B","al":"center"},{"c":"F5","v":39,"f":"=إعدادات_المشروع_والتسعير!$D$14/إعدادات_المشروع_والتسعير!$D$16-1","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G5","v":7,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":273,"f":"=F5*G5","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I5","v":1.4,"f":"=إعدادات_المشروع_والتسعير!$D$20-0.1+0.5","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":382.2,"f":"=H5*I5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":0.889,"f":"=ROUND((D5^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L5","v":339.7758,"f":"=J5*K5","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M5","v":0,"f":"=IF(D5=8, L5, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N5","v":0,"f":"=IF(D5=10, L5, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O5","v":339.7758,"f":"=IF(D5=12, L5, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P5","v":0,"f":"=IF(D5=14, L5, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q5","v":0,"f":"=IF(D5=16, L5, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"القواعد المنفصلة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"F-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":"غطاء سفلي باتجاه العرض (U-Bar برجلين 25 سم)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":12,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"E6","v":"شكل U","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F6","v":39,"f":"=إعدادات_المشروع_والتسعير!$D$14/إعدادات_المشروع_والتسعير!$D$16-1","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":234,"f":"=F6*G6","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":1.2,"f":"=إعدادات_المشروع_والتسعير!$D$21-0.1+0.5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":280.8,"f":"=H6*I6","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":0.889,"f":"=ROUND((D6^2)/162, 3)","bg":"#F8FAFC","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L6","v":249.6312,"f":"=J6*K6","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":0,"f":"=IF(D6=8, L6, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N6","v":0,"f":"=IF(D6=10, L6, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O6","v":249.6312,"f":"=IF(D6=12, L6, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P6","v":0,"f":"=IF(D6=14, L6, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q6","v":0,"f":"=IF(D6=16, L6, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"قواعد البوابات","b":true,"al":"center"},{"c":"B7","v":"FG-01","b":true,"al":"center"},{"c":"C7","v":"فرش وغطاء شبكة سفلية لقواعد البوابات","fg":"#1E293B"},{"c":"D7","v":14,"in":true,"b":true,"al":"center"},{"c":"E7","v":"شكل U","fg":"#1E293B","al":"center"},{"c":"F7","v":2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":16,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":32,"f":"=F7*G7","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":1.9,"f":"=إعدادات_المشروع_والتسعير!$D$20*1.4-0.1+0.6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":60.8,"f":"=H7*I7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":1.21,"f":"=ROUND((D7^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L7","v":73.568,"f":"=J7*K7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":0,"f":"=IF(D7=8, L7, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N7","v":0,"f":"=IF(D7=10, L7, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O7","v":0,"f":"=IF(D7=12, L7, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P7","v":73.568,"f":"=IF(D7=14, L7, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q7","v":0,"f":"=IF(D7=16, L7, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أشاير الأعمدة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"DW-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":"أشاير أعمدة السور النمطية داخل القاعدة (رجل 30 سم + امتداد)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":12,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"E8","v":"شكل L","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F8","v":39,"f":"=إعدادات_المشروع_والتسعير!$D$14/إعدادات_المشروع_والتسعير!$D$16-1","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":156,"f":"=F8*G8","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":1.25,"f":"=إعدادات_المشروع_والتسعير!$D$22-0.05+0.3+0.6","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":195,"f":"=H8*I8","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":0.889,"f":"=ROUND((D8^2)/162, 3)","bg":"#F8FAFC","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L8","v":173.355,"f":"=J8*K8","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":0,"f":"=IF(D8=8, L8, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N8","v":0,"f":"=IF(D8=10, L8, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O8","v":173.355,"f":"=IF(D8=12, L8, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P8","v":0,"f":"=IF(D8=14, L8, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q8","v":0,"f":"=IF(D8=16, L8, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"أشاير البوابات","b":true,"al":"center"},{"c":"B9","v":"DW-02","b":true,"al":"center"},{"c":"C9","v":"أشاير أعمدة بوابات السور الرئيسية (رجل 35 سم + امتداد 80 سم)","fg":"#1E293B"},{"c":"D9","v":14,"in":true,"b":true,"al":"center"},{"c":"E9","v":"شكل L","fg":"#1E293B","al":"center"},{"c":"F9","v":2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":12,"f":"=F9*G9","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":1.58,"f":"=إعدادات_المشروع_والتسعير!$D$22*1.2-0.05+0.35+0.8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":18.96,"f":"=H9*I9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":1.21,"f":"=ROUND((D9^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L9","v":22.9416,"f":"=J9*K9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":0,"f":"=IF(D9=8, L9, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":0,"f":"=IF(D9=10, L9, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O9","v":0,"f":"=IF(D9=12, L9, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P9","v":22.9416,"f":"=IF(D9=14, L9, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q9","v":0,"f":"=IF(D9=16, L9, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"أعمدة السور","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"COL-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":"حديد رأسي طولي لأعمدة السور النمطية (4 أسياخ/عمود)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":12,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"E10","v":"مستقيم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F10","v":39,"f":"=إعدادات_المشروع_والتسعير!$D$14/إعدادات_المشروع_والتسعير!$D$16-1","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":156,"f":"=F10*G10","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":3.1,"f":"=إعدادات_المشروع_والتسعير!$D$15+0.3","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":483.6,"f":"=H10*I10","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":0.889,"f":"=ROUND((D10^2)/162, 3)","bg":"#F8FAFC","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L10","v":429.9204,"f":"=J10*K10","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":0,"f":"=IF(D10=8, L10, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":0,"f":"=IF(D10=10, L10, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O10","v":429.9204,"f":"=IF(D10=12, L10, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P10","v":0,"f":"=IF(D10=14, L10, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q10","v":0,"f":"=IF(D10=16, L10, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"أعمدة السور","b":true,"al":"center"},{"c":"B11","v":"COL-02","b":true,"al":"center"},{"c":"C11","v":"كانات أعمدة السور النمطية T8 @ 150 مم برباط 135°","fg":"#1E293B"},{"c":"D11","v":8,"in":true,"b":true,"al":"center"},{"c":"E11","v":"كانة مقفولة","fg":"#1E293B","al":"center"},{"c":"F11","v":39,"f":"=إعدادات_المشروع_والتسعير!$D$14/إعدادات_المشروع_والتسعير!$D$16-1","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":19,"f":"=ROUNDUP(إعدادات_المشروع_والتسعير!$D$15/0.15, 0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":741,"f":"=F11*G11","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":0.9,"f":"=2*(إعدادات_المشروع_والتسعير!$D$25-0.05)+2*(إعدادات_المشروع_والتسعير!$D$26-0.05)+0.2","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":666.9,"f":"=H11*I11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":0.395,"f":"=ROUND((D11^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L11","v":263.4255,"f":"=J11*K11","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":263.4255,"f":"=IF(D11=8, L11, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":0,"f":"=IF(D11=10, L11, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O11","v":0,"f":"=IF(D11=12, L11, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P11","v":0,"f":"=IF(D11=14, L11, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q11","v":0,"f":"=IF(D11=16, L11, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"أعمدة البوابات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"GT-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":"حديد رأسي طولي لأعمدة البوابات (6 أسياخ/عمود T14)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D12","v":14,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"E12","v":"مستقيم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F12","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":12,"f":"=F12*G12","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":3.5,"f":"=إعدادات_المشروع_والتسعير!$D$15+0.7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":42,"f":"=H12*I12","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":1.21,"f":"=ROUND((D12^2)/162, 3)","bg":"#F8FAFC","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L12","v":50.82,"f":"=J12*K12","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":0,"f":"=IF(D12=8, L12, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":0,"f":"=IF(D12=10, L12, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O12","v":0,"f":"=IF(D12=12, L12, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P12","v":50.82,"f":"=IF(D12=14, L12, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q12","v":0,"f":"=IF(D12=16, L12, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"أعمدة البوابات","b":true,"al":"center"},{"c":"B13","v":"GT-02","b":true,"al":"center"},{"c":"C13","v":"كانات أعمدة البوابات T8 @ 125 مم صندوقية + أوتوماتيك","fg":"#1E293B"},{"c":"D13","v":8,"in":true,"b":true,"al":"center"},{"c":"E13","v":"كانة مزدوجة","fg":"#1E293B","al":"center"},{"c":"F13","v":2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":52,"f":"=ROUNDUP((إعدادات_المشروع_والتسعير!$D$15+0.4)/0.125, 0)*2","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":104,"f":"=F13*G13","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":1.35,"f":"=2*(إعدادات_المشروع_والتسعير!$D$27-0.05)+2*(إعدادات_المشروع_والتسعير!$D$28-0.05)+0.25","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":140.4,"f":"=H13*I13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":0.395,"f":"=ROUND((D13^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L13","v":55.458,"f":"=J13*K13","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":55.458,"f":"=IF(D13=8, L13, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N13","v":0,"f":"=IF(D13=10, L13, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O13","v":0,"f":"=IF(D13=12, L13, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P13","v":0,"f":"=IF(D13=14, L13, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q13","v":0,"f":"=IF(D13=16, L13, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"الميدات الأرضية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"GB-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":"حديد تسليح سفلي رئيسي للميدات (3T14 مع وصلات ركوب 50Φ)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D14","v":14,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"E14","v":"مستقيم موصول","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F14","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":33,"f":"=ROUNDUP(إعدادات_المشروع_والتسعير!$D$14/11, 0)*3","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":33,"f":"=F14*G14","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":12,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":396,"f":"=H14*I14","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":1.21,"f":"=ROUND((D14^2)/162, 3)","bg":"#F8FAFC","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L14","v":479.16,"f":"=J14*K14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":0,"f":"=IF(D14=8, L14, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":0,"f":"=IF(D14=10, L14, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O14","v":0,"f":"=IF(D14=12, L14, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P14","v":479.16,"f":"=IF(D14=14, L14, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q14","v":0,"f":"=IF(D14=16, L14, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"الميدات الأرضية","b":true,"al":"center"},{"c":"B15","v":"GB-02","b":true,"al":"center"},{"c":"C15","v":"حديد تسليح علوي تعليق كانات للميدات (2T12 مع وصلات)","fg":"#1E293B"},{"c":"D15","v":12,"in":true,"b":true,"al":"center"},{"c":"E15","v":"مستقيم موصول","fg":"#1E293B","al":"center"},{"c":"F15","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":22,"f":"=ROUNDUP(إعدادات_المشروع_والتسعير!$D$14/11, 0)*2","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":22,"f":"=F15*G15","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":264,"f":"=H15*I15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":0.889,"f":"=ROUND((D15^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L15","v":234.696,"f":"=J15*K15","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":0,"f":"=IF(D15=8, L15, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":0,"f":"=IF(D15=10, L15, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O15","v":234.696,"f":"=IF(D15=12, L15, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P15","v":0,"f":"=IF(D15=14, L15, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q15","v":0,"f":"=IF(D15=16, L15, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"الميدات الأرضية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"GB-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":"كانات الميدات الأرضية T8 @ 150 مم مقفولة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D16","v":8,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"E16","v":"كانة مقفولة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F16","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":800,"f":"=ROUNDUP(إعدادات_المشروع_والتسعير!$D$14/0.15, 0)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":800,"f":"=F16*G16","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":1.2,"f":"=2*(إعدادات_المشروع_والتسعير!$D$23-0.05)+2*(إعدادات_المشروع_والتسعير!$D$24-0.05)+0.2","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":960,"f":"=H16*I16","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":0.395,"f":"=ROUND((D16^2)/162, 3)","bg":"#F8FAFC","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L16","v":379.2,"f":"=J16*K16","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":379.2,"f":"=IF(D16=8, L16, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N16","v":0,"f":"=IF(D16=10, L16, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O16","v":0,"f":"=IF(D16=12, L16, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P16","v":0,"f":"=IF(D16=14, L16, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q16","v":0,"f":"=IF(D16=16, L16, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"كمرة التاج","b":true,"al":"center"},{"c":"B17","v":"CP-01","b":true,"al":"center"},{"c":"C17","v":"حديد طولي لكمرة التاج العلوية (2T10 مع وصلات تراكب)","fg":"#1E293B"},{"c":"D17","v":10,"in":true,"b":true,"al":"center"},{"c":"E17","v":"مستقيم موصول","fg":"#1E293B","al":"center"},{"c":"F17","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":22,"f":"=ROUNDUP(إعدادات_المشروع_والتسعير!$D$14/11, 0)*2","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":22,"f":"=F17*G17","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":264,"f":"=H17*I17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":0.617,"f":"=ROUND((D17^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L17","v":162.888,"f":"=J17*K17","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":0,"f":"=IF(D17=8, L17, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N17","v":162.888,"f":"=IF(D17=10, L17, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O17","v":0,"f":"=IF(D17=12, L17, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P17","v":0,"f":"=IF(D17=14, L17, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q17","v":0,"f":"=IF(D17=16, L17, 0)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"كمرة التاج","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"CP-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C18","v":"كانات كمرة التاج العلوية T8 @ 200 مم حرف U مقفول","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D18","v":8,"in":true,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"E18","v":"كانة حرف U","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F18","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":600,"f":"=ROUNDUP(إعدادات_المشروع_والتسعير!$D$14/0.2, 0)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":600,"f":"=F18*G18","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I18","v":0.55,"f":"=2*(إعدادات_المشروع_والتسعير!$D$29-0.05)+(إعدادات_المشروع_والتسعير!$D$30-0.05)+0.15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":330,"f":"=H18*I18","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":0.395,"f":"=ROUND((D18^2)/162, 3)","bg":"#F8FAFC","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"L18","v":130.35,"f":"=J18*K18","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":130.35,"f":"=IF(D18=8, L18, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N18","v":0,"f":"=IF(D18=10, L18, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O18","v":0,"f":"=IF(D18=12, L18, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P18","v":0,"f":"=IF(D18=14, L18, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q18","v":0,"f":"=IF(D18=16, L18, 0)","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":28.0,"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":""},{"c":"L19","v":""},{"c":"M19","v":""},{"c":"N19","v":""},{"c":"O19","v":""},{"c":"P19","v":""},{"c":"Q19","v":""}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"إجمالي الأوزان النظرية للأسياخ (كجم)","bg":"#E2E8F0","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},{"c":"L20","v":3045.1895,"f":"=SUM(L5:L18)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M20","v":828.4335,"f":"=SUM(M5:M18)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N20","v":162.888,"f":"=SUM(N5:N18)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O20","v":1427.3784,"f":"=SUM(O5:O18)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P20","v":626.4896,"f":"=SUM(P5:P18)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q20","v":0,"f":"=SUM(Q5:Q18)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"نسبة هالك التقطيع والوصلات والركوب (Lap & Scrap 5%)","bg":"#F8FAFC","fg":"#1E293B","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"L21","v":152.259475,"f":"=L20*0.05","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M21","v":41.421675,"f":"=M20*0.05","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N21","v":8.1444,"f":"=N20*0.05","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O21","v":71.36892,"f":"=O20*0.05","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P21","v":31.32448,"f":"=P20*0.05","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q21","v":0,"f":"=Q20*0.05","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":42.0,"cells":[{"c":"A22","v":"إجمالي وزن حديد التسليح الكلي المطلوب توريده (طن)","bg":"#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},{"c":"L22","v":3.197449,"f":"=(L20+L21)/1000","bg":"#FEF3C7","fg":"#B45309","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M22","v":0.869855,"f":"=(M20+M21)/1000","bg":"#FEF3C7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N22","v":0.171032,"f":"=(N20+N21)/1000","bg":"#FEF3C7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O22","v":1.498747,"f":"=(O20+O21)/1000","bg":"#FEF3C7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P22","v":0.657814,"f":"=(P20+P21)/1000","bg":"#FEF3C7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q22","v":0,"f":"=(Q20+Q21)/1000","bg":"#FEF3C7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":28.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":""},{"c":"C23","v":""},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""},{"c":"G23","v":""},{"c":"H23","v":""},{"c":"I23","v":""},{"c":"J23","v":""},{"c":"K23","v":""},{"c":"L23","v":""},{"c":"M23","v":""},{"c":"N23","v":""},{"c":"O23","v":""},{"c":"P23","v":""},{"c":"Q23","v":""}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"ملاحظات واعتبارات التقطيع: الأطوال القياسية لأسياخ التوريد هي 12.00 متراً، وتوصيل أسياخ الميدات يكون بركوب تبادلي مقداره 50 مرة القطر (50Φ) في مناطق الشد الأقل.","bg":"#F8FAFC","fg":"#64748B","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]}]},{"name":"تحليل_تكلفة_المتر_والتسعير","maxRow":27,"maxCol":9,"colWidths":[12.0,65.0,12.0,16.0,18.0,13.0,22.0,13.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل تكلفة المتر الطولي والمتر المربع وجدول أسعار بنود السور (Unit Rate Analysis & BOQ)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تفكيك التكلفة المباشرة وغير المباشرة للمتر الطولي للسور شاملاً المواد والعمالة والمعدات ونسب الهالك والأرباح والضريبة.","bg":"#2563EB","fg":"#F8FAFC","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الأعمال والتوصيف المسعر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية الكلية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"سعر الوحدة المقدر (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"مصنعية التنفيذ (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة التقديرية (SAR)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"التكلفة للمتر الطولي (SAR/م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"النسبة المئوية (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"01","b":true,"al":"center"},{"c":"B5","v":"أعمال الحفر الميكانيكي لخندق الأساسات والميدات ونقل المخلفات","fg":"#1E293B"},{"c":"C5","v":"م³","fg":"#1E293B","al":"center"},{"c":"D5","v":168,"f":"=حصر_كميات_السور_الهندسي!$J$6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":35,"f":"=إعدادات_المشروع_والتسعير!$D$40","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":5880,"f":"=D5*(E5+F5)","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":49,"f":"=G5/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":0,"f":"=G5/$G$17","al":"center","nf":"0.0%"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"أعمال الردم بتربة نظيفة مع الدمك بنسبة 95% حول القواعد","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":126.63472,"f":"=حصر_كميات_السور_الهندسي!$J$7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":28,"f":"=إعدادات_المشروع_والتسعير!$D$41","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":3545.77216,"f":"=D6*(E6+F6)","bg":"#F8FAFC","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":29.548101,"f":"=G6/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0,"f":"=G6/$G$17","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"03","b":true,"al":"center"},{"c":"B7","v":"أعمال الخرسانة العادية C15/20 لفرشة النظافة للقواعد والميدات","fg":"#1E293B"},{"c":"C7","v":"م³","fg":"#1E293B","al":"center"},{"c":"D7","v":8.08,"f":"=حصر_كميات_السور_الهندسي!$J$9+حصر_كميات_السور_الهندسي!$J$10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":210,"f":"=إعدادات_المشروع_والتسعير!$D$42","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":1696.8,"f":"=D7*(E7+F7)","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":14.14,"f":"=G7/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0,"f":"=G7/$G$17","al":"center","nf":"0.0%"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"أعمال الخرسانة المسلحة جاهزة الصب C25/30 (قواعد، ميدات، أعمدة)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":33.28528,"f":"=SUM(حصر_كميات_السور_الهندسي!$J$12:$J$17)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":265,"f":"=إعدادات_المشروع_والتسعير!$D$43","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":120,"f":"=إعدادات_المشروع_والتسعير!$D$51","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":12814.8328,"f":"=D8*(E8+F8)","bg":"#F8FAFC","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":106.790273,"f":"=G8/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0,"f":"=G8/$G$17","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"05","b":true,"al":"center"},{"c":"B9","v":"توريد وتصنيع وتركيب حديد تسليح السور Gr 60 (شامل الهالك)","fg":"#1E293B"},{"c":"C9","v":"طن","fg":"#1E293B","al":"center"},{"c":"D9","v":3.197449,"f":"=تفريد_حديد_السور_BBS!$L$22","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":2850,"f":"=إعدادات_المشروع_والتسعير!$D$44","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":9112.72965,"f":"=D9*(E9+F9)","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":75.939414,"f":"=G9/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"f":"=G9/$G$17","al":"center","nf":"0.0%"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مباني بلك أسمنتي مصمت 20 سم للمداميك التأسيسية أسفل الميدة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"ألف حبة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":0.78,"f":"=حصر_كميات_السور_الهندسي!$J$19*12.5*1.04/1000","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":2400,"f":"=إعدادات_المشروع_والتسعير!$D$45","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":900,"f":"=إعدادات_المشروع_والتسعير!$D$52","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":2574,"f":"=D10*(E10+F10)","bg":"#F8FAFC","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":21.45,"f":"=G10/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=G10/$G$17","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"07","b":true,"al":"center"},{"c":"B11","v":"مباني بلك أسمنتي مجوف 20 سم لجسم السور مع شبك وأربطة الأعمدة","fg":"#1E293B"},{"c":"C11","v":"ألف حبة","fg":"#1E293B","al":"center"},{"c":"D11","v":3.82928,"f":"=حصر_كميات_السور_الهندسي!$J$20*12.5*1.04/1000","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":2100,"f":"=إعدادات_المشروع_والتسعير!$D$46","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":900,"f":"=إعدادات_المشروع_والتسعير!$D$52","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":11487.84,"f":"=D11*(E11+F11)","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":95.732,"f":"=G11/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=G11/$G$17","al":"center","nf":"0.0%"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"عزل بيتومين مؤكسد على البارد وجهين لكافة الخرسانات المدفونة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":192,"f":"=حصر_كميات_السور_الهندسي!$J$23","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":16,"f":"=إعدادات_المشروع_والتسعير!$D$47","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":3072,"f":"=D12*(E12+F12)","bg":"#F8FAFC","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":25.6,"f":"=G12/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0,"f":"=G12/$G$17","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"09","b":true,"al":"center"},{"c":"B13","v":"بياض محارة وطرطشة مسمرة ولياسة خارجية وجهين مع شبك الفايبر","fg":"#1E293B"},{"c":"C13","v":"م²","fg":"#1E293B","al":"center"},{"c":"D13","v":672,"f":"=حصر_كميات_السور_الهندسي!$J$25+حصر_كميات_السور_الهندسي!$J$26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":28,"f":"=إعدادات_المشروع_والتسعير!$D$48","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":18816,"f":"=D13*(E13+F13)","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":156.8,"f":"=G13/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0,"f":"=G13/$G$17","al":"center","nf":"0.0%"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"دهانات بروفايل أكريليك خارجية مقاومة للعوامل الجوية وجهين","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":672,"f":"=حصر_كميات_السور_الهندسي!$J$27","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":32,"f":"=إعدادات_المشروع_والتسعير!$D$49","bg":"#F8FAFC","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":21504,"f":"=D14*(E14+F14)","bg":"#F8FAFC","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":179.2,"f":"=G14/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"f":"=G14/$G$17","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"11","b":true,"al":"center"},{"c":"B15","v":"تنفيذ فواصل تمدد رأسية كل 15م مع ألواح الفوم وسيلانت البولي يوريثان","fg":"#1E293B"},{"c":"C15","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D15","v":22.4,"f":"=حصر_كميات_السور_الهندسي!$J$29","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":45,"f":"=إعدادات_المشروع_والتسعير!$D$50","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0,"in":true,"fg":"#1E293B","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":1008.0,"f":"=D15*(E15+F15)","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":8.4,"f":"=G15/إعدادات_المشروع_والتسعير!$D$14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"f":"=G15/$G$17","al":"center","nf":"0.0%"}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""},{"c":"I16","v":""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"إجمالي التكلفة المباشرة (Direct Costs)","bg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G17","v":91511.97461,"f":"=SUM(G5:G15)","bg":"#E2E8F0","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":762.599788,"f":"=SUM(H5:H15)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0,"f":"=SUM(I5:I15)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"المصاريف الإدارية والعمومية والأرباح (Overheads & Profit 15%)","bg":"#F8FAFC","fg":"#1E293B","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G18","v":13726.796191,"f":"=G17*إعدادات_المشروع_والتسعير!$D$53","bg":"#F8FAFC","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":114.389968,"f":"=G18/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0.15,"f":"=إعدادات_المشروع_والتسعير!$D$53","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.0%"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"الإجمالي التقديري قبل ضريبة القيمة المضافة","bg":"#FEF3C7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G19","v":105238.770801,"f":"=G17+G18","bg":"#FEF3C7","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":876.989757,"f":"=G19/إعدادات_المشروع_والتسعير!$D$14","bg":"#FEF3C7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":"-","bg":"#FEF3C7","b":true,"al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#F8FAFC","fg":"#1E293B","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G20","v":15785.81562,"f":"=G19*إعدادات_المشروع_والتسعير!$D$54","bg":"#F8FAFC","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":131.548463,"f":"=G20/إعدادات_المشروع_والتسعير!$D$14","bg":"#F8FAFC","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":0.15,"f":"=إعدادات_المشروع_والتسعير!$D$54","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.0%"}]},{"r":21,"h":46.0,"cells":[{"c":"A21","v":"الإجمالي النهائي الشامل للضريبة (Grand Total)","bg":"#ECFDF5","fg":"#1E3A8A","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G21","v":121024.586421,"f":"=G19+G20","bg":"#ECFDF5","fg":"#047857","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":1008.53822,"f":"=G21/إعدادات_المشروع_والتسعير!$D$14","bg":"#ECFDF5","fg":"#047857","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":"100.0%","bg":"#ECFDF5","b":true,"al":"center"}]},{"r":22,"h":28.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":""},{"c":"C22","v":""},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""},{"c":"H22","v":""},{"c":"I22","v":""}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":"ملخص مؤشرات التكلفة الهندسية للمتر الطولي والمتر المربع","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"إجمالي التكلفة المباشرة للمتر الطولي (بدون أرباح أو ضريبة):","bg":"#F8FAFC","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G24","v":762.599788,"f":"=H17","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":"ريال / متر طولي","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"التكلفة التقديرية الإجمالية للسور بالكامل (شامل الأرباح والضريبة):","bg":"#F8FAFC","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G25","v":121024.586421,"f":"=G21","b":true,"nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H25","v":"ريال سعودي إجمالي","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"السعر النهائي المتوقع للمتر الطولي من السور شاملاً المواد والمصنعية والضريبة:","bg":"#F8FAFC","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G26","v":1008.53822,"f":"=H21","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":"ريال / متر طولي","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"السعر النهائي للمتر المربع من مسطح واجهة السور (شامل الضريبة):","bg":"#F8FAFC","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G27","v":360.192221,"f":"=G21/(إعدادات_المشروع_والتسعير!$D$14*إعدادات_المشروع_والتسعير!$D$15)","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":"ريال / متر مربع مسطح","fg":"#64748B","al":"center","cs":2},{"skip":true}]}]},{"name":"قائمة_فحص_واستلام_السور_QC","maxRow":22,"maxCol":8,"colWidths":[10.0,20.0,62.0,20.0,30.0,36.0,16.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"قائمة فحص وضبط جودة استلام أعمال السور الخرساني والمباني (Boundary Wall QA/QC Checklist)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"معايير الاستلام الموقعي لمهندسي الإشراف والمكتب الفني وفق اشتراطات كود البناء السعودي SBC 304 و SBC 1101 والكود المصري ECP 203.","bg":"#2563EB","fg":"#F8FAFC","al":"center","cs":8},{"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":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"مرحلة العمل الهندسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نقطة الفحص والمعيار الهندسي الإلزامي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"المرجع الكودي القياسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"طريقة التحقق الموقعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"معيار القبول والتفاوت المسموح (Tolerance)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"حالة المطابقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"ملاحظات مهندس الجودة والاستشاري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"1","b":true,"al":"center"},{"c":"B5","v":"المساحة والمسار","b":true,"al":"center"},{"c":"C5","v":"الرفع المساحي ومطابقة حدود السور مع الصك ورخصة البناء","fg":"#1E293B"},{"c":"D5","v":"SBC 1101 Cl. 3.2","fg":"#64748B","al":"center"},{"c":"E5","v":"جهاز Total Station / GPS","fg":"#1E293B"},{"c":"F5","v":"صفر تداخل مع الجيران أو الشارع (±0 مم)","fg":"#1E293B"},{"c":"G5","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H5","v":"تمت المطابقة مع كروكي الأمانة","fg":"#64748B"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"2","b":true,"al":"center"},{"c":"B6","v":"الحفر والتأسيس","b":true,"al":"center"},{"c":"C6","v":"منسوب ونظافة قاع الحفر واختبار دمك التربة للأساسات","fg":"#1E293B"},{"c":"D6","v":"SBC 303 Cl. 4.5","fg":"#64748B","al":"center"},{"c":"E6","v":"ميزان قامة + اختبار الكثافة الرملية Sand Cone","fg":"#1E293B"},{"c":"F6","v":"دمك لا يقل عن 95% من البروكتور المعدل","fg":"#1E293B"},{"c":"G6","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H6","v":"تقرير مختبر التربة معتمد","fg":"#64748B"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"3","b":true,"al":"center"},{"c":"B7","v":"الخرسانة العادية","b":true,"al":"center"},{"c":"C7","v":"صب واستواء فرشة النظافة (Blinding) وسماكة الصب 10 سم","fg":"#1E293B"},{"c":"D7","v":"SBC 304 Cl. 5.1","fg":"#64748B","al":"center"},{"c":"E7","v":"شريط قياس + قدة ألومنيوم 3م","fg":"#1E293B"},{"c":"F7","v":"سمك لا يقل عن 10 سم وتفاوت استواء ±5 مم","fg":"#1E293B"},{"c":"G7","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H7","v":"تم رش النظافة بالماء 3 أيام","fg":"#64748B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"4","b":true,"al":"center"},{"c":"B8","v":"حدادة القواعد","b":true,"al":"center"},{"c":"C8","v":"أقطار وأعداد وتباعدات حديد القواعد وتركيب البسكوت الخرساني","fg":"#1E293B"},{"c":"D8","v":"SBC 304 Cl. 7.7","fg":"#64748B","al":"center"},{"c":"E8","v":"شريط قياس ومطابقة اللوحات التنفيذية","fg":"#1E293B"},{"c":"F8","v":"غطاء خرساني صافي 50 مم أسفل وجوانب القواعد","fg":"#1E293B"},{"c":"G8","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H8","v":"بسكوت خرساني 50 مم مركب","fg":"#64748B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"5","b":true,"al":"center"},{"c":"B9","v":"أشاير الأعمدة","b":true,"al":"center"},{"c":"C9","v":"ضبط محاور وتعامد ورأسية أشاير الأعمدة وربطها بالقواعد","fg":"#1E293B"},{"c":"D9","v":"SBC 304 Cl. 12.3","fg":"#64748B","al":"center"},{"c":"E9","v":"ميزان خيط + شريط قياس ومحاور الخنزيرة","fg":"#1E293B"},{"c":"F9","v":"طول تماسك لا يقل عن 50 مرة القطر Ld","fg":"#1E293B"},{"c":"G9","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H9","v":"رجل الإشارة 30 سم مثنية بالقاع","fg":"#64748B"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"6","b":true,"al":"center"},{"c":"B10","v":"الميدات الأرضية","b":true,"al":"center"},{"c":"C10","v":"حدادة ونجارة الميدات وتكثيف الكانات عند ركائز الأعمدة","fg":"#1E293B"},{"c":"D10","v":"SBC 304 Cl. 11.2","fg":"#64748B","al":"center"},{"c":"E10","v":"شريط قياس ومطابقة تفريد الكانات","fg":"#1E293B"},{"c":"F10","v":"تكثيف كانات T8 كل 10 سم في أول متر من العمود","fg":"#1E293B"},{"c":"G10","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H10","v":"قفل كانات 135° متبادل","fg":"#64748B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"7","b":true,"al":"center"},{"c":"B11","v":"العزل المائي","b":true,"al":"center"},{"c":"C11","v":"عزل القواعد والميدات المدفونة بدهان بيتومين مؤكسد وجهين","fg":"#1E293B"},{"c":"D11","v":"SBC 1101 Cl. 8.4","fg":"#64748B","al":"center"},{"c":"E11","v":"فحص بصري + قياس سماكة الفيلم الجاف DFT","fg":"#1E293B"},{"c":"F11","v":"تغطية كاملة 100% بدون مسامات أو تسييل","fg":"#1E293B"},{"c":"G11","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H11","v":"جفاف الوجه الأول قبل الثاني","fg":"#64748B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"8","b":true,"al":"center"},{"c":"B12","v":"نجارة الأعمدة","b":true,"al":"center"},{"c":"C12","v":"رأسية وشاقولية شدات أعمدة السور الخشبية قبل الصب","fg":"#1E293B"},{"c":"D12","v":"ACI 347R-14","fg":"#64748B","al":"center"},{"c":"E12","v":"ميزان خيط الشاقول + ميزان مياه رقمي","fg":"#1E293B"},{"c":"F12","v":"ميل رأسي لا يتجاوز 3 مم لكل 3 أمتار ارتفاع","fg":"#1E293B"},{"c":"G12","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H12","v":"تقوية الأعمدة بدكم متقاطعة","fg":"#64748B"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"9","b":true,"al":"center"},{"c":"B13","v":"صب الأعمدة","b":true,"al":"center"},{"c":"C13","v":"استخدام الهزاز الميكانيكي وتجنب انفصال الحبيبات الخرسانية","fg":"#1E293B"},{"c":"D13","v":"SBC 304 Cl. 5.4","fg":"#64748B","al":"center"},{"c":"E13","v":"مراقبة موقعية أثناء الصب بالبمب","fg":"#1E293B"},{"c":"F13","v":"ارتفاع السقوط الحر للخرسانة <= 1.50م","fg":"#1E293B"},{"c":"G13","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H13","v":"هزاز ميكانيكي قطر 38 مم مستمر","fg":"#64748B"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"10","b":true,"al":"center"},{"c":"B14","v":"معالجة الخرسانة","b":true,"al":"center"},{"c":"C14","v":"معالجة الخرسانات المصبوبة بالرش بالماء العذب لمدة 7 أيام","fg":"#1E293B"},{"c":"D14","v":"SBC 304 Cl. 5.7","fg":"#64748B","al":"center"},{"c":"E14","v":"سجل المعالجة الموقعي اليومي","fg":"#1E293B"},{"c":"F14","v":"رش مستمر مرتين يومياً صباحاً ومساءً","fg":"#1E293B"},{"c":"G14","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H14","v":"تغطية بالخيش الرطب المشبع","fg":"#64748B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"11","b":true,"al":"center"},{"c":"B15","v":"مباني البلوك","b":true,"al":"center"},{"c":"C15","v":"استقامة مداميك البلوك واستخدام شبك الزوايا وأربطة الأعمدة","fg":"#1E293B"},{"c":"D15","v":"SBC 1101 Cl. 6.3","fg":"#64748B","al":"center"},{"c":"E15","v":"خيط بناء + ميزان مياه + كانات أربطة مجلفنة","fg":"#1E293B"},{"c":"F15","v":"عرموس مونة 10-12 مم وشبك كل 3 مداميك","fg":"#1E293B"},{"c":"G15","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H15","v":"بلك مصمت لأول مدماكين","fg":"#64748B"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"12","b":true,"al":"center"},{"c":"B16","v":"كمرة التاج","b":true,"al":"center"},{"c":"C16","v":"تسليح وصب كمرة التاج العلوية (Coping Beam) برأس السور","fg":"#1E293B"},{"c":"D16","v":"SBC 304 Cl. 9.1","fg":"#64748B","al":"center"},{"c":"E16","v":"شريط قياس + استلام مناسيب القمة","fg":"#1E293B"},{"c":"F16","v":"سمك لا يقل عن 15 سم بحديد 2T10 طولي","fg":"#1E293B"},{"c":"G16","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H16","v":"ربط قمة البلوك بالكامل","fg":"#64748B"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"13","b":true,"al":"center"},{"c":"B17","v":"فواصل التمدد","b":true,"al":"center"},{"c":"C17","v":"استمرارية فواصل التمدد كل 15م وسلامة لوح الفوم والسيلانت","fg":"#1E293B"},{"c":"D17","v":"SBC 304 Cl. 6.4","fg":"#64748B","al":"center"},{"c":"E17","v":"شريط قياس + سكين فحص الفواصل","fg":"#1E293B"},{"c":"F17","v":"فاصل رأسي كامل بعرض 20 مم مع سيكافليكس","fg":"#1E293B"},{"c":"G17","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H17","v":"فصل تام للبلك والخرسانة","fg":"#64748B"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"14","b":true,"al":"center"},{"c":"B18","v":"اللياسة والمحارة","b":true,"al":"center"},{"c":"C18","v":"استلام بياض المحارة بالقدة والميزان وعدم وجود تطبيل أو شروخ","fg":"#1E293B"},{"c":"D18","v":"ECP 203 Ch. 14","fg":"#64748B","al":"center"},{"c":"E18","v":"قدة ألومنيوم 3م + مطرقة فحص التطبيل","fg":"#1E293B"},{"c":"F18","v":"تفاوت سطحي <= 3 مم بدون أي تطبيل صوتي","fg":"#1E293B"},{"c":"G18","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H18","v":"طرطشة مسمرة واختبار مائي","fg":"#64748B"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"15","b":true,"al":"center"},{"c":"B19","v":"الدهانات الخارجية","b":true,"al":"center"},{"c":"C19","v":"سماكة وتجانس طبقات الدهان البروفايل الأكريليك الخارجي","fg":"#1E293B"},{"c":"D19","v":"SBC 1101 Cl. 9.2","fg":"#64748B","al":"center"},{"c":"E19","v":"فحص بصري ومطابقة كود اللون والعينة المعتمدة","fg":"#1E293B"},{"c":"F19","v":"طبقة بروفايل متجانسة مقاومة للأشعة فوق البنفسجية","fg":"#1E293B"},{"c":"G19","v":"مطابق","bg":"#ECFDF5","b":true,"al":"center"},{"c":"H19","v":"تم دهان وجهين مع الأساس","fg":"#64748B"}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""},{"c":"H20","v":""}]},{"r":21,"h":28.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""}]},{"r":22,"h":128.0,"cells":[{"c":"A22","v":"مهندس الجودة بالموقع (QC Engineer):\nالاسم: .....................................\nالتوقيع: ..................... التاريخ: ...../...../202...","fg":"#1E293B","cs":2},{"skip":true},{"c":"C22","v":"مدير موقع المقاول (Site Manager):\nالاسم: .....................................\nالتوقيع: ..................... التاريخ: ...../...../202...","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"F22","v":"استشاري الإشراف الهندسي (Consultant):\nالاسم: .....................................\nالاعتماد: ..................... الختم: ....................","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]}]}]}