{"slug":"bridge-bearings-modular-expansion-joints-post-tension-tendons-and-parapets-boq-sheet","sheets":[{"name":"ملخص المقايسة ولوحة المؤشرات","maxRow":14,"maxCol":7,"colWidths":[16.0,58.0,36.0,16.0,24.0,18.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لمقايسة أعمال الكباري وسبق الإجهاد والركائز والفواصل (BOQ-STR-242)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"ملخص التكاليف حسب الأنظمة الإنشائية للكوبري (كابلات PT، الركائز المطاطية والقدرية، فواصل التمدد، حواجز النيوجيرسي، العزل والأسفلت، والاختبارات)","bg":"#E8F1F5","fg":"#1E293B","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"إجمالي تكلفة البنود (قبل الضريبة)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"الإجمالي العام شامل الاحتياطي والضريبة","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي مسطح بلاطة الكوبري (م2)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"متوسط تكلفة التجهيزات للمتر المسطح","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":0,"f":"='المقايسة التفصيلية للكباري'!I37","bg":"#E8F1F5","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":0,"f":"='المقايسة التفصيلية للكباري'!I40","bg":"#E8F1F5","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E5","v":8400,"f":"=8400","bg":"#E8F1F5","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":0,"f":"=ROUND('المقايسة التفصيلية للكباري'!I37/8400,2)","bg":"#E8F1F5","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""}]},{"r":7,"h":42.0,"cells":[{"c":"A7","v":"كود القسم","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"النظام الإنشائي / قسم أعمال الكباري","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"المواصفة القياسية المرجعية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"عدد البنود","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"إجمالي التكلفة التقديرية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"النسبة من الإجمالي (%)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"الأولوية على المسار الحرج","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"STR-01","b":true,"al":"center"},{"c":"B8","v":"كابلات وأنظمة سبق الإجهاد والحقن الأسمنتي (Post-Tensioning)"},{"c":"C8","v":"ASTM A416 / PTI / EN 447 / AASHTO LRFD","al":"center"},{"c":"D8","v":5,"f":"=COUNTIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A8)","al":"center","nf":"#,##0"},{"c":"E8","v":18136200,"f":"=SUMIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A8,'المقايسة التفصيلية للكباري'!$I$6:$I$36)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":0,"f":"=IFERROR(E8/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":"حرج جداً - مسار إنشائي","al":"center"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"STR-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"الركائز المطاطية المسلحة والقدرية والكروية (Bridge Bearings)","bg":"#F8FAFC"},{"c":"C9","v":"EN 1337-3 & EN 1337-5 / AASHTO M251","bg":"#F8FAFC","al":"center"},{"c":"D9","v":4,"f":"=COUNTIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A9)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E9","v":3953792,"f":"=SUMIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A9,'المقايسة التفصيلية للكباري'!$I$6:$I$36)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"f":"=IFERROR(E9/$E$14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":"حرج - توريد وتصنيع خاص","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"STR-03","b":true,"al":"center"},{"c":"B10","v":"فواصل التمدد الموديولار والشريطية والمشطية (Expansion Joints)"},{"c":"C10","v":"AASHTO LRFD Sec 14 / ETAG 032","al":"center"},{"c":"D10","v":4,"f":"=COUNTIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A10)","al":"center","nf":"#,##0"},{"c":"E10","v":4846800,"f":"=SUMIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A10,'المقايسة التفصيلية للكباري'!$I$6:$I$36)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"f":"=IFERROR(E10/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":"مرتفع - ضبط حرارة التركيب","al":"center"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"STR-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"حواجز النيوجيرسي الخرسانية والدرابزين ومصدات الصدمات","bg":"#F8FAFC"},{"c":"C11","v":"MASH TL-3 & TL-4 / AASHTO Sec 13","bg":"#F8FAFC","al":"center"},{"c":"D11","v":4,"f":"=COUNTIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A11)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E11","v":7768825,"f":"=SUMIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A11,'المقايسة التفصيلية للكباري'!$I$6:$I$36)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"f":"=IFERROR(E11/$E$14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":"مرتفع - أمان مروري","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"STR-05","b":true,"al":"center"},{"c":"B12","v":"العزل المائي لبلاطة الكوبري والأسفلت المعدل وشبكة الصرف"},{"c":"C12","v":"ASTM D6153 / EN 14695 / EN 124 D400","al":"center"},{"c":"D12","v":5,"f":"=COUNTIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A12)","al":"center","nf":"#,##0"},{"c":"E12","v":6684908,"f":"=SUMIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A12,'المقايسة التفصيلية للكباري'!$I$6:$I$36)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"f":"=IFERROR(E12/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":"متوسط - تشطيب وحماية","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"STR-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"اختبارات الركائز وشد الكابلات وتجربة التحميل للكوبري","bg":"#F8FAFC"},{"c":"C13","v":"AASHTO Manual for Bridge Evaluation / ECP 207","bg":"#F8FAFC","al":"center"},{"c":"D13","v":4,"f":"=COUNTIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A13)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E13","v":485000,"f":"=SUMIF('المقايسة التفصيلية للكباري'!$B$6:$B$36,A13,'المقايسة التفصيلية للكباري'!$I$6:$I$36)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":0,"f":"=IFERROR(E13/$E$14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":"إلزامي - تسليم ابتدائي","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":44.0,"cells":[{"c":"A14","v":"إجمالي أقسام المقايسة (Subtotal قبل الاحتياطي والضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D14","v":26,"f":"=SUM(D8:D13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":41875525,"f":"=SUM(E8:E13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"f":"=SUM(F8:F13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":"100% مكتمل","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center"}]}],"charts":[{"title":"توزيع تكاليف أنظمة الكباري وسبق الإجهاد والركائز والفواصل حسب القسم","type":"bar","grouping":"clustered","anchorRow":17,"anchorCol":0,"categories":["كابلات وأنظمة سبق الإجهاد والحقن الأسمنتي (Post-Tensioning)","الركائز المطاطية المسلحة والقدرية والكروية (Bridge Bearings)","فواصل التمدد الموديولار والشريطية والمشطية (Expansion Joints)","حواجز النيوجيرسي الخرسانية والدرابزين ومصدات الصدمات","العزل المائي لبلاطة الكوبري والأسفلت المعدل وشبكة الصرف","اختبارات الركائز وشد الكابلات وتجربة التحميل للكوبري"],"series":[{"name":"إجمالي التكلفة التقديرية","valRef":"'ملخص المقايسة ولوحة المؤشرات'!$E$8:$E$13","values":[18136200.0,3953792.0,4846800.0,7768825.0,6684908.0,485000.0],"color":"#2563EB","titleRef":"'ملخص المقايسة ولوحة المؤشرات'!$E$7","nf":"#,##0.00"}],"catRef":"'ملخص المقايسة ولوحة المؤشرات'!$B$8:$B$13"}]},{"name":"المقايسة التفصيلية للكباري","maxRow":40,"maxCol":9,"colWidths":[14.0,15.0,65.0,14.0,18.0,16.0,20.0,13.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة أعمال الكباري والركائز المطاطية وفواصل التمدد وكابلات سبق الإجهاد والحواجز (BOQ-STR-242)","bg":"#0F2C59","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":54.0,"cells":[{"c":"A2","v":"تشمل كابلات وجوايط ومجاري سبق الإجهاد (Post-Tensioning)، الركائز المطاطية والقدرية، فواصل التمدد الموديولار، حواجز النيوجيرسي، وعزل وصرف الكوبري","bg":"#E8F1F5","fg":"#1E293B","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"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":42.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود القسم","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية القياسية (AASHTO / EN / ECP)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية التقديرية","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الهدر (%)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الكمية شاملة الهدر","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"فئة الوحدة (ج.م / ر.س)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"[STR-01] القسم الأول: أنظمة وكابلات سبق الإجهاد والحقن الأسمنتي للكمرات والبلاطات الصندوقية (Post-Tensioning System)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"1.01","b":true,"al":"center"},{"c":"B6","v":"STR-01","al":"center"},{"c":"C6","v":"توريد وتركيب وشد جدائل صلب سبق الإجهاد منخفض الاسترخاء (Low-Relaxation 7-Wire Strands Ø15.24mm, fpu=1860 MPa طبقاً لـ ASTM A416) شاملة القص والشد على مراحل."},{"c":"D6","v":"طن","al":"center"},{"c":"E6","v":185,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F6","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G6","v":192.4,"f":"=ROUND(E6*(1+F6),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":68500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I6","v":13179400,"f":"=ROUND(G6*H6,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"1.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"STR-01","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"توريد وتركيب رؤوس تثبيت كابلات سبق الإجهاد الحية والميتة (Live & Dead-End Multi-Strand Anchorages 12-Strand / 19-Strand) شاملة الرؤوس والفينجز وعلب التثبيت الحلزونية.","bg":"#F8FAFC"},{"c":"D7","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E7","v":320,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F7","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G7","v":320,"f":"=ROUND(E7*(1+F7),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":7400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I7","v":2368000,"f":"=ROUND(G7*H7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"1.03","b":true,"al":"center"},{"c":"B8","v":"STR-01","al":"center"},{"c":"C8","v":"توريد وتركيب جرابات ومجاري كابلات سبق الإجهاد المضلعة (Corrugated HDPE / Galvanized Steel Ducts ID 85mm-110mm) شاملة الكراسي والمساند الحديدية كل 1.00 م."},{"c":"D8","v":"م.ط","al":"center"},{"c":"E8","v":6400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G8","v":6720,"f":"=ROUND(E8*(1+F8),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":195,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I8","v":1310400,"f":"=ROUND(G8*H8,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"1.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"STR-01","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"توريد وتنفيذ أعمال الحقن الأسمنتي غير القابل للانكماش (Non-Shrink Thixotropic Cementitious Grouting EN 447) داخل مجاري الكابلات شاملة أنابيب التهوية والاختبارات.","bg":"#F8FAFC"},{"c":"D9","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E9","v":6400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G9","v":6720,"f":"=ROUND(E9*(1+F9),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":145,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I9","v":974400,"f":"=ROUND(G9*H9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"1.05","b":true,"al":"center"},{"c":"B10","v":"STR-01","al":"center"},{"c":"C10","v":"توريد وصب مونة إيبوكسية غير قابلة للانكماش لقفل جيوب الشد (Pour-Back of Stressing Pockets) ودهان أطراف الكابلات المقصوصة بطبقة حماية إيبوكسية."},{"c":"D10","v":"عدد","al":"center"},{"c":"E10","v":320,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G10","v":320,"f":"=ROUND(E10*(1+F10),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":950,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I10","v":304000,"f":"=ROUND(G10*H10,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"[STR-02] القسم الثاني: الركائز المطاطية المسلحة والركائز القدرية والكروية للكباري (Bridge Bearings - EN 1337)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"2.01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"STR-02","bg":"#F8FAFC","al":"center"},{"c":"C12","v":"توريد وتركيب ركائز مطاطية مسلحة بألواح الصلب (Steel-Laminated Elastomeric Bearings 500×400×78mm - Neoprene/CR طبقاً لـ EN 1337-3) لحمل تصميمي حتى 1,800 كيلو نيوتن.","bg":"#F8FAFC"},{"c":"D12","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E12","v":96,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G12","v":96,"f":"=ROUND(E12*(1+F12),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":14500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I12","v":1392000,"f":"=ROUND(G12*H12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"2.02","b":true,"al":"center"},{"c":"B13","v":"STR-02","al":"center"},{"c":"C13","v":"توريد وتركيب ركائز قدرية معدنية عالية الأحمال ثنائية وأحادية الحركة وثابتة (Guided/Free/Fixed Pot Bearings EN 1337-5) بسطح انزلاق PTFE وفولاذ مقاوم للصدأ لحمل 4,500 كيلو نيوتن."},{"c":"D13","v":"عدد","al":"center"},{"c":"E13","v":32,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F13","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G13","v":32,"f":"=ROUND(E13*(1+F13),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":48000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I13","v":1536000,"f":"=ROUND(G13*H13,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"2.03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"STR-02","bg":"#F8FAFC","al":"center"},{"c":"C14","v":"توريد وصب مخدات وكراسي الركائز من مونة إيبوكسية ذاتية التسوية عالية المقاومة (High-Strength Epoxy/Cementitious Bearing Plinths ≥ 60 MPa) مع جوايط التثبيت.","bg":"#F8FAFC"},{"c":"D14","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E14","v":128,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F14","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G14","v":131.84,"f":"=ROUND(E14*(1+F14),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":3800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I14","v":500992,"f":"=ROUND(G14*H14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":54.0,"cells":[{"c":"A15","v":"2.04","b":true,"al":"center"},{"c":"B15","v":"STR-02","al":"center"},{"c":"C15","v":"توريد وتركيب مصدات الزلازل الجانبية ومحددات الإزاحة العرضية (Seismic Restrainer Blocks & Elastomeric Buffer Pads) أعلى البغال والأكتاف."},{"c":"D15","v":"عدد","al":"center"},{"c":"E15","v":64,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F15","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G15","v":64,"f":"=ROUND(E15*(1+F15),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":8200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I15","v":524800,"f":"=ROUND(G15*H15,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"[STR-03] القسم الثالث: فواصل التمدد والحركة العرضية والطولية لبلاطات الكباري (Bridge Expansion Joints)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"3.01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"STR-03","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"توريد وتركيب فواصل تمدد أحادية الشريط المطاطي (Single Strip Seal Expansion Joint - Movement up to 80mm) من قطاعات الصلب المدرفل وحشوة EPDM وجوايط التثبيت الحلقية.","bg":"#F8FAFC"},{"c":"D17","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E17","v":140,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F17","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G17","v":142.8,"f":"=ROUND(E17*(1+F17),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":9800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I17","v":1399440,"f":"=ROUND(G17*H17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"3.02","b":true,"al":"center"},{"c":"B18","v":"STR-03","al":"center"},{"c":"C18","v":"توريد وتركيب فواصل تمدد موديولار متعددة الشرائح (Modular Multi-Seal Expansion Joint - Movement 160mm to 240mm) شاملة الكمرات الوسطية الموزعة للحركة واختبار عدم النفاذية."},{"c":"D18","v":"م.ط","al":"center"},{"c":"E18","v":70,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F18","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G18","v":71.4,"f":"=ROUND(E18*(1+F18),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":26500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I18","v":1892100,"f":"=ROUND(G18*H18,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"3.03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"STR-03","bg":"#F8FAFC","al":"center"},{"c":"C19","v":"توريد وتركيب فواصل تمدد مشطية فولاذية للأحمال المرورية الثقيلة (Cantilever Finger Type Expansion Joint) مع ميزاب تصريف مطاطي سفلي لمنع تسرب المياه للركائز.","bg":"#F8FAFC"},{"c":"D19","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E19","v":35,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F19","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G19","v":35.7,"f":"=ROUND(E19*(1+F19),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":31000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I19","v":1106700,"f":"=ROUND(G19*H19,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":"3.04","b":true,"al":"center"},{"c":"B20","v":"STR-03","al":"center"},{"c":"C20","v":"توريد وصب خرسانة الأكتاف الانتقالية خلف الفواصل (Elastomeric Polymer Header Nosings / Transition Concrete ≥ 50 MPa) لتحمل الصدمات الديناميكية للعجلات."},{"c":"D20","v":"م3","al":"center"},{"c":"E20","v":48,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F20","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G20","v":50.4,"f":"=ROUND(E20*(1+F20),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":8900,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I20","v":448560,"f":"=ROUND(G20*H20,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":40.0,"cells":[{"c":"A21","v":"[STR-04] القسم الرابع: الحواجز الخرسانية الواقية والدرابزين المعدني ومصدات الصدمات (Parapets & Barriers)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":72.0,"cells":[{"c":"A22","v":"4.01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"STR-04","bg":"#F8FAFC","al":"center"},{"c":"C22","v":"توريد وصب حواجز خرسانية مسلحة واقية على جانبي الكوبري (New Jersey / F-Shape Concrete Parapet Barrier TL-4) من خرسانة رتبة C40 شاملة الفواصل ومواسير الكابلات المدمجة.","bg":"#F8FAFC"},{"c":"D22","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E22","v":1200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F22","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G22","v":1236,"f":"=ROUND(E22*(1+F22),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H22","v":2950,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I22","v":3646200,"f":"=ROUND(G22*H22,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"4.02","b":true,"al":"center"},{"c":"B23","v":"STR-04","al":"center"},{"c":"C23","v":"توريد وتركيب درابزين معدني مجلفن على الساخن أعلى الحاجز الخرساني أو المشايات (Hot-Dip Galvanized Steel Bridge Handrail) شامل البليتات وجوايط التثبيت الكيميائية."},{"c":"D23","v":"م.ط","al":"center"},{"c":"E23","v":1200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F23","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G23","v":1224,"f":"=ROUND(E23*(1+F23),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":1350,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I23","v":1652400,"f":"=ROUND(G23*H23,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":54.0,"cells":[{"c":"A24","v":"4.03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"STR-04","bg":"#F8FAFC","al":"center"},{"c":"C24","v":"توريد وتركيب مصدات صدمات تلسكوبية ماصة للطاقة عند مداخل ومخارج الكوبري (Redirective Crash Cushions / Impact Attenuators MASH TL-3).","bg":"#F8FAFC"},{"c":"D24","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E24","v":4,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F24","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G24","v":4,"f":"=ROUND(E24*(1+F24),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H24","v":165000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I24","v":660000,"f":"=ROUND(G24*H24,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":54.0,"cells":[{"c":"A25","v":"4.04","b":true,"al":"center"},{"c":"B25","v":"STR-04","al":"center"},{"c":"C25","v":"توريد وتركيب ألواح حواجز عزل الضوضاء الصوتية على جانبي الكوبري داخل المناطق السكنية (Acoustic Noise Barrier Panels + Galvanized H-Posts)."},{"c":"D25","v":"م2","al":"center"},{"c":"E25","v":950,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F25","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G25","v":978.5,"f":"=ROUND(E25*(1+F25),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H25","v":1850,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I25","v":1810225,"f":"=ROUND(G25*H25,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":26,"h":40.0,"cells":[{"c":"A26","v":"[STR-05] القسم الخامس: العزل المائي لبلاطة الكوبري وطبقات الأسفلت وتصريف مياه الأمطار (Deck Waterproofing & Drainage)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":72.0,"cells":[{"c":"A27","v":"5.01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B27","v":"STR-05","bg":"#F8FAFC","al":"center"},{"c":"C27","v":"تجهيز وسفع سطح بلاطة الكوبري الخرسانية وتطبيق نظام عزل مائي خاص بالكباري (Bridge Deck Liquid/Torch Membrane Waterproofing System) مقاوم للحرارة واختراق الحصى.","bg":"#F8FAFC"},{"c":"D27","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E27","v":8400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F27","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G27","v":8820,"f":"=ROUND(E27*(1+F27),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H27","v":215,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I27","v":1896300,"f":"=ROUND(G27*H27,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":28,"h":72.0,"cells":[{"c":"A28","v":"5.02","b":true,"al":"center"},{"c":"B28","v":"STR-05","al":"center"},{"c":"C28","v":"توريد وفرش ودمك طبقة أسفلت سطحي معدل بالبوليمرات لبلاطة الكوبري (Polymer-Modified Asphalt Wearing Course PMA سمك 6 سم) شاملة طبقة اللصق RC-2."},{"c":"D28","v":"م2","al":"center"},{"c":"E28","v":8400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F28","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G28","v":8736,"f":"=ROUND(E28*(1+F28),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H28","v":340,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I28","v":2970240,"f":"=ROUND(G28*H28,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":29,"h":72.0,"cells":[{"c":"A29","v":"5.03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B29","v":"STR-05","bg":"#F8FAFC","al":"center"},{"c":"C29","v":"توريد وتركيب جراجير ومصافي صرف مياه أمطار الكوبري من الزهر المرن (Ductile Iron Bridge Deck Drain Scuppers D400) بحمولة 40 طناً مع مصفاة حجز الرواسب.","bg":"#F8FAFC"},{"c":"D29","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E29","v":84,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F29","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G29","v":84,"f":"=ROUND(E29*(1+F29),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H29","v":4200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I29","v":352800,"f":"=ROUND(G29*H29,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":30,"h":72.0,"cells":[{"c":"A30","v":"5.04","b":true,"al":"center"},{"c":"B30","v":"STR-05","al":"center"},{"c":"C30","v":"توريد وتركيب مواسير صرف مياه الأمطار المعلقة أسفل بلاطة الكوبري وبجانب الأعمدة (HDPE / uPVC Schedule 80 Downpipes Ø200mm) شاملة الأفيزات المجلفنة."},{"c":"D30","v":"م.ط","al":"center"},{"c":"E30","v":680,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F30","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G30","v":707.2,"f":"=ROUND(E30*(1+F30),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H30","v":590,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I30","v":417248,"f":"=ROUND(G30*H30,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":31,"h":72.0,"cells":[{"c":"A31","v":"5.05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B31","v":"STR-05","bg":"#F8FAFC","al":"center"},{"c":"C31","v":"توريد وصب البلاطات الانتقالية المسلحة خلف الحوائط الساندة للأكتاف (Reinforced Concrete Bridge Approach Slabs سمك 30 سم) لمنع الهبوط التفاضلي.","bg":"#F8FAFC"},{"c":"D31","v":"م3","bg":"#F8FAFC","al":"center"},{"c":"E31","v":210,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F31","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G31","v":218.4,"f":"=ROUND(E31*(1+F31),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H31","v":4800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I31","v":1048320,"f":"=ROUND(G31*H31,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":32,"h":40.0,"cells":[{"c":"A32","v":"[STR-06] القسم السادس: الاختبارات المعملية والميدانية والتحميل الاستاتيكي والديناميكي للكوبري (Testing & Commissioning)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":33,"h":72.0,"cells":[{"c":"A33","v":"6.01","b":true,"al":"center"},{"c":"B33","v":"STR-06","al":"center"},{"c":"C33","v":"إجراء اختبارات التحميل والقص والضغط المعملية على عينات الركائز المطاطية والقدرية (Bearing Compression & Shear Stiffness Lab Tests EN 1337)."},{"c":"D33","v":"مقطوعية","al":"center"},{"c":"E33","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F33","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G33","v":1,"f":"=ROUND(E33*(1+F33),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H33","v":85000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I33","v":85000,"f":"=ROUND(G33*H33,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":34,"h":54.0,"cells":[{"c":"A34","v":"6.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B34","v":"STR-06","bg":"#F8FAFC","al":"center"},{"c":"C34","v":"معايرة ماكينات ومضخات شد الكابلات الهيدروليكية وإجراء اختبارات الـ Lift-Off وفحص الاحتكاك والاستطالة لكابلات سبق الإجهاد.","bg":"#F8FAFC"},{"c":"D34","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E34","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F34","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G34","v":1,"f":"=ROUND(E34*(1+F34),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H34","v":65000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I34","v":65000,"f":"=ROUND(G34*H34,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":35,"h":72.0,"cells":[{"c":"A35","v":"6.03","b":true,"al":"center"},{"c":"B35","v":"STR-06","al":"center"},{"c":"C35","v":"إجراء اختبار التحميل الاستاتيكي والديناميكي للكوبري باستخدام اللواري القياسية وأجهزة قياس الترخيم والاهتزازات (Static & Dynamic Bridge Load Testing)."},{"c":"D35","v":"مقطوعية","al":"center"},{"c":"E35","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F35","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G35","v":1,"f":"=ROUND(E35*(1+F35),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H35","v":240000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I35","v":240000,"f":"=ROUND(G35*H35,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":36,"h":72.0,"cells":[{"c":"A36","v":"6.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B36","v":"STR-06","bg":"#F8FAFC","al":"center"},{"c":"C36","v":"إعداد مخططات الورشة التنفيذية ومخططات المطابقة النهائية للكوبري وحسابات الشد والفواصل (Shop Drawings, Stressing Sheets & As-Built Dossier).","bg":"#F8FAFC"},{"c":"D36","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E36","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F36","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G36","v":1,"f":"=ROUND(E36*(1+F36),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H36","v":95000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I36","v":95000,"f":"=ROUND(G36*H36,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":37,"h":42.0,"cells":[{"c":"A37","v":"إجمالي تكلفة بنود أعمال الكباري وسبق الإجهاد والركائز والفواصل (Subtotal قبل الضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I37","v":0,"f":"=SUMIF(B6:B36,\"STR-*\",I6:I36)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":38,"h":40.0,"cells":[{"c":"A38","v":"احتياطي فني لمعدات الرفع الخاصة والتحويلات المرورية أثناء التركيب (5%)","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I38","v":0,"f":"=ROUND(I37*0.05,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":39,"h":40.0,"cells":[{"c":"A39","v":"ضريبة القيمة المضافة التقديرية (VAT 14% / 15%)","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I39","v":0,"f":"=ROUND((I37+I38)*0.14,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":40,"h":46.0,"cells":[{"c":"A40","v":"الإجمالي العام للمقايسة شاملاً الاحتياطي والضريبة (Grand Total)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I40","v":0,"f":"=SUM(I37:I39)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"جداول كابلات والركائز والفواصل","maxRow":11,"maxCol":9,"colWidths":[16.0,54.0,22.0,20.0,13.0,24.0,13.0,20.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"الجداول الهندسية لحسابات شد الكابلات (Post-Tensioning) وجساءة الركائز وحركة فواصل التمدد","bg":"#0F2C59","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":34.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""},{"c":"H2","v":""},{"c":"I2","v":""}]},{"r":3,"h":52.0,"cells":[{"c":"A3","v":"كود العنصر","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"النظام الإنشائي / الكابل / الركيزة / الفاصل","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"عدد الجدائل أو الأبعاد (مم)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"مساحة المقطع Ap (مم2)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"طول الكابل / البحر الفعال (م)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"قوة الشد التصميمية (0.75 fpu) كيلو نيوتن","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"الاستطالة النظرية / الحركة المحسوبة (مم)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H3","v":"الحد الأدنى المسموح (-7% مم)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I3","v":"الحد الأقصى المسموح (+7% مم)","bg":"#1B4965","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"PT-T01","b":true,"al":"center"},{"c":"B4","v":"كابل كمرة صندوقية رئيسي (19×15.24mm Strand)"},{"c":"C4","v":19,"in":true,"al":"center","nf":"#,##0"},{"c":"D4","v":2660,"in":true,"al":"center","nf":"#,##0"},{"c":"E4","v":45,"in":true,"al":"center","nf":"#,##0.0"},{"c":"F4","v":3710.7,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G4","v":296.2,"f":"=ROUND((F4*1000*E4*1000)/(D4*195000)*0.92,1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H4","v":275.5,"f":"=ROUND(G4*0.93,1)","al":"center","nf":"#,##0.0"},{"c":"I4","v":316.9,"f":"=ROUND(G4*1.07,1)","al":"center","nf":"#,##0.0"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"PT-T02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"كابل كمرة صندوقية علوي (15×15.24mm Strand)","bg":"#F8FAFC"},{"c":"C5","v":15,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D5","v":2100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E5","v":45,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.0"},{"c":"F5","v":2929.5,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G5","v":296.2,"f":"=ROUND((F5*1000*E5*1000)/(D5*195000)*0.92,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"H5","v":275.5,"f":"=ROUND(G5*0.93,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.0"},{"c":"I5","v":316.9,"f":"=ROUND(G5*1.07,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.0"}]},{"r":6,"h":40.0,"cells":[{"c":"A6","v":"PT-T03","b":true,"al":"center"},{"c":"B6","v":"كابل كمرة سابقة الصب (12×15.24mm Strand)"},{"c":"C6","v":12,"in":true,"al":"center","nf":"#,##0"},{"c":"D6","v":1680,"in":true,"al":"center","nf":"#,##0"},{"c":"E6","v":32,"in":true,"al":"center","nf":"#,##0.0"},{"c":"F6","v":2343.6,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G6","v":212.9,"f":"=ROUND((F6*1000*E6*1000)/(D6*195000)*0.93,1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H6","v":198,"f":"=ROUND(G6*0.93,1)","al":"center","nf":"#,##0.0"},{"c":"I6","v":227.8,"f":"=ROUND(G6*1.07,1)","al":"center","nf":"#,##0.0"}]},{"r":7,"h":40.0,"cells":[{"c":"A7","v":"PT-T04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"كابل عرضي لبلاطة الكوبري (4×15.24mm Flat Duct)","bg":"#F8FAFC"},{"c":"C7","v":4,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D7","v":560,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E7","v":14,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.0"},{"c":"F7","v":781.2,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G7","v":95.1,"f":"=ROUND((F7*1000*E7*1000)/(D7*195000)*0.95,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"H7","v":88.4,"f":"=ROUND(G7*0.93,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.0"},{"c":"I7","v":101.8,"f":"=ROUND(G7*1.07,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.0"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"BRG-E01","b":true,"al":"center"},{"c":"B8","v":"ركيزة مطاطية مسلحة (500×400×78mm, te=52mm)"},{"c":"C8","v":52,"in":true,"al":"center","nf":"#,##0"},{"c":"D8","v":200000,"in":true,"al":"center","nf":"#,##0"},{"c":"E8","v":35,"in":true,"al":"center","nf":"#,##0.0"},{"c":"F8","v":1650,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G8","v":24.5,"f":"=ROUND(0.7*E8,1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H8","v":22.1,"f":"=ROUND(G8*0.9,1)","al":"center","nf":"#,##0.0"},{"c":"I8","v":26.9,"f":"=ROUND(G8*1.1,1)","al":"center","nf":"#,##0.0"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"BRG-P02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"ركيزة قدرية منزلقة (Pot Bearing GP 4500 kN)","bg":"#F8FAFC"},{"c":"C9","v":650,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D9","v":331800,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E9","v":90,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.0"},{"c":"F9","v":4500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G9","v":76.5,"f":"=ROUND(0.85*E9,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"H9","v":68.8,"f":"=ROUND(G9*0.9,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.0"},{"c":"I9","v":84.2,"f":"=ROUND(G9*1.1,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.0"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"EXP-J01","b":true,"al":"center"},{"c":"B10","v":"فاصل تمدد أحادي الشريط (Strip Seal L_exp=45m)"},{"c":"C10","v":80,"in":true,"al":"center","nf":"#,##0"},{"c":"D10","v":80,"in":true,"al":"center","nf":"#,##0"},{"c":"E10","v":45,"in":true,"al":"center","nf":"#,##0.0"},{"c":"F10","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"G10","v":47.8,"f":"=ROUND(E10*0.85*1.25,1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H10","v":43,"f":"=ROUND(G10*0.9,1)","al":"center","nf":"#,##0.0"},{"c":"I10","v":55,"f":"=ROUND(G10*1.15,1)","al":"center","nf":"#,##0.0"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"EXP-J02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"فاصل تمدد موديولار ثلاثي الشرائح (Modular L_exp=135m)","bg":"#F8FAFC"},{"c":"C11","v":240,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D11","v":240,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E11","v":135,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.0"},{"c":"F11","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G11","v":143.4,"f":"=ROUND(E11*0.85*1.25,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"H11","v":129.1,"f":"=ROUND(G11*0.9,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.0"},{"c":"I11","v":164.9,"f":"=ROUND(G11*1.15,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.0"}]}]}]}