{"slug":"concrete-formwork-shuttering-plywood-timber-and-scaffolding-props-qto-sheet","sheets":[{"name":"1_حصر_وتسعير_الشدة_BOQ","maxRow":22,"maxCol":10,"colWidths":[14.0,62.0,13.0,15.0,16.0,15.0,17.0,18.0,19.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وتسعير أعمال النجارة المسلحة والشدات الخشبية والمعدنية وحساب المساحة التلامسية (Formwork Contact Area BOQ — BOQ-STR-234)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"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":"المرجع الهندسي القياسي: الكود الأمريكي لشدات الخرسانة ACI 347R | كود البناء السعودي SBC 304 | الكود المصري ECP 203 — الخلايا الصفراء قابلة للتعديل","bg":"#78350F","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي المساحة التلامسية للشدات (م2)","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"تكلفة شدات الأساسات والأعمدة والحوائط","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"تكلفة شدات الكمرات والأسقف والسلالم","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"إجمالي مقايسة الشدات شامل الضريبة","bg":"#FEF3C7","fg":"#78350F","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":10825.94,"f":"=SUM(G9:G18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":214891.2,"f":"=SUM(I9:I12)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":542759.2,"f":"=SUM(I13:I18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":914862.86,"f":"=I22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: جدول حصر المساحات التلامسية للشدات الخشبية والمعدنية (Formwork Contact Area QTO & Pricing Schedule)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان وتوصيف عنصر النجارة المسلحة والشدة الخشبية / المعدنية","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"عدد النماذج / التكرار","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"محيط أو عرض الشدة (م)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"الارتفاع أو الطول (م)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي مساحة الشدة (م2)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"سعر المتر المسطح (م2)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"إجمالي تكلفة البند","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"الوزن المالي %","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"FWK-01","b":true,"al":"center"},{"c":"B9","v":"شدة خشبية لجوانب القواعد المنفصلة والمشتركة واللبشة المسلحة من ألواح اللتزانة والمرابيع شاملة الدكم والخابور والوزن"},{"c":"C9","v":"م2","b":true,"al":"center"},{"c":"D9","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":9.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":282.24,"f":"=ROUND(D9*E9*F9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":50,"f":"='3_إعدادات_أسعار_الشدات'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":14112,"f":"=ROUND(G9*H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=IF($I$19>0, I9/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"FWK-02","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B10","v":"شدة خشبية لجوانب الميدات والشدادات الأرضية ورقاب الأعمدة شاملة التقويات الجانبية والضفادع وحفظ رأسية الجوانب","bg":"#FFFBEB"},{"c":"C10","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D10","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":6.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":270.4,"f":"=ROUND(D10*E10*F10, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":54,"f":"='3_إعدادات_أسعار_الشدات'!$F$10","bg":"#FFFBEB","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":14601.6,"f":"=ROUND(G10*H10, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=IF($I$19>0, I10/$I$19, 0)","bg":"#FFFBEB","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"FWK-03","b":true,"al":"center"},{"c":"B11","v":"شدة خشبية ملساء (كونتر فيرو Film-Faced Plywood 18mm) لأعمدة الأدوار المتكررة شاملة الأحزمة الفولاذية والزراجين"},{"c":"C11","v":"م2","b":true,"al":"center"},{"c":"D11","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":1411.2,"f":"=ROUND(D11*E11*F11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":76,"f":"='3_إعدادات_أسعار_الشدات'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":107251.2,"f":"=ROUND(G11*H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=IF($I$19>0, I11/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"FWK-04","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B12","v":"شدة مزدوجة لحوائط القص والكور الخرساني وجدران الخزانات بألواح البلايوود والكمر الحديدي والزراجين المائية (Water-Stop)","bg":"#FFFBEB"},{"c":"C12","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D12","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":14.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":939.6,"f":"=ROUND(D12*E12*F12, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":84,"f":"='3_إعدادات_أسعار_الشدات'!$F$12","bg":"#FFFBEB","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":78926.4,"f":"=ROUND(G12*H12, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=IF($I$19>0, I12/$I$19, 0)","bg":"#FFFBEB","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"FWK-05","b":true,"al":"center"},{"c":"B13","v":"شدة تطبيق وجوانب الكمرات الساقطة والمقلوبة والبارامترات المحيطية محمولة على عروق وجاكات معدنية شاملة التحبيس"},{"c":"C13","v":"م2","b":true,"al":"center"},{"c":"D13","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":1.45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":5.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":640.9,"f":"=ROUND(D13*E13*F13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":72,"f":"='3_إعدادات_أسعار_الشدات'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":46144.8,"f":"=ROUND(G13*H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=IF($I$19>0, I13/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"FWK-06","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B14","v":"شدة أسقف البلاطات اللاكمرية المسطحة (Flat Slab) بألواح الكونتر الملساء محمولة على جاكات معدنية تلسكوبية وكمر ثانوي","bg":"#FFFBEB"},{"c":"C14","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D14","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":3584,"f":"=ROUND(D14*E14*F14, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":66,"f":"='3_إعدادات_أسعار_الشدات'!$F$14","bg":"#FFFBEB","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":236544,"f":"=ROUND(G14*H14, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF($I$19>0, I14/$I$19, 0)","bg":"#FFFBEB","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"FWK-07","b":true,"al":"center"},{"c":"B15","v":"شدة أسقف البلاطات المفرغة الهوردي (Hollow Block / Ribbed Slab) شاملة تطبيق البلاطة والأعصاب والكمرات المدفونة"},{"c":"C15","v":"م2","b":true,"al":"center"},{"c":"D15","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":1872,"f":"=ROUND(D15*E15*F15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":62,"f":"='3_إعدادات_أسعار_الشدات'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":116064,"f":"=ROUND(G15*H15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=IF($I$19>0, I15/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"FWK-08","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B16","v":"شدة أسقف البلاطات المصمتة (Solid Slab) شاملة التطبيق والتعريق والبرندات الأفقية والنهيز المائل وضبط المناسيب","bg":"#FFFBEB"},{"c":"C16","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D16","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":960,"f":"=ROUND(D16*E16*F16, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":64,"f":"='3_إعدادات_أسعار_الشدات'!$F$16","bg":"#FFFBEB","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":61440,"f":"=ROUND(G16*H16, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF($I$19>0, I16/$I$19, 0)","bg":"#FFFBEB","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"FWK-09","b":true,"al":"center"},{"c":"B17","v":"شدة خشبية لقلبات وصدفات ودرج السلالم الخرسانية والرامبات المائلة شاملة قوائم الدرج وتقويات البطنيات المائلة"},{"c":"C17","v":"م2","b":true,"al":"center"},{"c":"D17","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":249.6,"f":"=ROUND(D17*E17*F17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":84,"f":"='3_إعدادات_أسعار_الشدات'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":20966.4,"f":"=ROUND(G17*H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF($I$19>0, I17/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"FWK-10","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B18","v":"شدة معدنية ثقيلة للأدوار عالية الارتفاع (High Shoring > 4.5m) بنظام الشبابيك المعدنية الكابحة (Cup-Lock / Frame Towers)","bg":"#FFFBEB"},{"c":"C18","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":616,"f":"=ROUND(D18*E18*F18, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":100,"f":"='3_إعدادات_أسعار_الشدات'!$F$18","bg":"#FFFBEB","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":61600,"f":"=ROUND(G18*H18, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=IF($I$19>0, I18/$I$19, 0)","bg":"#FFFBEB","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي تكلفة بنود النجارة المسلحة والشدات الخشبية والمعدنية المباشرة (Subtotal Direct Formwork Cost)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":757650.4,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"مخصص مستهلكات المسامير وسلك الرباط وزيت فك الشدة والزراجين (Consumables & Release Agent Allowance 5%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":37882.52,"f":"=ROUND(I19*'3_إعدادات_أسعار_الشدات'!$D$5, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"ضريبة القيمة المضافة على أعمال التوريد والمصنعية (VAT 15%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":119329.94,"f":"=ROUND((I19+I20)*'3_إعدادات_أسعار_الشدات'!$D$4, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"الإجمالي العام لمقايسة النجارة المسلحة والشدات الخشبية والمعدنية شامل الضريبة","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":914862.86,"f":"=I19+I20+I21","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":"","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"2_تفريد_البلايوود_والجاكات","maxRow":11,"maxCol":9,"colWidths":[14.0,54.0,15.0,13.0,16.0,13.0,13.0,17.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تفريد كميات ألواح الكونتر بلايوود (1.22×2.44م)، خشب اللتزانة والمرابيع (م3)، والجاكات المعدنية والزراجين","bg":"#0F172A","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":"يحسب صافي الطلبيات الشرائية للأخشاب والشدات المعدنية بناءً على المساحة التلامسية وعدد دورات استخدام الخشب (Reuse Cycles)","bg":"#78350F","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":3,"h":18.0,"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":38.0,"cells":[{"c":"A4","v":"ثانياً: جدول حساب احتياجات الموقع من ألواح البلايوود، المرابيع واللتزانة، الجاكات المعدنية، والزراجين وزيت الشدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود المجموعة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان مجموعة العناصر الإنشائية ومعيار التدعيم","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"المساحة التلامسية (م2)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"عدد مرات التدوير","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"ألواح كونتر 122×244سم","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"خشب لتزانة ومرابيع (م3)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"الجاكات المعدنية (عدد)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"الزراجين والصواميل (طقم)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"زيت فك الشدة (لتر)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"GRP-SUB","b":true,"al":"center"},{"c":"B6","v":"شدات القواعد المسلحة والميدات والشدادات ورقاب الأعمدة (FWK-01 & FWK-02)"},{"c":"C6","v":552.64,"f":"='1_حصر_وتسعير_الشدة_BOQ'!G9+'1_حصر_وتسعير_الشدة_BOQ'!G10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":40,"f":"=ROUND(((C6/D6)/2.9768)*1.08, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":5.47,"f":"=ROUND((C6/D6)*0.045*1.1, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0,"f":"=ROUND((C6/D6)*0, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":39,"f":"=ROUND((C6/D6)*0.35, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":22.1,"f":"=ROUND(C6/25, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"GRP-VERT","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B7","v":"شدات الأعمدة الخرسانية وحوائط القص والكور والخزانات (FWK-03 & FWK-04)","bg":"#FFFBEB"},{"c":"C7","v":2350.8,"f":"='1_حصر_وتسعير_الشدة_BOQ'!G11+'1_حصر_وتسعير_الشدة_BOQ'!G12","bg":"#FFFBEB","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":142,"f":"=ROUND(((C7/D7)/2.9768)*1.08, 0)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":22.41,"f":"=ROUND((C7/D7)*0.052*1.1, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":176,"f":"=ROUND((C7/D7)*0.45, 0)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":705,"f":"=ROUND((C7/D7)*1.8, 0)","bg":"#FFFBEB","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":94,"f":"=ROUND(C7/25, 1)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"GRP-BEAM","b":true,"al":"center"},{"c":"B8","v":"شدات الكمرات الساقطة والمقلوبة والسلالم والرامبات (FWK-05 & FWK-09)"},{"c":"C8","v":890.5,"f":"='1_حصر_وتسعير_الشدة_BOQ'!G13+'1_حصر_وتسعير_الشدة_BOQ'!G17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":65,"f":"=ROUND(((C8/D8)/2.9768)*1.08, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":11.36,"f":"=ROUND((C8/D8)*0.058*1.1, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":196,"f":"=ROUND((C8/D8)*1.1, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":107,"f":"=ROUND((C8/D8)*0.6, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":35.6,"f":"=ROUND(C8/25, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":48.0,"cells":[{"c":"A9","v":"GRP-SLAB","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B9","v":"شدات أسقف الفلات سلاب والهوردي والبلاطات المصمتة (FWK-06, 07, 08)","bg":"#FFFBEB"},{"c":"C9","v":6416,"f":"='1_حصر_وتسعير_الشدة_BOQ'!G14+'1_حصر_وتسعير_الشدة_BOQ'!G15+'1_حصر_وتسعير_الشدة_BOQ'!G16","bg":"#FFFBEB","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":582,"f":"=ROUND(((C9/D9)/2.9768)*1.08, 0)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":84.69,"f":"=ROUND((C9/D9)*0.048*1.1, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":1444,"f":"=ROUND((C9/D9)*0.9, 0)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":0,"f":"=ROUND((C9/D9)*0, 0)","bg":"#FFFBEB","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":256.6,"f":"=ROUND(C9/25, 1)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"GRP-HIGH","b":true,"al":"center"},{"c":"B10","v":"شدات الأسقف عالية الارتفاع بنظام الشبابيك الكابحة (FWK-10 High Shoring)"},{"c":"C10","v":616,"f":"='1_حصر_وتسعير_الشدة_BOQ'!G18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":56,"f":"=ROUND(((C10/D10)/2.9768)*1.08, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":9.32,"f":"=ROUND((C10/D10)*0.055*1.1, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":208,"f":"=ROUND((C10/D10)*1.35, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":38,"f":"=ROUND((C10/D10)*0.25, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":24.6,"f":"=ROUND(C10/25, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"إجمالي المساحة التلامسية وصافي طلبيات البلايوود، الأخشاب، الجاكات المعدنية، الزراجين، وزيت الشدة","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C11","v":10825.94,"f":"=SUM(C6:C10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":4.8,"f":"=AVERAGE(D6:D10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":885,"f":"=SUM(E6:E10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":133.25,"f":"=SUM(F6:F10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":2024,"f":"=SUM(G6:G10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":889,"f":"=SUM(H6:H10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":432.9,"f":"=SUM(I6:I10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_إعدادات_أسعار_الشدات","maxRow":18,"maxCol":7,"colWidths":[16.0,58.0,16.0,18.0,13.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات الفئات السعرية للشدات الخشبية والمعدنية (تكلفة إهلاك الأخشاب والجاكات + مصنعية النجارة المسلحة لكل م2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"عدّل تكلفة إهلاك المواد أو مصنعية النجار المسلح في الخلايا الصفراء لتحديث مقايسة الشدات تلقائياً","bg":"#78350F","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"عملة المقايسة والتسعير","bg":"#FFFBEB","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"SAR (ريال سعودي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"معامل هندسي ومالي مرتبط بمقايسة الشدات وتفريد الأخشاب","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"نسبة ضريبة القيمة المضافة (VAT %)","bg":"#FFFBEB","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E4","v":"معامل هندسي ومالي مرتبط بمقايسة الشدات وتفريد الأخشاب","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة مخصص المسامير وسلك الرباط وزيت الشدة ومستهلكات الزراجين %","bg":"#FFFBEB","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":"معامل هندسي ومالي مرتبط بمقايسة الشدات وتفريد الأخشاب","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"مساحة لوح الكونتر بلايوود القياسي (1.22م × 2.44م بالمتر المسطح)","bg":"#FFFBEB","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":2.98,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"معامل هندسي ومالي مرتبط بمقايسة الشدات وتفريد الأخشاب","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"الضغط الجانبي التصميمي للخرسانة الطازجة على شدة الأعمدة والحوائط (kN/m2)","bg":"#FFFBEB","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D7","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":"معامل هندسي ومالي مرتبط بمقايسة الشدات وتفريد الأخشاب","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان بند الشدة الخشبية / المعدنية","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"إهلاك الأخشاب والشدة / م2","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"مصنعية النجارة والفك / م2","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي سعر المتر المسطح","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المرجع الهندسي للكود","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"FWK-01","b":true,"al":"center"},{"c":"B9","v":"شدة خشبية لجوانب القواعد المسلحة واللبشة"},{"c":"C9","v":"م2","b":true,"al":"center"},{"c":"D9","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":50,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"ACI 347R / SBC 304","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"FWK-02","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B10","v":"شدة خشبية للميدات والشدادات ورقاب الأعمدة","bg":"#FFFBEB"},{"c":"C10","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D10","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":54,"f":"=ROUND(D10+E10, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"ACI 347R / SBC 304","bg":"#FFFBEB","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"FWK-03","b":true,"al":"center"},{"c":"B11","v":"شدة كونتر فيرو للأعمدة الخرسانية بالأحزمة"},{"c":"C11","v":"م2","b":true,"al":"center"},{"c":"D11","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":76,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"ACI 347R Fair-Faced","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"FWK-04","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B12","v":"شدة مزدوجة لحوائط القص والكور والخزانات","bg":"#FFFBEB"},{"c":"C12","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D12","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":84,"f":"=ROUND(D12+E12, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"ACI 347R Wall Pressure","bg":"#FFFBEB","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"FWK-05","b":true,"al":"center"},{"c":"B13","v":"شدة تطبيق وجوانب الكمرات الساقطة والمقلوبة"},{"c":"C13","v":"م2","b":true,"al":"center"},{"c":"D13","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":72,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"SBC 304 / ECP 203","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"FWK-06","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B14","v":"شدة أسقف البلاطات اللاكمرية (Flat Slab) بالجاكات","bg":"#FFFBEB"},{"c":"C14","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D14","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":66,"f":"=ROUND(D14+E14, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"ACI 347R Slab Shoring","bg":"#FFFBEB","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"FWK-07","b":true,"al":"center"},{"c":"B15","v":"شدة أسقف الهوردي (Hollow Block Slab) والأعصاب"},{"c":"C15","v":"م2","b":true,"al":"center"},{"c":"D15","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":62,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"SBC 304 / ECP 203","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"FWK-08","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B16","v":"شدة أسقف البلاطات المصمتة (Solid Slab) والكمرات","bg":"#FFFBEB"},{"c":"C16","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D16","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":64,"f":"=ROUND(D16+E16, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"SBC 304 / ECP 203","bg":"#FFFBEB","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"FWK-09","b":true,"al":"center"},{"c":"B17","v":"شدة قلبات وصدفات ودرج السلالم والرامبات"},{"c":"C17","v":"م2","b":true,"al":"center"},{"c":"D17","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":84,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"ACI 347R / SBC 304","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"FWK-10","bg":"#FFFBEB","b":true,"al":"center"},{"c":"B18","v":"شدة معدنية ثقيلة للأدوار عالية الارتفاع (High Shoring)","bg":"#FFFBEB"},{"c":"C18","v":"م2","bg":"#FFFBEB","b":true,"al":"center"},{"c":"D18","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":100,"f":"=ROUND(D18+E18, 2)","bg":"#FFFBEB","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"BS EN 12812 Falsework","bg":"#FFFBEB","al":"center"}]}]}]}