{"slug":"construction-unit-rate-cost-breakdown-analysis-materials-labor-equipment-sheet","sheets":[{"name":"1_معامل_التحميل_والإنتاجية","maxRow":20,"maxCol":9,"colWidths":[16.0,58.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حساب معامل التحميل للمصاريف غير المباشرة ومعدلات إنتاجية الأطقم والمعدات (BOQ-ENG-202)","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":52.0,"cells":[{"c":"A2","v":"تحديد نسب المصاريف غير المباشرة للموقع والإدارة والضمانات والربح لاستخراج معامل التحميل (Markup Factor K)، وحساب تكلفة الوحدة من إنتاجية الأطقم","bg":"#1E293B","fg":"#E2E8F0","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":38.0,"cells":[{"c":"A3","v":"أولاً: جدول تفكيك عناصر المصاريف غير المباشرة وهامش الربح المستهدف ومعامل التحميل (Markup Multiplier)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"كود العنصر","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان عنصر المصاريف غير المباشرة أو المخصص المالي / الربح","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"التصنيف المحاسبي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"النسبة المحملة على التكلفة الجافة (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"معامل التحميل المكافئ","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"النطاق الاسترشادي بالسوق","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"ملاحظات التسعير والتحميل","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"IND-01","b":true,"al":"center"},{"c":"B5","v":"مصاريف الموقع غير المباشرة (رواتب مهندسي الموقع، المكاتب المؤقتة، الحراسة، والمرافق)","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"مصاريف موقع","b":true,"al":"center"},{"c":"F5","v":0.085,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G5","v":0.085,"f":"=ROUND(F5,4)","al":"center","nf":"0.000"},{"c":"H5","v":"7.0% – 10.0%","al":"center"},{"c":"I5","v":"تتناسب مع مدة المشروع الزمنية"}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"IND-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"نصيب المشروع من المصاريف العمومية والإدارية للمركز الرئيسي (Head Office G&A)","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"مصاريف إدارة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F6","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G6","v":0.04,"f":"=ROUND(F6,4)","bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"H6","v":"3.0% – 5.0%","bg":"#F8FAFC","al":"center"},{"c":"I6","v":"تغطي إدارات الشركة المساندة","bg":"#F8FAFC"}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"IND-03","b":true,"al":"center"},{"c":"B7","v":"رسوم خطابات الضمان البنكية (الابتدائي والنهائي والدفعة المقدمة) والتأمين الهندسي CAR","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"ضمانات وتأمين","b":true,"al":"center"},{"c":"F7","v":0.02,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G7","v":0.02,"f":"=ROUND(F7,4)","al":"center","nf":"0.000"},{"c":"H7","v":"1.5% – 3.0%","al":"center"},{"c":"I7","v":"حسب عمولة البنك وشركة التأمين"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"IND-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"تكلفة تمويل الفجوة النقدية وفوائد السحب على المكشوف أثناء انتظار صرف المستخلصات","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true},{"c":"E8","v":"تكلفة تمويل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F8","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":0.015,"f":"=ROUND(F8,4)","bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"H8","v":"1.0% – 2.5%","bg":"#F8FAFC","al":"center"},{"c":"I8","v":"تعتمد على مهلة صرف المستخلص","bg":"#F8FAFC"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"IND-05","b":true,"al":"center"},{"c":"B9","v":"مخصص المخاطر والطوارئ وتقلبات أسعار المواد غير المغطاة بتعديل الأسعار","cs":3},{"skip":true},{"skip":true},{"c":"E9","v":"مخاطر وطوارئ","b":true,"al":"center"},{"c":"F9","v":0.025,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":0.025,"f":"=ROUND(F9,4)","al":"center","nf":"0.000"},{"c":"H9","v":"2.0% – 4.0%","al":"center"},{"c":"I9","v":"أعلى في عقود المقطوعية الثابتة"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"IND-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"التأمينات الاجتماعية للعمالة غير المنتظمة والدمغات الهندسية ورسوم التراخيص","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true},{"c":"E10","v":"رسوم نظامية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F10","v":0.025,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":0.025,"f":"=ROUND(F10,4)","bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"H10","v":"2.0% – 3.5%","bg":"#F8FAFC","al":"center"},{"c":"I10","v":"وفق اشتراطات الجهة المالكة","bg":"#F8FAFC"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"IND-07","b":true,"al":"center"},{"c":"B11","v":"هامش الربح الصافي المستهدف للمقاول قبل ضريبة القيمة المضافة (Target Net Margin)","cs":3},{"skip":true},{"skip":true},{"c":"E11","v":"هامش الربح","b":true,"al":"center"},{"c":"F11","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":0.12,"f":"=ROUND(F11,4)","al":"center","nf":"0.000"},{"c":"H11","v":"10.0% – 15.0%","al":"center"},{"c":"I11","v":"يحدد حسب درجة المنافسة بالمناقصة"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"إجمالي نسبة التحميل ومعامل الضرب الكلي (K = 1 + إجمالي النسب)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F12","v":0.33,"f":"=SUM(F5:F11)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":1.33,"f":"=1+F12","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"0.000\"x\""},{"c":"H12","v":"معامل ضرب الفئة الكلية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I12","v":"الفئة البيعية = التكلفة الجافة × G12","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ثانياً: جدول حساب تكلفة وحدة القياس من يوميات أطقم العمالة والمعدات ومعدلات الإنتاجية اليومية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":151.9,"cells":[{"c":"A14","v":"كود الطاقم","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"توصيف طاقم العمل الميداني وتكوينه (صنايعية + مساعدين + معدة)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"وحدة الإنتاج","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"تعداد الطاقم","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"تكلفة يومية الصنايعية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"تكلفة المساعدين والمعدة/يوم","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"إجمالي تكلفة الطاقم/يوم","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"معدل إنتاجية الطاقم/يوم","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I14","v":"تكلفة الوحدة (عمالة + معدة)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":199.9,"cells":[{"c":"A15","v":"CRW-01","b":true,"al":"center"},{"c":"B15","v":"طاقم نجارة وحدادة وصب خرسانة مسلحة (4 نجارين + 4 حدادين + 4 عمال + حصة مضخة وهزاز)"},{"c":"C15","v":"م3","b":true,"al":"center"},{"c":"D15","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E15","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":5400,"f":"=E15+F15","al":"center","nf":"#,##0.00"},{"c":"H15","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":300,"f":"=ROUND(G15/H15,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":175.9,"cells":[{"c":"A16","v":"CRW-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"طاقم بناء طوب أسمنتي/أحمر سمك 20 سم (2 بناء + 3 عجّان ومناول + سقالة داخلية)","bg":"#F8FAFC"},{"c":"C16","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E16","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":1850,"f":"=E16+F16","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H16","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":57.81,"f":"=ROUND(G16/H16,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":151.9,"cells":[{"c":"A17","v":"CRW-03","b":true,"al":"center"},{"c":"B17","v":"طاقم لياسة أسمنتية داخلية بالبؤج والأوتار (2 مبيض محارة + 2 عامل مونة ومناولة)"},{"c":"C17","v":"م2","b":true,"al":"center"},{"c":"D17","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":1700,"f":"=E17+F17","al":"center","nf":"#,##0.00"},{"c":"H17","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":44.74,"f":"=ROUND(G17/H17,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":199.9,"cells":[{"c":"A18","v":"CRW-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"طاقم تركيب أرضيات بورسلين 60×60 سم بالغراء والكلبسات (2 مبلط + 2 مساعد + منشار قص)","bg":"#F8FAFC"},{"c":"C18","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E18","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":1850,"f":"=E18+F18","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H18","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":84.09,"f":"=ROUND(G18/H18,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":175.9,"cells":[{"c":"A19","v":"CRW-05","b":true,"al":"center"},{"c":"B19","v":"طاقم تركيب أسقف جبس بورد ومعجون فواصل (2 فني جبس + 2 مساعد + ليزر وسقالة)"},{"c":"C19","v":"م2","b":true,"al":"center"},{"c":"D19","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E19","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G19","v":1680,"f":"=E19+F19","al":"center","nf":"#,##0.00"},{"c":"H19","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":60,"f":"=ROUND(G19/H19,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":175.9,"cells":[{"c":"A20","v":"CRW-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"طاقم دهانات معمارية سيلر و3 سكاكين معجون ووجهين تشطيب (2 نقاش + 1 مساعد)","bg":"#F8FAFC"},{"c":"C20","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D20","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E20","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G20","v":1300,"f":"=E20+F20","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H20","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":28.89,"f":"=ROUND(G20/H20,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"2_تفكيك_التكلفة_المباشرة","maxRow":21,"maxCol":9,"colWidths":[16.0,60.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"بطاقات التحليل التفصيلي للتكلفة المباشرة للوحدة (خامات + هالك + عمالة + معدات — Dry Cost Breakdown)","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":52.0,"cells":[{"c":"A2","v":"تفكيك المكونات الهندسية لـ 4 بنود مرجعية: (1 م3 خرسانة مسلحة، 1 م2 مباني طوب 20 سم، 1 م2 لياسة أسمنتية، و 1 م2 أرضيات بورسلين)","bg":"#1E293B","fg":"#E2E8F0","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":38.0,"cells":[{"c":"A3","v":"جدول تفكيك الموارد والخامات ونسب الهالك والمصنعيات لكل وحدة قياس هندسية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":175.9,"cells":[{"c":"A4","v":"كود المورد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"البند الهندسي / بيان الخامة أو الطاقم أو المعدة الداخلة في تكوين الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نوع المورد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"وحدة المورد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية الصافية بالوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الهالك (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الكمية شاملة الهالك","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر وحدة المورد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"تكلفة المكون بالوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":151.9,"cells":[{"c":"A5","v":"RC-M1","b":true,"al":"center"},{"c":"B5","v":"بند (1) خرسانة مسلحة للأسقف والأعمدة (م3) — خرسانة جاهزة جهد C35 شاملة الإضافات"},{"c":"C5","v":"خامات","b":true,"al":"center"},{"c":"D5","v":"م3","al":"center"},{"c":"E5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F5","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G5","v":1.03,"f":"=ROUND(E5*(1+F5),4)","al":"center","nf":"0.0000"},{"c":"H5","v":1150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":1184.5,"f":"=ROUND(G5*H5,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":199.9,"cells":[{"c":"A6","v":"RC-M2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"بند (1) خرسانة مسلحة (م3) — حديد تسليح عالي المقاومة B500B (معدل استهلاك 120 كجم/م3)","bg":"#F8FAFC"},{"c":"C6","v":"خامات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D6","v":"طن","bg":"#F8FAFC","al":"center"},{"c":"E6","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F6","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G6","v":0.1248,"f":"=ROUND(E6*(1+F6),4)","bg":"#F8FAFC","al":"center","nf":"0.0000"},{"c":"H6","v":14500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":1809.6,"f":"=ROUND(G6*H6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":199.9,"cells":[{"c":"A7","v":"RC-M3","b":true,"al":"center"},{"c":"B7","v":"بند (1) خرسانة مسلحة (م3) — إهلاك أخشاب الشدة وسلك الرباط والبسكويت ومواد المعالجة"},{"c":"C7","v":"مهمات","b":true,"al":"center"},{"c":"D7","v":"مقطوعية/م3","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G7","v":1,"f":"=ROUND(E7*(1+F7),4)","al":"center","nf":"0.0000"},{"c":"H7","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":185,"f":"=ROUND(G7*H7,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":151.9,"cells":[{"c":"A8","v":"RC-L1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"بند (1) خرسانة مسلحة (م3) — مصنعية طاقم النجارة والحدادة والصب والهزاز والمضخة","bg":"#F8FAFC"},{"c":"C8","v":"عمالة ومعدات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D8","v":"م3","bg":"#F8FAFC","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":1,"f":"=ROUND(E8*(1+F8),4)","bg":"#F8FAFC","al":"center","nf":"0.0000"},{"c":"H8","v":300,"f":"='1_معامل_التحميل_والإنتاجية'!I15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":300,"f":"=ROUND(G8*H8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":"إجمالي التكلفة المباشرة الجافة (Dry Cost) لـ 1 م3 خرسانة مسلحة","bg":"#E2E8F0","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H9","v":"م3","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I9","v":3479.1,"f":"=SUM(I5:I8)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":199.9,"cells":[{"c":"A10","v":"MS-M1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"بند (2) مباني طوب أسمنتي/أحمر سمك 20 سم (م2) — عدد البلوك في المتر المربع (12.5 طوبة)","bg":"#F8FAFC"},{"c":"C10","v":"خامات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":"ألف طوبة","bg":"#F8FAFC","al":"center"},{"c":"E10","v":0.0125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F10","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":0.0131,"f":"=ROUND(E10*(1+F10),4)","bg":"#F8FAFC","al":"center","nf":"0.0000"},{"c":"H10","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":41.92,"f":"=ROUND(G10*H10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":199.9,"cells":[{"c":"A11","v":"MS-M2","b":true,"al":"center"},{"c":"B11","v":"بند (2) مباني طوب 20 سم (م2) — مونة أسمنت ورمل وإكسسوارات (كانات تثبيت وشبك زوايا)"},{"c":"C11","v":"خامات","b":true,"al":"center"},{"c":"D11","v":"م2","al":"center"},{"c":"E11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F11","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":1.05,"f":"=ROUND(E11*(1+F11),4)","al":"center","nf":"0.0000"},{"c":"H11","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":35.7,"f":"=ROUND(G11*H11,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":128.0,"cells":[{"c":"A12","v":"MS-L1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"بند (2) مباني طوب 20 سم (م2) — مصنعية طاقم البناء والمناولة والسقالات","bg":"#F8FAFC"},{"c":"C12","v":"عمالة ومعدات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":1,"f":"=ROUND(E12*(1+F12),4)","bg":"#F8FAFC","al":"center","nf":"0.0000"},{"c":"H12","v":57.81,"f":"='1_معامل_التحميل_والإنتاجية'!I16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":57.81,"f":"=ROUND(G12*H12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"إجمالي التكلفة المباشرة الجافة (Dry Cost) لـ 1 م2 مباني طوب سمك 20 سم","bg":"#E2E8F0","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H13","v":"م2","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I13","v":135.43,"f":"=SUM(I10:I12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":175.9,"cells":[{"c":"A14","v":"PL-M1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"بند (3) لياسة أسمنتية داخلية سمك 2 سم (م2) — أسمنت بورتلاندي للطرطشة والبطانة (9 كجم/م2)","bg":"#F8FAFC"},{"c":"C14","v":"خامات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":"شكارة 50 كجم","bg":"#F8FAFC","al":"center"},{"c":"E14","v":0.18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F14","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":0.189,"f":"=ROUND(E14*(1+F14),4)","bg":"#F8FAFC","al":"center","nf":"0.0000"},{"c":"H14","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":25.52,"f":"=ROUND(G14*H14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":175.9,"cells":[{"c":"A15","v":"PL-M2","b":true,"al":"center"},{"c":"B15","v":"بند (3) لياسة أسمنتية داخلية (م2) — رمل حرش مغسول + شبك فايبر وزوايا فوم سوك"},{"c":"C15","v":"خامات","b":true,"al":"center"},{"c":"D15","v":"م2","al":"center"},{"c":"E15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F15","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":1.05,"f":"=ROUND(E15*(1+F15),4)","al":"center","nf":"0.0000"},{"c":"H15","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":18.9,"f":"=ROUND(G15*H15,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":175.9,"cells":[{"c":"A16","v":"PL-L1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"بند (3) لياسة أسمنتية داخلية (م2) — مصنعية طاقم المحارة بالبؤج والأوتار","bg":"#F8FAFC"},{"c":"C16","v":"عمالة ومعدات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":1,"f":"=ROUND(E16*(1+F16),4)","bg":"#F8FAFC","al":"center","nf":"0.0000"},{"c":"H16","v":44.74,"f":"='1_معامل_التحميل_والإنتاجية'!I17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":44.74,"f":"=ROUND(G16*H16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"إجمالي التكلفة المباشرة الجافة (Dry Cost) لـ 1 م2 لياسة أسمنتية داخلية","bg":"#E2E8F0","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H17","v":"م2","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I17","v":89.16,"f":"=SUM(I14:I16)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":199.9,"cells":[{"c":"A18","v":"TL-M1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"بند (4) أرضيات بورسلين 60×60 سم (م2) — توريد بلاط بورسلين فرز أول قطع ليزر شامل الوزرة","bg":"#F8FAFC"},{"c":"C18","v":"خامات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E18","v":1.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F18","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":1.1556,"f":"=ROUND(E18*(1+F18),4)","bg":"#F8FAFC","al":"center","nf":"0.0000"},{"c":"H18","v":290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":335.12,"f":"=ROUND(G18*H18,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":151.9,"cells":[{"c":"A19","v":"TL-M2","b":true,"al":"center"},{"c":"B19","v":"بند (4) أرضيات بورسلين (م2) — غراء بورسلين C2TE S1 + مونة تسوية + ترويبة وكلبسات"},{"c":"C19","v":"خامات","b":true,"al":"center"},{"c":"D19","v":"م2","al":"center"},{"c":"E19","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F19","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G19","v":1.05,"f":"=ROUND(E19*(1+F19),4)","al":"center","nf":"0.0000"},{"c":"H19","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":81.9,"f":"=ROUND(G19*H19,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":175.9,"cells":[{"c":"A20","v":"TL-L1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"بند (4) أرضيات بورسلين (م2) — مصنعية طاقم التبليط والقص بالمنشار المائي","bg":"#F8FAFC"},{"c":"C20","v":"عمالة ومعدات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D20","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E20","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"F20","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G20","v":1,"f":"=ROUND(E20*(1+F20),4)","bg":"#F8FAFC","al":"center","nf":"0.0000"},{"c":"H20","v":84.09,"f":"='1_معامل_التحميل_والإنتاجية'!I18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":84.09,"f":"=ROUND(G20*H20,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"إجمالي التكلفة المباشرة الجافة (Dry Cost) لـ 1 م2 أرضيات بورسلين","bg":"#E2E8F0","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H21","v":"م2","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I21","v":501.11,"f":"=SUM(I18:I20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"3_مصفوفة_تسعير_بنود_المقايسة","maxRow":15,"maxCol":12,"colWidths":[16.0,60.0,18.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة تسعير بنود المقايسة النهائية (التكلفة الجافة + المصاريف غير المباشرة + الربح = فئة العطاء)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":52.0,"cells":[{"c":"A2","v":"دمج بطاقات التكلفة الجافة (Dry Cost) مع معامل التحميل (Markup Multiplier K) لاستخراج الفئة البيعية وإجمالي العطاء شاملاً ضريبة القيمة المضافة","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"جدول تسعير بنود المقايسة الهندسية وتفكيك الفئة البيعية (Unit Rate Summary & BOQ Pricing)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":128.0,"cells":[{"c":"A4","v":"كود البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان بند المقايسة الهندسية (BOQ Work Item Description)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"كمية المقايسة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"تكلفة الخامات بالوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"تكلفة العمالة والمعدات/وحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة الجافة Dry Cost","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"تحميل غير المباشر (21%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"هامش الربح الصافي (12%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"فئة الوحدة البيعية (Unit Rate)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"إجمالي قيمة البند بالعطاء","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"الوزن النسبي (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":151.9,"cells":[{"c":"A5","v":"BOQ-01","b":true,"al":"center"},{"c":"B5","v":"أعمال الخرسانة المسلحة للأساسات والأعمدة والأسقف (رتبة C35 شاملة الحديد والشدات)"},{"c":"C5","v":"م3","b":true,"al":"center"},{"c":"D5","v":1850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E5","v":3179.1,"f":"=SUM('2_تفكيك_التكلفة_المباشرة'!I5:I7)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":300,"f":"='2_تفكيك_التكلفة_المباشرة'!I8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":3479.1,"f":"=ROUND(E5+F5,2)","al":"center","nf":"#,##0.00"},{"c":"H5","v":730.61,"f":"=ROUND(G5*SUM('1_معامل_التحميل_والإنتاجية'!$F$5:$F$10),2)","al":"center","nf":"#,##0.00"},{"c":"I5","v":417.49,"f":"=ROUND(G5*'1_معامل_التحميل_والإنتاجية'!$F$11,2)","al":"center","nf":"#,##0.00"},{"c":"J5","v":4627.2,"f":"=ROUND(G5+H5+I5,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K5","v":8560320,"f":"=ROUND(D5*J5,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"L5","v":0,"f":"=K5/$K$13","al":"center","nf":"0.0%"}]},{"r":6,"h":128.0,"cells":[{"c":"A6","v":"BOQ-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"أعمال مباني البلوك الأسمنتي/الأحمر سمك 20 سم شاملة المونة والإكسسوارات","bg":"#F8FAFC"},{"c":"C6","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D6","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E6","v":77.62,"f":"=SUM('2_تفكيك_التكلفة_المباشرة'!I10:I11)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":57.81,"f":"='2_تفكيك_التكلفة_المباشرة'!I12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":135.43,"f":"=ROUND(E6+F6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H6","v":28.44,"f":"=ROUND(G6*SUM('1_معامل_التحميل_والإنتاجية'!$F$5:$F$10),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I6","v":16.25,"f":"=ROUND(G6*'1_معامل_التحميل_والإنتاجية'!$F$11,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J6","v":180.12,"f":"=ROUND(G6+H6+I6,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":756504,"f":"=ROUND(D6*J6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"L6","v":0,"f":"=K6/$K$13","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":7,"h":175.9,"cells":[{"c":"A7","v":"BOQ-03","b":true,"al":"center"},{"c":"B7","v":"أعمال اللياسة الأسمنتية الداخلية للحوائط والأسقف سمك 2 سم بالبؤج والأوتار"},{"c":"C7","v":"م2","b":true,"al":"center"},{"c":"D7","v":9600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E7","v":44.42,"f":"=SUM('2_تفكيك_التكلفة_المباشرة'!I14:I15)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":44.74,"f":"='2_تفكيك_التكلفة_المباشرة'!I16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":89.16,"f":"=ROUND(E7+F7,2)","al":"center","nf":"#,##0.00"},{"c":"H7","v":18.72,"f":"=ROUND(G7*SUM('1_معامل_التحميل_والإنتاجية'!$F$5:$F$10),2)","al":"center","nf":"#,##0.00"},{"c":"I7","v":10.7,"f":"=ROUND(G7*'1_معامل_التحميل_والإنتاجية'!$F$11,2)","al":"center","nf":"#,##0.00"},{"c":"J7","v":118.58,"f":"=ROUND(G7+H7+I7,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":1138368,"f":"=ROUND(D7*J7,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"L7","v":0,"f":"=K7/$K$13","al":"center","nf":"0.0%"}]},{"r":8,"h":128.0,"cells":[{"c":"A8","v":"BOQ-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"أعمال أرضيات البورسلين قطع ليزر 60×60 سم بالغراء المرن شاملة الوزرات","bg":"#F8FAFC"},{"c":"C8","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D8","v":3400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E8","v":417.02,"f":"=SUM('2_تفكيك_التكلفة_المباشرة'!I18:I19)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":84.09,"f":"='2_تفكيك_التكلفة_المباشرة'!I20","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":501.11,"f":"=ROUND(E8+F8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H8","v":105.23,"f":"=ROUND(G8*SUM('1_معامل_التحميل_والإنتاجية'!$F$5:$F$10),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I8","v":60.13,"f":"=ROUND(G8*'1_معامل_التحميل_والإنتاجية'!$F$11,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J8","v":666.47,"f":"=ROUND(G8+H8+I8,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":2265998,"f":"=ROUND(D8*J8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"L8","v":0,"f":"=K8/$K$13","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":9,"h":175.9,"cells":[{"c":"A9","v":"BOQ-05","b":true,"al":"center"},{"c":"B9","v":"أعمال الأسقف المعلقة الجبسية المقاومة للرطوبة شاملة الهيكل المعدني والمعجون"},{"c":"C9","v":"م2","b":true,"al":"center"},{"c":"D9","v":2800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E9","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":60,"f":"='1_معامل_التحميل_والإنتاجية'!I19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":155,"f":"=ROUND(E9+F9,2)","al":"center","nf":"#,##0.00"},{"c":"H9","v":32.55,"f":"=ROUND(G9*SUM('1_معامل_التحميل_والإنتاجية'!$F$5:$F$10),2)","al":"center","nf":"#,##0.00"},{"c":"I9","v":18.6,"f":"=ROUND(G9*'1_معامل_التحميل_والإنتاجية'!$F$11,2)","al":"center","nf":"#,##0.00"},{"c":"J9","v":206.15,"f":"=ROUND(G9+H9+I9,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":577220,"f":"=ROUND(D9*J9,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"f":"=K9/$K$13","al":"center","nf":"0.0%"}]},{"r":10,"h":175.9,"cells":[{"c":"A10","v":"BOQ-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"أعمال الدهانات الداخلية المعمارية (سيلر + 3 سكاكين معجون + وجهين تشطيب)","bg":"#F8FAFC"},{"c":"C10","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":9600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E10","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":28.89,"f":"='1_معامل_التحميل_والإنتاجية'!I20","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":66.89,"f":"=ROUND(E10+F10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H10","v":14.05,"f":"=ROUND(G10*SUM('1_معامل_التحميل_والإنتاجية'!$F$5:$F$10),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I10","v":8.03,"f":"=ROUND(G10*'1_معامل_التحميل_والإنتاجية'!$F$11,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J10","v":88.97,"f":"=ROUND(G10+H10+I10,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":854112,"f":"=ROUND(D10*J10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":0,"f":"=K10/$K$13","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":151.9,"cells":[{"c":"A11","v":"BOQ-07","b":true,"al":"center"},{"c":"B11","v":"أعمال العزل المائي البيتوميني المسلح للأساسات والأسطح والحمامات شاملة الحماية"},{"c":"C11","v":"م2","b":true,"al":"center"},{"c":"D11","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E11","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":150,"f":"=ROUND(E11+F11,2)","al":"center","nf":"#,##0.00"},{"c":"H11","v":31.5,"f":"=ROUND(G11*SUM('1_معامل_التحميل_والإنتاجية'!$F$5:$F$10),2)","al":"center","nf":"#,##0.00"},{"c":"I11","v":18,"f":"=ROUND(G11*'1_معامل_التحميل_والإنتاجية'!$F$11,2)","al":"center","nf":"#,##0.00"},{"c":"J11","v":199.5,"f":"=ROUND(G11+H11+I11,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K11","v":438900,"f":"=ROUND(D11*J11,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":0,"f":"=K11/$K$13","al":"center","nf":"0.0%"}]},{"r":12,"h":175.9,"cells":[{"c":"A12","v":"BOQ-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"توريد وتركيب شبابيك وواجهات ألومنيوم قطاع حراري زجاج مزدوج (Double Glazed)","bg":"#F8FAFC"},{"c":"C12","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":1250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":1470,"f":"=ROUND(E12+F12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"H12","v":308.7,"f":"=ROUND(G12*SUM('1_معامل_التحميل_والإنتاجية'!$F$5:$F$10),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I12","v":176.4,"f":"=ROUND(G12*'1_معامل_التحميل_والإنتاجية'!$F$11,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"J12","v":1955.1,"f":"=ROUND(G12+H12+I12,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00"},{"c":"K12","v":1270815,"f":"=ROUND(D12*J12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":0,"f":"=K12/$K$13","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"إجمالي قيمة العطاء للمقايسة قبل ضريبة القيمة المضافة","bg":"#E2E8F0","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K13","v":15862237,"f":"=SUM(K5:K12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":0,"f":"=SUM(L5:L12)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"ضريبة القيمة المضافة المقررة (VAT %)","bg":"#E2E8F0","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J14","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"K14","v":2379335.55,"f":"=ROUND(K13*J14,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"L14","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":15,"h":46.0,"cells":[{"c":"A15","v":"الإجمالي العام لعطاء المقايسة شاملاً المصاريف غير المباشرة والربح والضريبة","bg":"#0F766E","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},{"c":"K15","v":18241572.55,"f":"=K13+K14","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":"100.0%","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]}]}]}