{"slug":"construction-unit-rate-cost-breakdown-dry-cost-and-indirect-markup-sheet","sheets":[{"name":"1_تحليل_أسعار_البنود_Dry_Cost","maxRow":22,"maxCol":12,"colWidths":[14.0,62.0,13.0,15.0,16.0,13.0,13.0,18.0,16.0,18.0,20.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت تحليل أسعار بنود المقاولات وتفصيل التكلفة الجافة (Dry Cost) والتحميلات وسعر البيع (BOQ-ACC-206)","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":54.0,"cells":[{"c":"A2","v":"المرجع المهني: دليل تسعير وتقدير تكاليف المشروعات AACE International | معيار المحاسبة للمقاولات IAS 11 / IFRS 15 — الخلايا الصفراء للنص الأزرق قابلة للتعديل","bg":"#312E81","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":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":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي التكلفة الجافة المباشرة (Total Dry Cost)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"إجمالي المصاريف غير المباشرة والربح (Markup)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"إجمالي قيمة العطاء قبل الضريبة (Bid Price)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J4","v":"الإجمالي التعاقدي للعطاء شاملاً الضريبة (15%)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":4284621.6,"f":"=K19","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":1242582.8,"f":"=L20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"G5","v":5527204.4,"f":"=L19","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"J5","v":6356285.06,"f":"=L22","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":""},{"c":"K6","v":""},{"c":"L6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: جدول تحليل فئات البنود (مواد + مصنعية + معدات = التكلفة الجافة Dry Cost × معامل التحميل = فئة البيع بالعطاء)","bg":"#1E293B","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":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان بند المقايسة وتوصيف العمل شاملة المواد والمصنعيات والمعدات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"كمية المقايسة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"تكلفة المواد والهالك","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"تكلفة العمالة والمصنعية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"تكلفة المعدات للوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"التكلفة الجافة للوحدة (Dry Cost)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"معامل التحميل (Markup K)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"سعر البيع للوحدة (Selling Rate)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K8","v":"إجمالي التكلفة الجافة للبند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L8","v":"إجمالي سعر البيع بالعطاء","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"URA-01","b":true,"al":"center"},{"c":"B9","v":"حفر ميكانيكي للأساسات في تربة مختلطة مع نقل ناتج الحفر للمقالب العمومية وتسوية القاع"},{"c":"C9","v":"م³","b":true,"al":"center"},{"c":"D9","v":2800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":0,"f":"='3_أسعار_الموارد_والإنتاجية'!F6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":4,"f":"='3_أسعار_الموارد_والإنتاجية'!I6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":18,"f":"='3_أسعار_الموارد_والإنتاجية'!J6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":22,"f":"=ROUND(E9+F9+G9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J9","v":28.38,"f":"=ROUND(H9*I9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":61600,"f":"=ROUND(D9*H9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":79464,"f":"=ROUND(D9*J9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"URA-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"توريد وفرش ودمك طبقات إحلال تربة مختارة (Subbase A-1-a) على طبقات 25 سم باختبار بروكتور >= 95%","bg":"#F8FAFC"},{"c":"C10","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":34.56,"f":"='3_أسعار_الموارد_والإنتاجية'!F7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":6,"f":"='3_أسعار_الموارد_والإنتاجية'!I7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":14,"f":"='3_أسعار_الموارد_والإنتاجية'!J7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":54.56,"f":"=ROUND(E10+F10+G10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J10","v":70.38,"f":"=ROUND(H10*I10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":79112,"f":"=ROUND(D10*H10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":102051,"f":"=ROUND(D10*J10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"URA-03","b":true,"al":"center"},{"c":"B11","v":"توريد وصب خرسانة عادية للفرشة تحت القواعد رتبة (C20/25) شاملة الفرمجة والمعالجة"},{"c":"C11","v":"م³","b":true,"al":"center"},{"c":"D11","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":244.4,"f":"='3_أسعار_الموارد_والإنتاجية'!F8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":30,"f":"='3_أسعار_الموارد_والإنتاجية'!I8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":22,"f":"='3_أسعار_الموارد_والإنتاجية'!J8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":296.4,"f":"=ROUND(E11+F11+G11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J11","v":382.36,"f":"=ROUND(H11*I11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":94848,"f":"=ROUND(D11*H11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":122355.2,"f":"=ROUND(D11*J11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"URA-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"توريد وصب خرسانة مسلحة للقواعد واللبشة والسميلات رتبة (C35/45) شاملة الحديد والنجارة والصب","bg":"#F8FAFC"},{"c":"C12","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":1150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":609,"f":"='3_أسعار_الموارد_والإنتاجية'!F9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":80,"f":"='3_أسعار_الموارد_والإنتاجية'!I9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":35,"f":"='3_أسعار_الموارد_والإنتاجية'!J9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":724,"f":"=ROUND(E12+F12+G12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J12","v":933.96,"f":"=ROUND(H12*I12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":832600,"f":"=ROUND(D12*H12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":1074054,"f":"=ROUND(D12*J12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"URA-05","b":true,"al":"center"},{"c":"B13","v":"توريد وصب خرسانة مسلحة للأعمدة والحوائط الخرسانية رتبة (C40/50) شاملة الحديد والشدات"},{"c":"C13","v":"م³","b":true,"al":"center"},{"c":"D13","v":640,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":819,"f":"='3_أسعار_الموارد_والإنتاجية'!F10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":144.44,"f":"='3_أسعار_الموارد_والإنتاجية'!I10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":48,"f":"='3_أسعار_الموارد_والإنتاجية'!J10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":1011.44,"f":"=ROUND(E13+F13+G13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J13","v":1304.76,"f":"=ROUND(H13*I13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":647321.6,"f":"=ROUND(D13*H13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":835046.4,"f":"=ROUND(D13*J13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"URA-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"توريد وصب خرسانة مسلحة للأسقف والكمرات رتبة (C35/45) شاملة الحديد والشدة المعدنية","bg":"#F8FAFC"},{"c":"C14","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":1580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":682.5,"f":"='3_أسعار_الموارد_والإنتاجية'!F11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":100,"f":"='3_أسعار_الموارد_والإنتاجية'!I11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":42,"f":"='3_أسعار_الموارد_والإنتاجية'!J11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":824.5,"f":"=ROUND(E14+F14+G14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J14","v":1063.61,"f":"=ROUND(H14*I14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":1302710,"f":"=ROUND(D14*H14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":1680503.8,"f":"=ROUND(D14*J14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"URA-07","b":true,"al":"center"},{"c":"B15","v":"بناء حوائط بلوك أسمنتي معزول سمك 20 سم بمونة الأسمنت والرمل شاملة الأعتاب وإكسسوارات التثبيت"},{"c":"C15","v":"م²","b":true,"al":"center"},{"c":"D15","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":50.88,"f":"='3_أسعار_الموارد_والإنتاجية'!F12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":25,"f":"='3_أسعار_الموارد_والإنتاجية'!I12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":4,"f":"='3_أسعار_الموارد_والإنتاجية'!J12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":79.88,"f":"=ROUND(E15+F15+G15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J15","v":103.05,"f":"=ROUND(H15*I15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":335496,"f":"=ROUND(D15*H15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":432810,"f":"=ROUND(D15*J15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"URA-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"أعمال اللياسة الأسمنتية الداخلية والخارجية سمك 20 مم شاملة الطرطشة المسمارية والبؤج وشبك الفايبر","bg":"#F8FAFC"},{"c":"C16","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":9600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":11.88,"f":"='3_أسعار_الموارد_والإنتاجية'!F13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":17,"f":"='3_أسعار_الموارد_والإنتاجية'!I13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":3,"f":"='3_أسعار_الموارد_والإنتاجية'!J13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":31.88,"f":"=ROUND(E16+F16+G16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J16","v":41.13,"f":"=ROUND(H16*I16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":306048,"f":"=ROUND(D16*H16, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":394848,"f":"=ROUND(D16*J16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"URA-09","b":true,"al":"center"},{"c":"B17","v":"توريد وتركيب أرضيات بورسلين نخب أول 60×60 سم بمونة اللصق الأسمنتية شاملة الوزرات والسقية"},{"c":"C17","v":"م²","b":true,"al":"center"},{"c":"D17","v":3400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":72.76,"f":"='3_أسعار_الموارد_والإنتاجية'!F14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":33.93,"f":"='3_أسعار_الموارد_والإنتاجية'!I14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":5,"f":"='3_أسعار_الموارد_والإنتاجية'!J14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":111.69,"f":"=ROUND(E17+F17+G17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J17","v":144.08,"f":"=ROUND(H17*I17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":379746,"f":"=ROUND(D17*H17, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":489872,"f":"=ROUND(D17*J17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"URA-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"أعمال الدهانات الداخلية (سيلر مائي + 3 سكاكين معجون + وجهين دهان أكريليك قابل للغسيل)","bg":"#F8FAFC"},{"c":"C18","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":14.84,"f":"='3_أسعار_الموارد_والإنتاجية'!F15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":12,"f":"='3_أسعار_الموارد_والإنتاجية'!I15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":2,"f":"='3_أسعار_الموارد_والإنتاجية'!J15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":28.84,"f":"=ROUND(E18+F18+G18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":1.29,"f":"='2_المصاريف_غير_المباشرة_Markup'!$D$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.000\"x\""},{"c":"J18","v":37.2,"f":"=ROUND(H18*I18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":245140,"f":"=ROUND(D18*H18, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":316200,"f":"=ROUND(D18*J18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي التكلفة الجافة المباشرة مقابل إجمالي قيمة البيع في العطاء قبل الضريبة","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K19","v":4284621.6,"f":"=SUM(K9:K18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":5527204.4,"f":"=SUM(L9:L18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"إجمالي قيمة تغطية المصاريف غير المباشرة والمخاطر وصافي ربح المقاول (Total Markup & Profit)","bg":"#E2E8F0","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"L20","v":1242582.8,"f":"=L19-K19","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"قيمة ضريبة القيمة المضافة المقررة على العطاء (VAT 15.0%)","bg":"#E2E8F0","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"L21","v":829080.66,"f":"=ROUND(L19*'2_المصاريف_غير_المباشرة_Markup'!$D$15, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"الإجمالي العام التعاقدي للعطاء شاملاً الضريبة (Total Tender Bid Value Incl. VAT)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"L22","v":6356285.06,"f":"=L19+L21","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"2_المصاريف_غير_المباشرة_Markup","maxRow":15,"maxCol":6,"colWidths":[16.0,60.0,18.0,13.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج حساب المصاريف غير المباشرة والضمانات والمخاطر وهامش الربح ومعامل التحميل (Markup K-Factor)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"عدّل نسب التحميل المئوية في الخلايا الصفراء لتحديث معامل التحميل (K-Factor) وأسعار البيع في التبويب الأول تلقائياً","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"ثانياً: تفصيل مكونات معامل التحميل الإجمالي على التكلفة الجافة (Indirect Overheads, Risks & Profit Breakdown)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود التحميل","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان بند المصاريف غير المباشرة / الضمانات / المخاطر / هامش الربح","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الأساس المرجعي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"النسبة من التكلفة الجافة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"القيمة المالية بالمشروع","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"التوصيف المحاسبي والتعاقدي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"MKP-01","b":true,"al":"center"},{"c":"B6","v":"مصاريف تجهيز وتشغيل الموقع وطاقم الإشراف الهندسي (Site Overheads)"},{"c":"C6","v":"نسبة من Dry Cost","al":"center"},{"c":"D6","v":0.085,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E6","v":364192.84,"f":"=ROUND('1_تحليل_أسعار_البنود_Dry_Cost'!$K$19*D6, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":"رواتب مهندسي الموقع، الكرفانات، الحراسة، الكهرباء والمياه المؤقتة"}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"MKP-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"مساهمة المشروع في المصاريف العمومية للمكتب الرئيسي (Head Office HOOH)","bg":"#F8FAFC"},{"c":"C7","v":"نسبة من Dry Cost","bg":"#F8FAFC","al":"center"},{"c":"D7","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":171384.86,"f":"=ROUND('1_تحليل_أسعار_البنود_Dry_Cost'!$K$19*D7, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":"الإدارة العليا، المكتب الفني المركزي، المالية، المشتريات، والشؤون القانونية","bg":"#F8FAFC"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"MKP-03","b":true,"al":"center"},{"c":"B8","v":"عمولات خطابات الضمان البنكية (الابتدائي، النهائي 5%، والدفعة المقدمة)"},{"c":"C8","v":"نسبة من Dry Cost","al":"center"},{"c":"D8","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E8","v":64269.32,"f":"=ROUND('1_تحليل_أسعار_البنود_Dry_Cost'!$K$19*D8, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":"عمولات الإصدار والتجديد البنكي طوال مدة التنفيذ وفترة الضمان"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"MKP-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"وثيقة التأمين الهندسي الشامل للمشروع والطرف الثالث (CAR & TPL Insurance)","bg":"#F8FAFC"},{"c":"C9","v":"نسبة من Dry Cost","bg":"#F8FAFC","al":"center"},{"c":"D9","v":0.008,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E9","v":34276.97,"f":"=ROUND('1_تحليل_أسعار_البنود_Dry_Cost'!$K$19*D9, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":"التأمين ضد جميع أخطار المقاولين والمسؤولية المدنية ومعدات الموقع","bg":"#F8FAFC"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"MKP-05","b":true,"al":"center"},{"c":"B10","v":"تكلفة التمويل النقدي وتغطية فجوة التدفقات النقدية للمستخلصات (Financing)"},{"c":"C10","v":"نسبة من Dry Cost","al":"center"},{"c":"D10","v":0.017,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E10","v":72838.57,"f":"=ROUND('1_تحليل_أسعار_البنود_Dry_Cost'!$K$19*D10, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":"تغطية فترة ائتمان صرف المستخلصات (45–60 يوماً) واستقطاع ضمان حسن التنفيذ"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"MKP-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"مخصص المخاطر الفنية وتقلبات الأسعار والصيانة خلال سنة الضمان (Contingency)","bg":"#F8FAFC"},{"c":"C11","v":"نسبة من Dry Cost","bg":"#F8FAFC","al":"center"},{"c":"D11","v":0.025,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E11","v":107115.54,"f":"=ROUND('1_تحليل_أسعار_البنود_Dry_Cost'!$K$19*D11, 2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":"احتياطي مخاطر ارتفاع أسعار المواد الخام وإصلاحات فترة الاستلام الابتدائي","bg":"#F8FAFC"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"MKP-07","b":true,"al":"center"},{"c":"B12","v":"هامش صافي الربح المستهدف للشركة قبل الزكاة/الضريبة (Target Net Profit)"},{"c":"C12","v":"نسبة من Dry Cost","al":"center"},{"c":"D12","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E12","v":428462.16,"f":"=ROUND('1_تحليل_أسعار_البنود_Dry_Cost'!$K$19*D12, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":"العائد الاستثماري الصافي المستهدف للمقاول من تنفيذ العطاء"}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"إجمالي نسبة التحميلات غير المباشرة والمخاطر والربح على التكلفة الجافة (Total Markup %)","bg":"#E2E8F0","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D13","v":0.29,"f":"=SUM(D6:D12)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"E13","v":1242540.26,"f":"=SUM(E6:E12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":"مجموع مكونات التحميل والربح","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":14,"h":46.0,"cells":[{"c":"A14","v":"معامل التحميل المضاعف لتحويل التكلفة الجافة إلى سعر بيع (Markup Multiplier K = 1 + Markup%)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D14","v":1.29,"f":"=1+D13","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"0.000\"x\""},{"c":"E14","v":"يُضرب في Dry Cost لكل بند لاستخراج سعر البيع","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"نسبة ضريبة القيمة المضافة المطبقة على إجمالي العطاء (VAT %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D15","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E15","v":"تُضاف في ملخص العطاء النهائي","al":"center","cs":2},{"skip":true}]}]},{"name":"3_أسعار_الموارد_والإنتاجية","maxRow":15,"maxCol":10,"colWidths":[14.0,58.0,14.0,16.0,15.0,18.0,13.0,16.0,18.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تفصيل أسعار المواد الخام ونسب الهالك وإنتاجية فرق العمل والمعدات (Bottom-Up Resource Rates)","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":"يحسب هذا التبويب نصيب الوحدة الواحدة من المواد (شاملة الهالك) والعمالة والمعدات بناءً على الإنتاجية اليومية للطاقم","bg":"#312E81","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":38.0,"cells":[{"c":"A4","v":"ثالثاً: تحليل تكلفة الموارد المباشرة وإنتاجية الطواقم اليومية لكل بند من بنود المقايسة العشرة","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":5,"h":52.0,"cells":[{"c":"A5","v":"كود البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان البند ومكونات الطاقم التنفيذي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"سعر المواد الأساسي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"نسبة هالك المواد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"صافي تكلفة المواد بالهالك","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"تكلفة طاقم العمالة يومياً","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"إنتاجية الطاقم اليومية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"نصيب الوحدة من العمالة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"نصيب الوحدة من المعدات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":44.0,"cells":[{"c":"A6","v":"URA-01","b":true,"al":"center"},{"c":"B6","v":"حفر ميكانيكي ونقل للمقالب (حفار 320 + 3 قلابات + مساح وعامل)"},{"c":"C6","v":"م³","b":true,"al":"center"},{"c":"D6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":0,"f":"=ROUND(D6*(1+E6), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":4,"f":"=ROUND(G6/H6, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":44.0,"cells":[{"c":"A7","v":"URA-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"طبقات إحلال تربة مختارة مدموكة (توريد تربة + لودر + هراس + مياه)","bg":"#F8FAFC"},{"c":"C7","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":34.56,"f":"=ROUND(D7*(1+E7), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":6,"f":"=ROUND(G7/H7, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":44.0,"cells":[{"c":"A8","v":"URA-03","b":true,"al":"center"},{"c":"B8","v":"خرسانة عادية C20/25 (خرسانة جاهزة + طاقم صب ونجارة)"},{"c":"C8","v":"م³","b":true,"al":"center"},{"c":"D8","v":235,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":244.4,"f":"=ROUND(D8*(1+E8), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":30,"f":"=ROUND(G8/H8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":44.0,"cells":[{"c":"A9","v":"URA-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"خرسانة مسلحة للقواعد واللبشة C35/45 (خرسانة + 100 كجم حديد/م³)","bg":"#F8FAFC"},{"c":"C9","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":609,"f":"=ROUND(D9*(1+E9), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":80,"f":"=ROUND(G9/H9, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":44.0,"cells":[{"c":"A10","v":"URA-05","b":true,"al":"center"},{"c":"B10","v":"خرسانة مسلحة للأعمدة والحوائط C40/50 (خرسانة + 160 كجم حديد/م³)"},{"c":"C10","v":"م³","b":true,"al":"center"},{"c":"D10","v":780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":819,"f":"=ROUND(D10*(1+E10), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":144.44,"f":"=ROUND(G10/H10, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":44.0,"cells":[{"c":"A11","v":"URA-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"خرسانة مسلحة للأسقف والكمرات C35/45 (خرسانة + 125 كجم حديد/م³)","bg":"#F8FAFC"},{"c":"C11","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":682.5,"f":"=ROUND(D11*(1+E11), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":2500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":100,"f":"=ROUND(G11/H11, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":44.0,"cells":[{"c":"A12","v":"URA-07","b":true,"al":"center"},{"c":"B12","v":"مباني بلوك أسمنتي معزول 20 سم (بلوك + أسمنت ورمل + إكسسوارات)"},{"c":"C12","v":"م²","b":true,"al":"center"},{"c":"D12","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":50.88,"f":"=ROUND(D12*(1+E12), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":25,"f":"=ROUND(G12/H12, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":44.0,"cells":[{"c":"A13","v":"URA-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"لياسة أسمنتية داخلية وخارجية 2 سم (أسمنت ورمل + شبك وزوايا)","bg":"#F8FAFC"},{"c":"C13","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":11.88,"f":"=ROUND(D13*(1+E13), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":17,"f":"=ROUND(G13/H13, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":44.0,"cells":[{"c":"A14","v":"URA-09","b":true,"al":"center"},{"c":"B14","v":"أرضيات بورسلين 60×60 سم بالوزرات (بلاط + غراء أسمنتي + روبة)"},{"c":"C14","v":"م²","b":true,"al":"center"},{"c":"D14","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":72.76,"f":"=ROUND(D14*(1+E14), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":33.93,"f":"=ROUND(G14/H14, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":44.0,"cells":[{"c":"A15","v":"URA-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"دهانات داخلية أكريليك (سيلر + معجون + دهان نهائي + صنفرة)","bg":"#F8FAFC"},{"c":"C15","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":14.84,"f":"=ROUND(D15*(1+E15), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":12,"f":"=ROUND(G15/H15, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}