{"slug":"deep-excavation-secant-contiguous-piles-shoring-design-sheet","sheets":[{"name":"إعدادات المشروع والتربة","maxRow":41,"maxCol":7,"colWidths":[34.0,30.0,18.0,20.0,18.0,22.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم وثوابت الموقع والخواص الجيوتقنية لطبقات التربة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"بيانات المشروع الهندسية، أبعاد حفرة الموقع، مناسيب المياه الجوفية، معاملات ضغط التربة، ومصفوفة الأسعار التقديرية (الخلايا الصفراء مدخلات للمستخدم)","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"أولاً: البيانات العامة والتعاقدية للمشروع","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"اسم المشروع:","fg":"#1E293B","b":true},{"c":"B4","v":"مشروع برج الأعمال والمركز المالي - حفر عميق مع 3 طوابق قبو","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"كود المشروع:","fg":"#1E293B","b":true},{"c":"F4","v":"PRJ-GEO-2026-08","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"المالك / جهة الإسناد:","fg":"#1E293B","b":true},{"c":"B5","v":"شركة التطوير والاستثمار العقاري القابضة","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"الموقع الجغرافي:","fg":"#1E293B","b":true},{"c":"F5","v":"الرياض - طريق الملك فهد","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"الاستشاري الهندسي المشرف:","fg":"#1E293B","b":true},{"c":"B6","v":"دار الاستشارات الهندسية والجيوتقنية","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ إعداد الملف:","fg":"#1E293B","b":true},{"c":"F6","v":"2026-10-29","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"المقاول التخصصي للأساسات:","fg":"#1E293B","b":true},{"c":"B7","v":"شركة الأساسات العميقة وسند الحفريات التخصصية","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"عملة المشروع:","fg":"#1E293B","b":true},{"c":"F7","v":"ريال سعودي (SAR)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"ثانياً: المتغيرات الهندسية وأبعاد الموقع والأحمال الجانبية","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"عمق الحفر التصميمي المطلوب (H_exc):","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D9","v":12.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":"متر","al":"center"},{"c":"F9","v":"العمق الكلي لبطنية فرشة النظافة أو اللبشة أسفل الأرض الطبيعية","fg":"#475569","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"محيط حفرة الموقع الإجمالي (L_perimeter):","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D10","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":"متر طولي","al":"center"},{"c":"F10","v":"مجموع أطوال أضلاع الموقع الأربعة المراد سندها","fg":"#475569","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"منسوب المياه الجوفية التصميمي (GWT):","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D11","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":"متر","al":"center"},{"c":"F11","v":"العمق من سطح الأرض الطبيعية حتى منسوب المياه الثابت","fg":"#475569","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"كثافة المياه الجوفية (Gamma_water):","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D12","v":9.81,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":"كيلونيوتن/م³","al":"center"},{"c":"F12","v":"الكثافة الحجمية للماء المستخدمة في حساب ضغط السوائل","fg":"#475569","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"الحمل الحي السطحي الإضافي (Surcharge Load q):","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D13","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":"كيلونيوتن/م²","al":"center"},{"c":"F13","v":"أحمال المرور ومعدات التشييد وتشوينات الحفر على الجوانب","fg":"#475569","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"معامل الأمان الاستاتيكي المطلوب (Factor of Safety FOS):","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D14","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":"معامل","al":"center"},{"c":"F14","v":"معامل الأمان العام ضد الانقلاب والانزلاق وفق SBC 303","fg":"#475569","cs":2},{"skip":true}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ثالثاً: تتابع طبقات التربة ومعاملات الضغط الجانبي (Rankine / Coulomb Parameters)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"رقم وتوصيف طبقة التربة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"سمك الطبقة (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C16","v":"الكثافة الحجمية γ (kN/m³)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":"زاوية الاحتكاك الداخلي φ (°)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E16","v":"التماسك الفعال c' (kPa)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F16","v":"معامل الضغط الفعال Ka","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G16","v":"معامل الضغط المنفعل Kp","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"الطبقة 1: ردم وحبيبات رملية مفككة (0 - 3.0م)","fg":"#1E293B","b":true},{"c":"B17","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C17","v":17.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0.361,"f":"=ROUND((TAN(RADIANS(45 - D17/2)))^2, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"G17","v":2.77,"f":"=ROUND((TAN(RADIANS(45 + D17/2)))^2, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"الطبقة 2: رمل سيلتي متوسط الكثافة (3.0 - 8.0م)","fg":"#1E293B","b":true},{"c":"B18","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C18","v":19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0.307,"f":"=ROUND((TAN(RADIANS(45 - D18/2)))^2, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"G18","v":3.255,"f":"=ROUND((TAN(RADIANS(45 + D18/2)))^2, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"الطبقة 3: رمل كثيف جداً إلى صخر رملي ضعيف (8.0 - 22.0م)","fg":"#1E293B","b":true},{"c":"B19","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C19","v":20.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":0.26,"f":"=ROUND((TAN(RADIANS(45 - D19/2)))^2, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"G19","v":3.852,"f":"=ROUND((TAN(RADIANS(45 + D19/2)))^2, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"رابعاً: أسعار البنود التقديرية وثوابت التسعير المرجعية للمقايسة (Unit Rates Setup)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":"كود البند","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B22","v":"توصيف بند العمل","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C22","v":"الوحدة القياسية","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D22","v":"فئة السعر التقديرية (SAR)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E22","v":"ملاحظات وتضمينات السعر","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"R-01","fg":"#1E293B","b":true,"al":"center"},{"c":"B23","v":"حفر خندق وصب حائط التوجيه Guide Wall لضبط المسار"},{"c":"C23","v":"م.ط","al":"center"},{"c":"D23","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":"شامل الحفر والتسليح والصب لجهتين بعمق 1.0م","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"R-02","fg":"#1E293B","b":true,"al":"center"},{"c":"B24","v":"حفر خوازيق السند الأولية والثانوية بالبريمة CFA/Casing"},{"c":"C24","v":"م.ط","al":"center"},{"c":"D24","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":"شامل نقل ناتج الحفر خارج الموقع والتخلص منه","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"R-03","fg":"#1E293B","b":true,"al":"center"},{"c":"B25","v":"توريد وصب خرسانة ضعيفة للخوازيق الأولية (Primary)"},{"c":"C25","v":"م³","al":"center"},{"c":"D25","v":230,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":"خرسانة بنتونيت أو أسمنتية ضعيفة سهلة التداخل","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"R-04","fg":"#1E293B","b":true,"al":"center"},{"c":"B26","v":"توريد وصب خرسانة مسلحة C35 للخوازيق الثانوية (Secondary)"},{"c":"C26","v":"م³","al":"center"},{"c":"D26","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E26","v":"خرسانة جاهزة مقاومة للكبريتات مضاف لها ملدنات","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"R-05","fg":"#1E293B","b":true,"al":"center"},{"c":"B27","v":"توريد وتصنيع وإنزال حديد تسليح أقفاص الخوازيق"},{"c":"C27","v":"طن","al":"center"},{"c":"D27","v":3650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E27","v":"حديد عالي المقاومة فئة 420 مع الكانات والسنترالايزر","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"R-06","fg":"#1E293B","b":true,"al":"center"},{"c":"B28","v":"تكسير رؤوس الخوازيق وضبط المناسيب Pile Chipping"},{"c":"C28","v":"م.ط","al":"center"},{"c":"D28","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E28","v":"تكسير خرسانة الرأس وإزالة الشوائب وتنظيف الأشاير","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"R-07","fg":"#1E293B","b":true,"al":"center"},{"c":"B29","v":"خرسانة مسلحة لكمرة التتويج Capping Beam C35"},{"c":"C29","v":"م³","al":"center"},{"c":"D29","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E29","v":"شاملة النجارة الخشبية والصب والمعالجة الكيميائية","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"R-08","fg":"#1E293B","b":true,"al":"center"},{"c":"B30","v":"حديد تسليح كمرة التتويج Capping Beam Rebar"},{"c":"C30","v":"طن","al":"center"},{"c":"D30","v":3700,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E30","v":"شامل التقطيع والتفريد والربط والتركيب بالكامل","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"R-09","fg":"#1E293B","b":true,"al":"center"},{"c":"B31","v":"حفر وتركيب واختبار مرابط التربة Ground Anchors"},{"c":"C31","v":"م.ط","al":"center"},{"c":"D31","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E31","v":"كابلات مسبقة الإجهاد 0.6 بوصة وحقن الأسمنت","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":"R-10","fg":"#1E293B","b":true,"al":"center"},{"c":"B32","v":"كمرات التوزيع والدعامات الفولاذية Walers & Struts"},{"c":"C32","v":"طن","al":"center"},{"c":"D32","v":5400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E32","v":"توريد وتركيب وفك قطاعات HEB300 بعد إنهاء القبو","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":"R-11","fg":"#1E293B","b":true,"al":"center"},{"c":"B33","v":"خرسانة مقذوفة وشبك صلب Shotcrete & Wire Mesh"},{"c":"C33","v":"م²","al":"center"},{"c":"D33","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E33","v":"سمك 7.5 سم مع شبك 6 مم لغلق الفواصل ومنع تسرب الرمل","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":34,"h":52.0,"cells":[{"c":"A34","v":"R-12","fg":"#1E293B","b":true,"al":"center"},{"c":"B34","v":"أنابيب تصريف ورشح المياه الجوفية Weep Holes"},{"c":"C34","v":"عدد","al":"center"},{"c":"D34","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E34","v":"مواسير PVC مثقبة محاطة بفلتر جيوتكستايل","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":35,"h":52.0,"cells":[{"c":"A35","v":"R-13","fg":"#1E293B","b":true,"al":"center"},{"c":"B35","v":"اختبارات سلامة الخوازيق بالموجات الصوتية PIT"},{"c":"C35","v":"نقطة","al":"center"},{"c":"D35","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E35","v":"فحص سلامة واستمرارية الخازوق وعدم وجود اختناقات","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":36,"h":52.0,"cells":[{"c":"A36","v":"R-14","fg":"#1E293B","b":true,"al":"center"},{"c":"B36","v":"رصد ومراقبة ميول الجدار بالإنكلينوميتر Inclinometer"},{"c":"C36","v":"شهر","al":"center"},{"c":"D36","v":3500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E36","v":"قراءات أسبوعية لحركات وإزاحات الجدار الرأسية والأفقية","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":37,"h":28.0,"cells":[{"c":"A37","v":""},{"c":"B37","v":""},{"c":"C37","v":""},{"c":"D37","v":""},{"c":"E37","v":""},{"c":"F37","v":""},{"c":"G37","v":""}]},{"r":38,"h":38.0,"cells":[{"c":"A38","v":"خامساً: نسب المصاريف الإدارية والأرباح والضريبة المطبقة","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":39,"h":34.0,"cells":[{"c":"A39","v":"نسبة المصاريف الإدارية والموقعية غير المباشرة (Site Overheads):","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D39","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E39","v":"8.0% من التكاليف المباشرة بالموقع","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":40,"h":34.0,"cells":[{"c":"A40","v":"نسبة أرباح المقاول ومخاطر التنفيذ (Contractor Profit & Risk):","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D40","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E40","v":"12.0% هامش ربح وتغطية تقلبات أسعار التربة","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":41,"h":34.0,"cells":[{"c":"A41","v":"نسبة ضريبة القيمة المضافة (Value Added Tax - VAT):","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D41","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E41","v":"15.0% وفق نظام الهيئة العامة للزكاة والضريبة والجمارك","fg":"#475569","cs":3},{"skip":true},{"skip":true}]}]},{"name":"التصميم الجيوتقني والإنشائي","maxRow":35,"maxCol":5,"colWidths":[30.0,13.0,20.0,18.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"الحسابات التصميمية الجيوتقنية والإنشائية لخوازيق السند Secant & Contiguous Piles","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تحديد أقطار ومسافات التداخل، عمق التغريد، عزم الانحناء الأقصى، قطاع الخرسانة المسلحة، وتصميم حديد التسليح وفق SBC 303 / 304 و CIRIA C760","fg":"#475569","al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"أولاً: الخصائص الهندسية لمنظومة خوازيق السند المتداخلة (Secant Piles Geometry)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"قطر خازوق السند الاسمي (Pile Diameter D):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C4","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D4","v":"متر","al":"center"},{"c":"E4","v":"قطر البريمة والأسطوانة المستخدم في الحفر (800 مم)","fg":"#475569"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"المسافة بين محاور الخوازيق (Center-to-Center Spacing s):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C5","v":0.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":"متر","al":"center"},{"c":"E5","v":"المسافة بين سنتر كل خازوقين متتاليين (650 مم)","fg":"#475569"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"مقدار التداخل الأفقي الصافي (Pile Overlap delta):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C6","v":0.15,"f":"=C4-C5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":"متر","al":"center"},{"c":"E6","v":"قيمة التداخل لعزل تسرب المياه ومنع خروج الرمل (150 مم)","fg":"#475569"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"عمق الحفر الكلي المطلوب (Excavation Depth H):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C7","v":12.5,"f":"='إعدادات المشروع والتربة'!D9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":"متر","al":"center"},{"c":"E7","v":"عمق الحفر حتى منسوب التأسيس الفعلي","fg":"#475569"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"عمق التغريد أسفل قاع الحفر (Embedment Depth D_emb):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C8","v":6.5,"f":"=ROUND(C7*0.52, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":"متر","al":"center"},{"c":"E8","v":"عمق اختراق الخازوق في طبقة التأسيس لمنع الانزلاق والـ Kick-out","fg":"#475569"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"الطول الإجمالي للخازوق (Total Pile Length L_pile):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C9","v":19,"f":"=C7+C8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":"متر","al":"center"},{"c":"E9","v":"الطول الكلي المنفذ من رأس الخازوق وحتى القاع","fg":"#475569"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"محيط حفرة الموقع المطلوب سنده (Perimeter Length L):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C10","v":160,"f":"='إعدادات المشروع والتربة'!D10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":"متر طولي","al":"center"},{"c":"E10","v":"مجموع أطوال واجهات وجوانب الحفر","fg":"#475569"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"إجمالي عدد خوازيق السند الإجمالي (Total Piles Count):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C11","v":247,"f":"=ROUNDUP(C10/C5, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":"خازوق","al":"center"},{"c":"E11","v":"مجموع الخوازيق الأولية والثانوية المحيطة بالموقع","fg":"#475569"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"عدد الخوازيق الأولية غير المسلحة (Primary / Female Piles):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C12","v":124,"f":"=ROUNDUP(C11/2, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":"خازوق","al":"center"},{"c":"E12","v":"خوازيق تصب بخرسانة ضعيفة أولاً لتأمين العزل والتداخل","fg":"#475569"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"عدد الخوازيق الثانوية المسلحة (Secondary / Male Piles):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C13","v":123,"f":"=C11-C12","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":"خازوق","al":"center"},{"c":"E13","v":"خوازيق مسلحة بقفص حديدي تحفر بين الأولية وتقطع في جوانبها","fg":"#475569"}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ثانياً: حساب قوى الضغط الجانبي وعزوم الانحناء القصوى (Lateral Pressures & Bending Moments)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"عدد مستويات التدعيم بمرابط التربة (Anchor Levels):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C16","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":"مستويات","al":"center"},{"c":"E16","v":"3 صفوف مرابط عند المناسيب (-2.5م، -6.5م، -9.5م)","fg":"#475569"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"المسافة الرأسية بين مستويات المرابط (Vertical Spacing):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C17","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":"متر","al":"center"},{"c":"E17","v":"توزيع منتظم للضغط لمنع حدوث عزوم كابولية ضخمة","fg":"#475569"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"ضغط الحمل السطحي الفعال على الجدار (Sigma_a_q):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C18","v":7.22,"f":"='إعدادات المشروع والتربة'!D13*'إعدادات المشروع والتربة'!F17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":"كيلونيوتن/م²","al":"center"},{"c":"E18","v":"قيمة ضغط الحمل الحي المحاذي لسطح الأرض الطبيعية","fg":"#475569"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"ضغط المياه الهيدروستاتيكي عند قاع الحفر (Water Pressure u):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C19","v":78.48,"f":"='إعدادات المشروع والتربة'!D12*('إعدادات المشروع والتربة'!D9-'إعدادات المشروع والتربة'!D11)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":"كيلونيوتن/م²","al":"center"},{"c":"E19","v":"ضغط عمود الماء الحر خلف الجدار دون نظام النزح","fg":"#475569"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"عزم الانحناء التشغيلي الأقصى للمتر الطولي (M_max_service):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C20","v":345,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":"كيلونيوتن.م/م","al":"center"},{"c":"E20","v":"العزم الأقصى المحسوب من التحليل الإنشائي للمتر الطولي","fg":"#475569"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"عزم الانحناء الأقصى للخازوق الثانوي الواحد (M_service_pile):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C21","v":224.25,"f":"=C20*C5","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":"كيلونيوتن.م","al":"center"},{"c":"E21","v":"العزم الواقع على قطاع الخازوق الثانوي (M_max * s)","fg":"#475569"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"عزم الانحناء التصميمي الأقصى المصعد (Ultimate Moment M_u):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C22","v":358.8,"f":"=C21*1.6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":"كيلونيوتن.م","al":"center"},{"c":"E22","v":"معامل تصعيد الأحمال وفق الكود السعودي SBC 304","fg":"#475569"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"قوة القص التصميمية القصوى للخازوق (Ultimate Shear V_u):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C23","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":"كيلونيوتن","al":"center"},{"c":"E23","v":"قوة القص المؤثرة عند منسوب كمرات التوزيع السفلية","fg":"#475569"}]},{"r":24,"h":28.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":""},{"c":"C24","v":""},{"c":"D24","v":""},{"c":"E24","v":""}]},{"r":25,"h":38.0,"cells":[{"c":"A25","v":"ثالثاً: تصميم قطاع الخرسانة المسلحة للخازوق الثانوي (RC Pile Section Design per SBC 304)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"رتبة الخرسانة المميزة (Concrete Compressive Strength f'c):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C26","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D26","v":"نيوتن/مم² (MPa)","al":"center"},{"c":"E26","v":"مقاومة ضغط أسطوانية مميزة C35/45 عند عمر 28 يوماً","fg":"#475569"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"إجهاد خضوع حديد التسليح (Steel Yield Strength f_y):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C27","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D27","v":"نيوتن/مم² (MPa)","al":"center"},{"c":"E27","v":"حديد تسليح مشوه عالي المقاومة متوافق مع كود SBC 304","fg":"#475569"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"الغطاء الخرساني الصافي للتسليح (Concrete Cover):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C28","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D28","v":"ملم","al":"center"},{"c":"E28","v":"غطاء خرساني كثيف مدعوم بسنترالايزر للحماية من الأملاح","fg":"#475569"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"العمق الفعال لقطاع الخازوق (Effective Depth d):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C29","v":725,"f":"=C4*1000-C28","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D29","v":"ملم","al":"center"},{"c":"E29","v":"العمق من ألياف الضغط القصوى حتى مركز حديد الشد","fg":"#475569"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"نسبة التسليح الطولي التصميمية (Reinforcement Ratio rho):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C30","v":0.0095,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D30","v":"نسبة (0.95%)","al":"center"},{"c":"E30","v":"نسبة تسليح مثالية تتراوح بين 0.8% إلى 2.0% للقطاعات الدائرية","fg":"#475569"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"مساحة حديد التسليح الطولي المطلوبة (Required As):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C31","v":4775,"f":"=ROUND(PI()*(C4*1000/2)^2*C30, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D31","v":"ملم²","al":"center"},{"c":"E31","v":"المساحة الكلية المطلوبة لأسياخ التسليح الرأسية","fg":"#475569"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"قطر سيخ التسليح الطولي المختار (Bar Diameter Phi):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C32","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D32","v":"ملم","al":"center"},{"c":"E32","v":"أسياخ قطر 20 مم موزعة بانتظام على محيط الدائرة","fg":"#475569"}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"عدد أسياخ التسليح الطولي في القفص (Number of Bars n):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C33","v":16,"f":"=ROUNDUP(C31/(PI()*(C32/2)^2), 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D33","v":"سيخ","al":"center"},{"c":"E33","v":"عدد الأسياخ الرأسية المنتظمة داخل القفص الحديدي (16 سيخ)","fg":"#475569"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"مساحة التسليح الفعلي المنفذ (Provided As):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C34","v":5027,"f":"=ROUND(C33*PI()*(C32/2)^2, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D34","v":"ملم²","al":"center"},{"c":"E34","v":"مساحة الحديد الفعلي تتجاوز المساحة المطلوبة بنجاح (Safe)","fg":"#475569"}]},{"r":35,"h":52.0,"cells":[{"c":"A35","v":"حالة التحقق الإنشائي من كفاءة القطاع (Safety Check):","fg":"#1E293B","b":true,"cs":2},{"skip":true},{"c":"C35","v":"آمن ومحقق للكود الإنشائي (Safe)","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D35","v":"اعتماد","al":"center"},{"c":"E35","v":"القطاع الخرساني والتسليح محقق لاشتراطات الانحناء والقص","fg":"#475569"}]}]},{"name":"تفريد حديد الخوازيق والكمرة BBS","maxRow":16,"maxCol":7,"colWidths":[38.0,16.0,18.0,20.0,13.0,22.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر وتفريد حديد التسليح (Bar Bending Schedule - BBS)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حساب أطوال الأسياخ والكانات الحلزونية وأطواق التثبيت وكمرة التتويج Capping Beam وفق كود التفاصيل الإنشائية BS 8666 و SBC 304","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"العنصر الإنشائي وموضع السيخ","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"القطر Φ (مم)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"عدد الأسياخ بالعنصر","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"طول السيخ المفرد (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"وزن المتر الطولي (كجم/م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"إجمالي وزن العنصر (كجم)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"إجمالي الوزن الكلي (طن)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: أقفاص تسليح الخوازيق الثانوية (Secondary Piles Cages - 123 خازوق بطول 19.0م)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الأسياخ الطولية الرئيسية (Main Longitudinal Rebar)","fg":"#1E293B","b":true},{"c":"B5","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C5","v":16,"f":"='التصميم الجيوتقني والإنشائي'!C33","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D5","v":20.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":2.469,"f":"=ROUND((B5^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"F5","v":798,"f":"=ROUND(C5*D5*E5, 1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":98.15,"f":"=ROUND((F5*'التصميم الجيوتقني والإنشائي'!$C$13)/1000, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"الكانات الحلزونية المستمرة (Spiral Stirrups Phi 10 @ 150mm)","fg":"#1E293B","b":true},{"c":"B6","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C6","v":127,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":2.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0.617,"f":"=ROUND((B6^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"F6","v":160.6,"f":"=ROUND(C6*D6*E6, 1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":19.75,"f":"=ROUND((F6*'التصميم الجيوتقني والإنشائي'!$C$13)/1000, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"أطواق التقوية والتثبيت الداخلية (Internal Stiffener Rings)","fg":"#1E293B","b":true},{"c":"B7","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C7","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":1.58,"f":"=ROUND((B7^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"F7","v":31.6,"f":"=ROUND(C7*D7*E7, 1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":3.89,"f":"=ROUND((F7*'التصميم الجيوتقني والإنشائي'!$C$13)/1000, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"أشاير ربط رأس الخازوق بكمرة التتويج (Dowel Bars into Cap)","fg":"#1E293B","b":true},{"c":"B8","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C8","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":1.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":2.469,"f":"=ROUND((B8^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"F8","v":49.4,"f":"=ROUND(C8*D8*E8, 1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":6.08,"f":"=ROUND((F8*'التصميم الجيوتقني والإنشائي'!$C$13)/1000, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"إجمالي حديد أقفاص الخوازيق الثانوية بالكامل (طن):","bg":"#F1F5F9","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G9","v":127.87,"f":"=SUM(G5:G8)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"ثانياً: حديد تسليح كمرة التتويج الرابطة (Capping Beam - قطاع 1000 × 800 مم بطول 160م)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"حديد التسليح الطولي السفلي (Bottom Longitudinal Rebar)","fg":"#1E293B","b":true},{"c":"B11","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":168,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":2.469,"f":"=ROUND((B11^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"F11","v":3318.3,"f":"=ROUND(C11*D11*E11, 1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":3.32,"f":"=ROUND(F11/1000, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"حديد التسليح الطولي العلوي (Top Longitudinal Rebar)","fg":"#1E293B","b":true},{"c":"B12","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C12","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":168,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":2.469,"f":"=ROUND((B12^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"F12","v":3318.3,"f":"=ROUND(C12*D12*E12, 1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":3.32,"f":"=ROUND(F12/1000, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"حديد الانكماش الجانبي للبرندات (Side Skin Reinforcement)","fg":"#1E293B","b":true},{"c":"B13","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C13","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":166,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":1.58,"f":"=ROUND((B13^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"F13","v":1573.7,"f":"=ROUND(C13*D13*E13, 1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":1.57,"f":"=ROUND(F13/1000, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"الكانات المقفولة ذات الأربعة فروع (Closed 4-Leg Stirrups)","fg":"#1E293B","b":true},{"c":"B14","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"C14","v":1067,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.889,"f":"=ROUND((B14^2)/162, 3)","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"F14","v":3225.1,"f":"=ROUND(C14*D14*E14, 1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":3.23,"f":"=ROUND(F14/1000, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"إجمالي حديد كمرة التتويج الرابطة Capping Beam (طن):","bg":"#F1F5F9","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G15","v":11.44,"f":"=SUM(G11:G14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":44.0,"cells":[{"c":"A16","v":"الإجمالي الكلي لكميات حديد التسليح للمشروع (الخوازيق + كمرة التتويج) بالطن:","bg":"#FEF08A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G16","v":139.31,"f":"=G9+G15","bg":"#FEF08A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"حصر كميات الأعمال بالتفصيل QTO","maxRow":19,"maxCol":9,"colWidths":[12.0,46.0,12.0,14.0,16.0,13.0,13.0,22.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"دفتر حصر كميات بنود سند جوانب الحفر وخوازيق السند (Quantity Takeoff - QTO)","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"الحصر الهندسي التفصيلي للأعمال الترابية، حوائط التوجيه، الخرسانات العادية والمسلحة، الحديد، مرابط التربة، والدعامات وفق معايير الحصر POMI و CESMM4","fg":"#475569","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"رقم البند","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"توصيف بند العمل الإنشائي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"العدد","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"الطول (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"العرض (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"العمق/الارتفاع (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H3","v":"إجمالي الكمية الهندسية","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I3","v":"معادلة الحصر والملاحظات","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"01","fg":"#1E293B","b":true,"al":"center"},{"c":"B4","v":"حفر خندق حائط التوجيه Guide Wall لجهتي الخازوق"},{"c":"C4","v":"م³","al":"center"},{"c":"D4","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E4","v":160,"f":"='إعدادات المشروع والتربة'!D10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F4","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G4","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H4","v":192,"f":"=ROUND(D4*E4*F4*G4, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I4","v":"حفر خندق التوجيه بالمتر المكعب","fg":"#475569"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"02","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"خرسانة مسلحة لحائطي التوجيه Guide Wall C30"},{"c":"C5","v":"م³","al":"center"},{"c":"D5","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":160,"f":"='إعدادات المشروع والتربة'!D10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":64,"f":"=ROUND(D5*E5*F5*G5, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":"حائطان خرسانيان سمك 20 سم لكل متر","fg":"#475569"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"03","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"حفر وتخريم خوازيق السند الإجمالية بالبريمة CFA"},{"c":"C6","v":"م.ط","al":"center"},{"c":"D6","v":247,"f":"='التصميم الجيوتقني والإنشائي'!C11","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":19,"f":"='التصميم الجيوتقني والإنشائي'!C9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":4693,"f":"=ROUND(D6*E6, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":"إجمالي أطوال الحفر الرأسي للخوازيق","fg":"#475569"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"04","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"خرسانة ضعيفة للخوازيق الأولية (Primary Piles)"},{"c":"C7","v":"م³","al":"center"},{"c":"D7","v":124,"f":"='التصميم الجيوتقني والإنشائي'!C12","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":19,"f":"='التصميم الجيوتقني والإنشائي'!C9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0.502655,"f":"=PI()*('التصميم الجيوتقني والإنشائي'!C4/2)^2","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"G7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":1184.26,"f":"=ROUND(D7*E7*F7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":"مكعبات صب الخرسانة الأولية غير المسلحة","fg":"#475569"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"05","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"خرسانة مسلحة C35 للخوازيق الثانوية (Secondary Piles)"},{"c":"C8","v":"م³","al":"center"},{"c":"D8","v":123,"f":"='التصميم الجيوتقني والإنشائي'!C13","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":19,"f":"='التصميم الجيوتقني والإنشائي'!C9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0.502655,"f":"=PI()*('التصميم الجيوتقني والإنشائي'!C4/2)^2","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"G8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":1174.7,"f":"=ROUND(D8*E8*F8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":"مكعبات صب الخرسانة المسلحة الجاهزة","fg":"#475569"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"06","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"حديد تسليح أقفاص الخوازيق الثانوية (Secondary Rebar)"},{"c":"C9","v":"طن","al":"center"},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":127.87,"f":"='تفريد حديد الخوازيق والكمرة BBS'!G9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":"محسوب بدقة من شيت تفريد الحديد BBS","fg":"#475569"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"07","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"تكسير رؤوس الخوازيق وضبط منسوب كمرة التتويج"},{"c":"C10","v":"م.ط","al":"center"},{"c":"D10","v":247,"f":"='التصميم الجيوتقني والإنشائي'!C11","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":247,"f":"=ROUND(D10*E10, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":"تكسير 1.0م من رأس كل خازوق لكشف الأشاير","fg":"#475569"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"08","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"خرسانة مسلحة لكمرة التتويج الرابطة Capping Beam"},{"c":"C11","v":"م³","al":"center"},{"c":"D11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":160,"f":"='إعدادات المشروع والتربة'!D10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":128,"f":"=ROUND(D11*E11*F11*G11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":"صب كمرة التتويج C35 بكامل محيط الموقع","fg":"#475569"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"09","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"حديد تسليح كمرة التتويج الرابطة (Cap Rebar)"},{"c":"C12","v":"طن","al":"center"},{"c":"D12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":11.44,"f":"='تفريد حديد الخوازيق والكمرة BBS'!G15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":"محسوب بدقة من شيت تفريد الحديد BBS","fg":"#475569"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"10","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"ثقب وتركيب مرابط التربة مسبقة الشد Ground Anchors"},{"c":"C13","v":"م.ط","al":"center"},{"c":"D13","v":192,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":4224,"f":"=ROUND(D13*E13, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":"3 مستويات مرابط بطول 22م للمربط الواحد","fg":"#475569"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"11","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"حقن مونة الأسمنت لمرابط التربة Grouting"},{"c":"C14","v":"م³","al":"center"},{"c":"D14","v":192,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.017671,"f":"=PI()*(0.15/2)^2","al":"center","nf":"#,##0.000;\\(#,##0.000\\);\"-\""},{"c":"G14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":74.64,"f":"=ROUND(D14*E14*F14, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":"حقن مائل بمونة غير منكمشة قطر 150 مم","fg":"#475569"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"12","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"شد واختبار مرابط التربة Stressing & Proof Test"},{"c":"C15","v":"عدد","al":"center"},{"c":"D15","v":192,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":192,"f":"=D15","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":"اختبار التحميل والشد لجميع المرابط المنفذة","fg":"#475569"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"13","fg":"#1E293B","b":true,"al":"center"},{"c":"B16","v":"كمرات التوزيع والدعامات الفولاذية Walers 2xHEB300"},{"c":"C16","v":"طن","al":"center"},{"c":"D16","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":160,"f":"='إعدادات المشروع والتربة'!D10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0.214,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":102.72,"f":"=ROUND(D16*E16*F16, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":"3 خطوط كمرات فولاذية بوزن 214 كجم/م","fg":"#475569"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"14","fg":"#1E293B","b":true,"al":"center"},{"c":"B17","v":"خرسانة مقذوفة وشبك صلب بين فواصل الخوازيق Shotcrete"},{"c":"C17","v":"م²","al":"center"},{"c":"D17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":160,"f":"='إعدادات المشروع والتربة'!D10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":12.5,"f":"='إعدادات المشروع والتربة'!D9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":2000,"f":"=ROUND(E17*F17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":"تغطية واجهة الحفر لمنع تساقط الرمل بين الخوازيق","fg":"#475569"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"15","fg":"#1E293B","b":true,"al":"center"},{"c":"B18","v":"أنابيب ومصافي تصريف الرشح Weep Holes Dia 75mm"},{"c":"C18","v":"عدد","al":"center"},{"c":"D18","v":107,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":107,"f":"=D18","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":"مواسير رشح كل 3.0م على مستويين","fg":"#475569"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"16","fg":"#1E293B","b":true,"al":"center"},{"c":"B19","v":"مراقبة ورصد الميول بأنابيب الإنكلينوميتر Inclinometer"},{"c":"C19","v":"شهر","al":"center"},{"c":"D19","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":6,"f":"=D19","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":"متابعة أسبوعية خلال 6 أشهر حتى إتمام القبو","fg":"#475569"}]}]},{"name":"مقايسة الأسعار والتكاليف BOQ","maxRow":23,"maxCol":7,"colWidths":[12.0,46.0,12.0,18.0,13.0,24.0,36.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الكميات والأسعار التقديرية التنافسية لأعمال سند جوانب الحفر (Priced BOQ)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"ربط تلقائي 100% بين كميات الحصر الهندسي (QTO) وأسعار البنود (Unit Rates) مع احتساب المصاريف الإدارية وهوامش الأرباح والضريبة","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"رقم البند","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"توصيف بند العمل بالمقايسة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"الوحدة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"الكمية المحصورة","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"سعر الوحدة (SAR)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"إجمالي القيمة التقديرية (SAR)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"ملاحظات الاستشاري والتسعير","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"01","fg":"#1E293B","b":true,"al":"center"},{"c":"B4","v":"أعمال حفر خندق وصب حوائط التوجيه Guide Walls"},{"c":"C4","v":"م.ط","al":"center"},{"c":"D4","v":160,"f":"='إعدادات المشروع والتربة'!D10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E4","v":380,"f":"='إعدادات المشروع والتربة'!D23","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F4","v":60800,"f":"=ROUND(D4*E4, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G4","v":"شامل الخرسانة والحديد وضبط المسار","fg":"#475569"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"02","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"حفر خوازيق السند الأولية والثانوية بالبريمة CFA"},{"c":"C5","v":"م.ط","al":"center"},{"c":"D5","v":4693,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H6","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":260,"f":"='إعدادات المشروع والتربة'!D24","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":1220180,"f":"=ROUND(D5*E5, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":"شامل نقل نواتج الحفر للمقالب العمومية","fg":"#475569"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"03","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"توريد وصب خرسانة ضعيفة للخوازيق الأولية Primary"},{"c":"C6","v":"م³","al":"center"},{"c":"D6","v":1184.26,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H7","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":230,"f":"='إعدادات المشروع والتربة'!D25","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":272379.8,"f":"=ROUND(D6*E6, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":"خرسانة بنتونيت أو أسمنتية ضعيفة","fg":"#475569"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"04","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"توريد وصب خرسانة مسلحة C35 للخوازيق الثانوية"},{"c":"C7","v":"م³","al":"center"},{"c":"D7","v":1174.7,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H8","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":340,"f":"='إعدادات المشروع والتربة'!D26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":399398,"f":"=ROUND(D7*E7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":"خرسانة عالية الإجهاد مع الملدنات","fg":"#475569"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"05","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"توريد وتصنيع وإنزال حديد تسليح أقفاص الخوازيق"},{"c":"C8","v":"طن","al":"center"},{"c":"D8","v":127.87,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":3650,"f":"='إعدادات المشروع والتربة'!D27","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":466725.5,"f":"=ROUND(D8*E8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":"حديد عالي المقاومة فئة 420 والكانات","fg":"#475569"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"06","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"تكسير رؤوس الخوازيق وضبط المناسيب Pile Chipping"},{"c":"C9","v":"م.ط","al":"center"},{"c":"D9","v":247,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":120,"f":"='إعدادات المشروع والتربة'!D28","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":29640,"f":"=ROUND(D9*E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"إزالة الخرسانة الزائدة وتنظيف الأشاير","fg":"#475569"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"07","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"خرسانة مسلحة لكمرة التتويج Capping Beam C35"},{"c":"C10","v":"م³","al":"center"},{"c":"D10","v":128,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":480,"f":"='إعدادات المشروع والتربة'!D29","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":61440,"f":"=ROUND(D10*E10, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"شاملة أعمال النجارة والصب والمعالجة","fg":"#475569"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"08","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"توريد وتركيب حديد تسليح كمرة التتويج الرابطة"},{"c":"C11","v":"طن","al":"center"},{"c":"D11","v":11.44,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":3700,"f":"='إعدادات المشروع والتربة'!D30","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":42328,"f":"=ROUND(D11*E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"تسليح رئيسي وبرندات وكانات مقفولة","fg":"#475569"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"09","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"حفر وتثبيت واختبار مرابط التربة Ground Anchors"},{"c":"C12","v":"م.ط","al":"center"},{"c":"D12","v":4224,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":310,"f":"='إعدادات المشروع والتربة'!D31","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":1309440,"f":"=ROUND(D12*E12, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"3 مستويات مرابط شاملة الشد والمراقبة","fg":"#475569"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"10","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"كمرات التوزيع والدعامات الفولاذية Walers 2xHEB300"},{"c":"C13","v":"طن","al":"center"},{"c":"D13","v":102.72,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":5400,"f":"='إعدادات المشروع والتربة'!D32","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":554688,"f":"=ROUND(D13*E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"توريد وتركيب وتفكيك بعد صب القبو","fg":"#475569"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"11","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"خرسانة مقذوفة وشبك صلب Shotcrete & Wire Mesh"},{"c":"C14","v":"م²","al":"center"},{"c":"D14","v":2000,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":115,"f":"='إعدادات المشروع والتربة'!D33","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":230000,"f":"=ROUND(D14*E14, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"سد الفواصل بين الخوازيق ومنع تسرب الرمال","fg":"#475569"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"12","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"أنابيب ومصافي تصريف رشح المياه Weep Holes"},{"c":"C15","v":"عدد","al":"center"},{"c":"D15","v":107,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":85,"f":"='إعدادات المشروع والتربة'!D34","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":9095,"f":"=ROUND(D15*E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"مواسير PVC مثقبة بفلتر جيوتكستايل","fg":"#475569"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"13","fg":"#1E293B","b":true,"al":"center"},{"c":"B16","v":"اختبارات سلامة واستمرارية الخوازيق PIT (ASTM D5882)"},{"c":"C16","v":"نقطة","al":"center"},{"c":"D16","v":247,"f":"='التصميم الجيوتقني والإنشائي'!C11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":180,"f":"='إعدادات المشروع والتربة'!D35","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":44460,"f":"=ROUND(D16*E16, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"فحص بالموجات الصوتية لكافة الخوازيق","fg":"#475569"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"14","fg":"#1E293B","b":true,"al":"center"},{"c":"B17","v":"رصد ومراقبة ميول الجدار بالإنكلينوميتر شهرياً"},{"c":"C17","v":"شهر","al":"center"},{"c":"D17","v":6,"f":"='حصر كميات الأعمال بالتفصيل QTO'!H19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":3500,"f":"='إعدادات المشروع والتربة'!D36","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":21000,"f":"=ROUND(D17*E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"قراءات دورية أسبوعية وتوثيق دوري","fg":"#475569"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"إجمالي التكاليف المباشرة للأعمال الإنشائية (Total Direct Cost - TDC):","bg":"#F1F5F9","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":4721574.3,"f":"=SUM(F4:F17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"مجموع قيم البنود من 1 إلى 14","fg":"#475569"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"المصاريف الموقعية والإدارية غير المباشرة (Site Overheads):","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F19","v":377725.94,"f":"=ROUND(F18*'إعدادات المشروع والتربة'!$D$39, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":"8.0% تكاليف الإشراف والمعدات والمختبر","fg":"#475569"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"أرباح المقاول ومخاطر تقلبات التنفيذ (Profit & Risk Margin):","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F20","v":566588.92,"f":"=ROUND(F18*'إعدادات المشروع والتربة'!$D$40, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":"12.0% هامش أرباح مقاول الأساسات","fg":"#475569"}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"إجمالي قيمة العطاء التقديرية قبل ضريبة القيمة المضافة:","bg":"#F1F5F9","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F21","v":5665889.16,"f":"=F18+F19+F20","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":"القيمة الصافية الخاضعة للضريبة","fg":"#475569"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"قيمة ضريبة القيمة المضافة (VAT 15%):","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F22","v":849883.37,"f":"=ROUND(F21*'إعدادات المشروع والتربة'!$D$41, 2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":"15.0% وفق نظام هيئة الزكاة والضريبة","fg":"#475569"}]},{"r":23,"h":46.0,"cells":[{"c":"A23","v":"الإجمالي الكلي النهائي لمقايسة أعمال سند جوانب الحفر شاملة الضريبة (SAR):","bg":"#FEF08A","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F23","v":6515772.53,"f":"=F21+F22","bg":"#FEF08A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":"القيمة الإجمالية للعطاء النهائي","fg":"#475569"}]}]},{"name":"خطة ضبط الجودة والسلامة ITP","maxRow":15,"maxCol":7,"colWidths":[34.0,22.0,30.0,38.0,20.0,24.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"خطة الفحص والاختبار وضبط الجودة واشتراطات السلامة (ITP & QA/QC Checklist)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"قائمة الفحص الميداني لاستلام خوازيق السند، اختبارات النزاهة PIT، شد المرابط، ومراقبة الميول وفق SBC 303 و ASTM D5882 و OSHA 1926","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"مرحلة العمل ونقطة التفتيش","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"المعيار والكود المرجعي","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"طريقة الفحص والاختبار","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"حدود القبول والتفاوت المسموح (Tolerance)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"معدل التكرار والفحص","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"المسؤول عن التفتيش","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"حالة المطابقة والاعتماد","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"1. استلام حوائط التوجيه Guide Walls","fg":"#1E293B","b":true},{"c":"B4","v":"SBC 303 / CIRIA C760","al":"center"},{"c":"C4","v":"مساحي بالمحطة الشاملة Total Station"},{"c":"D4","v":"انحراف المحور أقصاه ±15 ملم، عرض القناة D+50ملم"},{"c":"E4","v":"لكل 20 متر طولي","al":"center"},{"c":"F4","v":"مهندس المساحة والاستشاري","al":"center"},{"c":"G4","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"2. رأسية وشاقولية البريمة أثناء الحفر","fg":"#1E293B","b":true},{"c":"B5","v":"BS EN 1536 / SBC 303","al":"center"},{"c":"C5","v":"ميزان شاقولي إلكتروني بحفار CFA"},{"c":"D5","v":"الميل الرأسي لا يتجاوز 1:100 (1.0%) لمنع الانفصال"},{"c":"E5","v":"مستمر لكل خازوق","al":"center"},{"c":"F5","v":"مشغل الحفار ومراقب الجودة","al":"center"},{"c":"G5","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"3. عمق الحفر ونظافة قاع الخازوق","fg":"#1E293B","b":true},{"c":"B6","v":"SBC 303 / ACI 336","al":"center"},{"c":"C6","v":"شريط قياس ثقيل مع كشف ترسبات الرمل"},{"c":"D6","v":"العمق الفعلي >= العمق التصميمي (19.0م)"},{"c":"E6","v":"100% من الخوازيق","al":"center"},{"c":"F6","v":"مهندس الموقع والاستشاري","al":"center"},{"c":"G6","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"4. زمن تداخل الخوازيق الأولية (Overlap)","fg":"#1E293B","b":true},{"c":"B7","v":"مواصفات الخرسانة البطيئة","al":"center"},{"c":"C7","v":"متابعة زمن الشك الابتدائي للخرسانة"},{"c":"D7","v":"حفر الثانوية خلال 24-48 ساعة قبل التصلب التام"},{"c":"E7","v":"لكل خازوق ثانوي","al":"center"},{"c":"F7","v":"المكتب الفني وضبط الجودة","al":"center"},{"c":"G7","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"5. استلام قفص حديد التسليح والسنترالايزر","fg":"#1E293B","b":true},{"c":"B8","v":"SBC 304 / BS 8666","al":"center"},{"c":"C8","v":"فحص مقاسات الأقطار وربط الكانات"},{"c":"D8","v":"مباعدات خرسانية/بلاستيكية كل 2.5م غطاء 75ملم"},{"c":"E8","v":"100% من الأقفاص","al":"center"},{"c":"F8","v":"مهندس الجودة والاستشاري","al":"center"},{"c":"G8","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"6. اختبارات هبوط الخرسانة الطازجة Slump","fg":"#1E293B","b":true},{"c":"B9","v":"ASTM C143 / SBC 304","al":"center"},{"c":"C9","v":"مخروط الهبوط واختبار التدفق Flow"},{"c":"D9","v":"هبوط خرسانة الصب 180 - 220 ملم لسهولة التدفق"},{"c":"E9","v":"لكل سيارة خرسانة جاهزة","al":"center"},{"c":"F9","v":"مختبر فحص المواد بالموقع","al":"center"},{"c":"G9","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"7. صب الخرسانة بأنبوب التريمي Tremie Pipe","fg":"#1E293B","b":true},{"c":"B10","v":"BS EN 1536 / ACI 304","al":"center"},{"c":"C10","v":"إنزال الأنبوب وضمان الغمر الدائم"},{"c":"D10","v":"غمر أنبوب التريمي بما لا يقل عن 2.0م داخل الخرسانة"},{"c":"E10","v":"أثناء كامل عملية الصب","al":"center"},{"c":"F10","v":"مهندس الصب والاستشاري","al":"center"},{"c":"G10","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"8. اختبار سلامة واستمرارية الخوازيق PIT","fg":"#1E293B","b":true},{"c":"B11","v":"ASTM D5882 / SBC 303","al":"center"},{"c":"C11","v":"موجات صوتية منخفضة الإجهاد Sonic Echo"},{"c":"D11","v":"سلامة قطاع الخازوق وعدم وجود اختناقات أو تعشيش"},{"c":"E11","v":"100% من الخوازيق","al":"center"},{"c":"F11","v":"مختبر جيوتقني مستقل","al":"center"},{"c":"G11","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"9. اختبار شد وتثبيت مرابط التربة Proof Test","fg":"#1E293B","b":true},{"c":"B12","v":"BS EN 1537 / FHWA","al":"center"},{"c":"C12","v":"جاك هيدروليكي مع ساعة قياس الاستطالة"},{"c":"D12","v":"تحمل 1.25 إلى 1.50 مرة حمل التشغيل وثبات الضغط"},{"c":"E12","v":"10% فحص شامل و100% ضبط","al":"center"},{"c":"F12","v":"خبير شد المرابط والاستشاري","al":"center"},{"c":"G12","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"10. مراقبة إزاحة الجدار بالإنكلينوميتر","fg":"#1E293B","b":true},{"c":"B13","v":"CIRIA C760 / SBC 303","al":"center"},{"c":"C13","v":"حساس إنكلينوميتر داخل الأنابيب المخددة"},{"c":"D13","v":"حد التحذير 15 ملم، وحد الإيقاف والتدخل 25 ملم"},{"c":"E13","v":"أسبوعياً وبشكل دوري","al":"center"},{"c":"F13","v":"استشاري المراقبة الجيوتقنية","al":"center"},{"c":"G13","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"11. رش الخرسانة المقذوفة Shotcrete بين الفواصل","fg":"#1E293B","b":true},{"c":"B14","v":"ACI 506.2 / SBC 304","al":"center"},{"c":"C14","v":"رش مضغوط مع شبك صلب مجلفن"},{"c":"D14","v":"سمك لا يقل عن 75 ملم مع استواء تام للسطح"},{"c":"E14","v":"كافة فواصل الحفر الظاهرة","al":"center"},{"c":"F14","v":"مقاول التنفيذ ومراقب الجودة","al":"center"},{"c":"G14","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"12. اشتراطات السلامة وسند جوانب الحفر","fg":"#1E293B","b":true},{"c":"B15","v":"OSHA 1926 Subpart P","al":"center"},{"c":"C15","v":"فحص حواجز الحماية وممرات النجاة وسلالم الخروج"},{"c":"D15","v":"حاجز بارتفاع 1.1م، مخرج طوارئ كل 15م، منع التشوين"},{"c":"E15","v":"يومياً قبل بدء العمل","al":"center"},{"c":"F15","v":"مسؤول السلامة والصحة المهنية","al":"center"},{"c":"G15","v":"مطابق ومحقق للشروط","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center"}]}]}]}