{"slug":"dewatering-costs-qto","sheets":[{"name":"إعدادات_المشروع_والهيدرولوجيا","maxRow":21,"maxCol":5,"colWidths":[46.0,24.0,22.0,28.0,62.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"بيانات المشروع والاشتراطات الهيدرولوجية لتصميم نزح المياه الجوفية (Dewatering Setup)","bg":"#1E3A8A","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":"شيت هندسي تشغيلي لحساب معدلات التدفق وتصميم شبكات الآبار العميقة والإبر الارتوازية وتكلفة التشغيل 24/7 وفق كود SBC 303 و CIRIA C750","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"1. البيانات العامة للمشروع وموقع الحفر (Project Identification)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"اسم المشروع الإنشائي:","b":true},{"c":"B5","v":"مشروع إنشاء المجمع السكني والتجاري مع بدرومين تحت الأرض","fg":"#1E293B"},{"c":"C5","v":"كود النموذج الهندسي:","b":true},{"c":"D5","v":"BOQ-ENG-022","fg":"#1E293B","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"الموقع العام والمدينة:","b":true},{"c":"B6","v":"جدة - الواجهة البحرية (منطقة مياه جوفية مرتفعة)","fg":"#1E293B"},{"c":"C6","v":"تاريخ إعداد الدراسة:","b":true},{"c":"D6","v":"أكتوبر 2026","fg":"#1E293B","cs":2},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"المالك / المطور العقاري:","b":true},{"c":"B7","v":"شركة التطوير العقاري الساحلية","fg":"#1E293B"},{"c":"C7","v":"الاستشاري الجيوتقني المشرف:","b":true},{"c":"D7","v":"مكتب دراسات ميكانيكا التربة والأساسات","fg":"#1E293B","cs":2},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"المقاول العام للمشروع:","b":true},{"c":"B8","v":"مجموعة المقاولات الهندسية الكبرى","fg":"#1E293B"},{"c":"C8","v":"مهندس الموقع والنزح:","b":true},{"c":"D8","v":"م. محمد سامي (مهندس جيوتقني)","fg":"#1E293B","cs":2},{"skip":true}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"الكود المرجعي لتصميم النزح:","b":true},{"c":"B9","v":"كود البناء السعودي SBC 303 ودليل CIRIA C750 البريطاني","fg":"#1E293B"},{"c":"C9","v":"حالة الشيت والمراجعة:","b":true},{"c":"D9","v":"قالب تشغيلي جاهز للتطبيق والتسعير","fg":"#1E293B","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"2. الخصائص الهيدرولوجية وطبقات التربة ونفاذية المياه (Hydrogeological Baseline)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"المعامل الهيدرولوجي / الخاصية الجيوتقنية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"القيمة التصميمية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"وحدة القياس","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"المرجع الفني / طريقة التحديد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"الوصف الهندسي والمحددات التشغيلية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"معامل نفاذية التربة الحبيبية (Permeability k)","bg":"#F8FAFC","b":true},{"c":"B13","v":0.00025,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00E+00"},{"c":"C13","v":"متر / ثانية (m/s)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D13","v":"Pumping Test (ASTM D4050)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E13","v":"رمل خشن ومتوسط مع حصى دقيق بنفاذية مائية عالية","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"منسوب سطح الأرض الطبيعية للموقع (NGL)","b":true},{"c":"B14","v":3.5,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C14","v":"متر عن سطح البحر","fg":"#1E293B","al":"center"},{"c":"D14","v":"مخططات المسح الطبوغرافي","b":true,"al":"center"},{"c":"E14","v":"المنسوب المرجعي العام لبدء أعمال الحفر والنزح","fg":"#1E293B"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"منسوب المياه الجوفية الأولي غير المضطرب (GWT)","bg":"#F8FAFC","b":true},{"c":"B15","v":1.2,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C15","v":"متر عن سطح البحر","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D15","v":"قراءات البيزومترات الموقعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E15","v":"المياه الجوفية على عمق 2.30 م من سطح الأرض الطبيعية","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"منسوب قاع الحفر النهائي لتأسيس اللبشة (FL)","b":true},{"c":"B16","v":-4.5,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"0.00E+00"},{"c":"C16","v":"متر عن سطح البحر","fg":"#1E293B","al":"center"},{"c":"D16","v":"المخططات الإنشائية للبدروم","b":true,"al":"center"},{"c":"E16","v":"عمق الحفر الإجمالي للمشروع = 8.00 أمتار تحت الأرض","fg":"#1E293B"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"منسوب خفض المياه المطلوب أسفل قاع الحفر","bg":"#F8FAFC","b":true},{"c":"B17","v":-5.5,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00E+00"},{"c":"C17","v":"متر عن سطح البحر","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D17","v":"SBC 303 (Min 0.5 - 1.0m)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E17","v":"خفض الماء بمقدار 1.0 متر أسفل قاع اللبشة لضمان جفاف تام","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"مقدار الخفض الكلي المطلوب للمياه (Total Drawdown s)","b":true},{"c":"B18","v":6.7,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C18","v":"متر صافي (m)","fg":"#1E293B","al":"center"},{"c":"D18","v":"حساب هندسي (GWT - Target)","b":true,"al":"center"},{"c":"E18","v":"المسافة الرأسية الإجمالية الواجب تفريغها من المياه","fg":"#1E293B"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"سمك الطبقة الحاملة للمياه الجوفية (Aquifer Thickness H)","bg":"#F8FAFC","b":true},{"c":"B19","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C19","v":"متر (m)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D19","v":"تقرير الجسات والآبار الاستكشافية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E19","v":"خزان جوفي غير محصور (Unconfined Aquifer) حتى الطبقة الصماء","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"معامل الأمان الهيدروليكي للتصميم (Factor of Safety)","b":true},{"c":"B20","v":1.4,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C20","v":"-","fg":"#1E293B","al":"center"},{"c":"D20","v":"CIRIA C750 Standard","b":true,"al":"center"},{"c":"E20","v":"معامل لتعويض التباين الموقعي وتقلبات المد والجزر","fg":"#1E293B"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"مدة مشروع النزح الجوفي المستمرة (Duration)","bg":"#F8FAFC","b":true},{"c":"B21","v":120,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"C21","v":"يوم تشغيل كامل (24/7)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D21","v":"الجدول الزمني لأعمال اللبشة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E21","v":"تشغيل متواصل بدون توقف حتى الانتهاء من عزل وصب سقف البدروم 2","bg":"#F8FAFC","fg":"#1E293B"}]}]},{"name":"لوحة_المؤشرات_والملخص_التنفيذي","maxRow":16,"maxCol":7,"colWidths":[16.0,52.0,22.0,20.0,24.0,22.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لمنظومة نزح المياه الجوفية","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":"ملخص معدلات التدفق المائي الكلي، عدد الآبار والمضخات الغاطسة المطلوبة، القدرة الكهربائية وإجمالي تكاليف المشروع","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"معدل التدفق المائي الكلي التصميمي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي عدد الآبار العميقة العاملة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"قدرة الضخ الإجمالية المركبة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"إجمالي التكلفة التقديرية للنزح","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":48.0,"cells":[{"c":"A5","v":0,"f":"=الحسابات_الهيدروليكية_للنزح!E18","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":0,"f":"=SUM(الحسابات_الهيدروليكية_للنزح!F8:F13)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":0,"f":"=SUM(الحسابات_الهيدروليكية_للنزح!J8:J13)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"G5","v":1132120,"f":"=SUM(تكاليف_النزح_والمصروفات!G8:G25)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"م³ / ساعة (Discharge Rate)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"بئر عميق + مضخات غاطسة","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"م³ / ساعة مع المضخات الاحتياطية","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"ريال سعودي (Capex + Opex)","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول ملخص توزيع قطاعات النزح الجوفي وأطوال الخطوط ومعدلات الضخ","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"كود القطاع","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان قطاع الحفر / حدود المشروع","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"طول الخط المحيطي (م)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"عدد الآبار العاملة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"تصرف القطاع (م³/ساعة)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"القدرة الكهربائية (kW)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"المضخات الاحتياطية (Standby)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"DW-SEC-01","b":true,"al":"center"},{"c":"B10","v":"الضلع الشمالي - محاذاة الشارع الرئيسي (Main Road Edge)","fg":"#1E293B"},{"c":"C10","v":75,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"D10","v":5,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E10","v":125,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":37.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G10","v":2,"in":true,"fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"DW-SEC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"الضلع الشرقي - محاذاة المبنى المجاور (Adjacent Tower Edge)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C11","v":60,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"D11","v":4,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E11","v":100,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":30,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G11","v":1,"in":true,"bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"DW-SEC-03","b":true,"al":"center"},{"c":"B12","v":"الضلع الجنوبي - منطقة مواقف السيارات المفتوحة","fg":"#1E293B"},{"c":"C12","v":75,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"D12","v":5,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E12","v":125,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":37.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G12","v":2,"in":true,"fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"DW-SEC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"الضلع الغربي - محاذاة حديقة الحي السكني","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C13","v":60,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"D13","v":4,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E13","v":100,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":30,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G13","v":1,"in":true,"bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"DW-SEC-05","b":true,"al":"center"},{"c":"B14","v":"الآبار الداخلية العميقة - أسفل اللبشة وبئر المصعد","fg":"#1E293B"},{"c":"C14","v":40,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"D14","v":3,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":75,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":22.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G14","v":1,"in":true,"fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"DW-SEC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"نقاط النزح السطحي وقنوات التجميع المفتوحة (French Drains)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C15","v":50,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"D15","v":2,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"E15","v":45,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G15","v":1,"in":true,"bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"الإجمالي العام لمنظومة النزح الجوفي بالمشروع:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"C16","v":360,"f":"=SUM(C10:C15)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0"},{"c":"D16","v":23,"f":"=SUM(D10:D15)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"E16","v":570,"f":"=SUM(E10:E15)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":172.5,"f":"=SUM(F10:F15)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0"},{"c":"G16","v":8,"f":"=SUM(G10:G15)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"الحسابات_الهيدروليكية_للنزح","maxRow":16,"maxCol":7,"colWidths":[8.0,46.0,38.0,16.0,22.0,18.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"الحسابات الهيدروليكية ومعدلات تدفق المياه الجوفية وتصميم الآبار (Dupuit-Thiem Formula)","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":"تطبيق معادلة دوبوي وثيم للخزانات غير المحصورة، حساب نصف قطر التأثير (Sichardt R0)، وتصرف الآبار الفردية والمجمعة","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"جدول المعايير الهيدروليكية لحساب تدفق الخزان الجوفي ونصف قطر التأثير","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"المعامل الهيدروليكي التصميمي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"المعادلة الرياضية المستخدمة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الرمز","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"القيمة المحسوبة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"المحددات الهندسية وملاحظات الكود","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":1,"fg":"#1E293B","al":"center"},{"c":"B6","v":"نصف قطر التأثير المخروطي للهبوط (Sichardt Radius)","b":true},{"c":"C6","v":"R₀ = 3000 × s × √(k)","fg":"#64748B","al":"center"},{"c":"D6","v":"R₀","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E6","v":317.81,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":"متر (m)","fg":"#1E293B","al":"center"},{"c":"G6","v":"معادلة زيكارت التجريبية لتحديد مدى انتشار مخروط سحب المياه","fg":"#1E293B"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"نصف القطر المكافئ لمنطقة الحفر (Equivalent Radius)","bg":"#F8FAFC","b":true},{"c":"C7","v":"rₑ = √(L × B / π)","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D7","v":"rₑ","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E7","v":37.85,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":"متر (m)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G7","v":"تحويل مساحة الحفر المستطيلة (75×60 م) إلى بئر دائري مكافئ","fg":"#1E293B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":3,"fg":"#1E293B","al":"center"},{"c":"B8","v":"ارتفاع عمود الماء المتبقي عند جدار البئر (Drawdown Head)","b":true},{"c":"C8","v":"h_w = H - s","fg":"#64748B","al":"center"},{"c":"D8","v":"h_w","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E8","v":11.3,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":"متر (m)","fg":"#1E293B","al":"center"},{"c":"G8","v":"الارتفاع المتبقي من الخزان الجوفي غير المحصور بعد إتمام الخفض","fg":"#1E293B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"معدل التدفق المائي النظري (Theoretical Inflow Q)","bg":"#F8FAFC","b":true},{"c":"C9","v":"Q = π × k × (H² - h_w²) / ln(R₀/rₑ)","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D9","v":"Q_theo","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E9","v":260.86,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":"م³ / ساعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G9","v":"تطبيق معادلة دوبوي وثيم (Dupuit-Thiem) للخزانات الحرة غير المحصورة","fg":"#1E293B"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":5,"fg":"#1E293B","al":"center"},{"c":"B10","v":"معدل التدفق المائي التصميمي مع معامل الأمان","b":true},{"c":"C10","v":"Q_design = Q_theo × F.S","fg":"#64748B","al":"center"},{"c":"D10","v":"Q_des","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E10","v":365.2,"in":true,"fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":"م³ / ساعة","fg":"#1E293B","al":"center"},{"c":"G10","v":"تطبيق معامل الأمان الهيدروليكي 1.40 لتعويض تباين نفاذية التربة والمد","fg":"#1E293B"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"أقصى تصرف آمن للبئر العميق الواحد (Well Capacity)","bg":"#F8FAFC","b":true},{"c":"C11","v":"q_w = 2 × π × r_w × L_screen × √(k) / 15","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D11","v":"q_w","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E11","v":25,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":"م³ / ساعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G11","v":"تصرف البئر بقطر 12 بوصة (0.30 م) مع مصافي ستانلس ستيل بطول 6 م","fg":"#1E293B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":7,"fg":"#1E293B","al":"center"},{"c":"B12","v":"العدد النظري للآبار العميقة المطلوبة للنزح","b":true},{"c":"C12","v":"N_wells = Q_design / q_w","fg":"#64748B","al":"center"},{"c":"D12","v":"N_req","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E12","v":15,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"F12","v":"بئر عامل","fg":"#1E293B","al":"center"},{"c":"G12","v":"الحد الأدنى لعدد الآبار العميقة المحيطية لتغطية معدل السحب الكلي","fg":"#1E293B"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":8,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"عدد الآبار الاحتياطية الميدانية (Standby Wells)","bg":"#F8FAFC","b":true},{"c":"C13","v":"N_standby = N_req × 30%","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D13","v":"N_std","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E13","v":5,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"F13","v":"بئر احتياطي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G13","v":"آبار احتياطية جاهزة للعمل فوراً في حالة صيانة أو توقف أي مضخة","fg":"#1E293B"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":9,"fg":"#1E293B","al":"center"},{"c":"B14","v":"إجمالي عدد الآبار العميقة المركبة بالموقع","b":true},{"c":"C14","v":"N_total = N_req + N_standby + آبار المصعد","fg":"#64748B","al":"center"},{"c":"D14","v":"N_tot","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E14","v":23,"in":true,"fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"F14","v":"بئر مركب","fg":"#1E293B","al":"center"},{"c":"G14","v":"إجمالي شبكة الآبار متضمنة آبار تعميق بئر المصعد وقنوات التجميع","fg":"#1E293B"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":10,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"القدرة الإجمالية لمضخات النزح مع الرفع الديناميكي","bg":"#F8FAFC","b":true},{"c":"C15","v":"P = (Q × TDH × ρ × g) / (3600 × η)","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D15","v":"P_tot","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E15","v":175.5,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":"كيلووات (kW)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G15","v":"بافتراض رفع ديناميكي كلي TDH = 22 م، وكفاءة مضخة وإلكتروميكانيك 70%","fg":"#1E293B"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":11,"fg":"#1E293B","al":"center"},{"c":"B16","v":"سعة المولدات الكهربائية الديزل الاحتياطية المطلوبة","b":true},{"c":"C16","v":"Generator kVA = (P_tot / 0.8) × 1.35","fg":"#64748B","al":"center"},{"c":"D16","v":"Gen_Cap","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E16","v":300,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":"كيلوفولت أمبير","fg":"#1E293B","al":"center"},{"c":"G16","v":"مولد ديزل كاتم للصوت لتأمين استمرار الضخ 24/7 عند انقطاع الشبكة","fg":"#1E293B"}]}]},{"name":"تكاليف_النزح_والمصروفات","maxRow":27,"maxCol":7,"colWidths":[8.0,16.0,54.0,20.0,20.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة تكاليف التجهيز الرأسمالي والمصروفات التشغيلية لنزح المياه (Capex & Opex)","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 تكاليف حفر الآبار، توريد وتركيب الطلمبات ومواسير الطرد، واستهلاك الوقود والكهرباء وفريق التشغيل والصيانة 24/7 لمدة 120 يوماً","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: تكاليف التجهيز الرأسمالي والتأسيس لشبكة النزح (Capital Expenditure - Capex)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"بند","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"كود البند","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"بيان الأعمال والتجهيزات والمواد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الكمية التقديرية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"سعر الوحدة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"إجمالي التكلفة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":1,"fg":"#1E293B","al":"center"},{"c":"B6","v":"CPX-01","b":true,"al":"center"},{"c":"C6","v":"حفر آبار عميقة دوارة بقطر 16 بوصة لعمق 16 متراً للآبار المحيطية","fg":"#1E293B"},{"c":"D6","v":368,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":"متر طولي","fg":"#1E293B","al":"center"},{"c":"F6","v":220,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":80960,"f":"=D6*F6","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"CPX-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"توريد وتركيب مواسير تبطين UPVC بقطر 10 بوصة مع فلاتر مشرحة (Screens)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":368,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":"متر طولي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F7","v":140,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":51520,"f":"=D7*F7","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"fg":"#1E293B","al":"center"},{"c":"B8","v":"CPX-03","b":true,"al":"center"},{"c":"C8","v":"توريد وإنزال فلتر الحصى المتدرج (Gravel Pack) حول المصافي لغسيل الآبار","fg":"#1E293B"},{"c":"D8","v":45,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":"متر مكعب","fg":"#1E293B","al":"center"},{"c":"F8","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":8100,"f":"=D8*F8","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"CPX-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"توريد وتركيب مضخات غاطسة كهربائية ستانلس ستيل تصرف 25 م³/ساعة مع كابلات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D9","v":23,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":"مضخة غاطسة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F9","v":4500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":103500,"f":"=D9*F9","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":5,"fg":"#1E293B","al":"center"},{"c":"B10","v":"CPX-05","b":true,"al":"center"},{"c":"C10","v":"خطوط طرد وتجميع رئيسية بولي إيثيلين HDPE قطر 8 بوصة بطول محيط المشروع","fg":"#1E293B"},{"c":"D10","v":280,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":"متر طولي","fg":"#1E293B","al":"center"},{"c":"F10","v":110,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":30800,"f":"=D10*F10","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"CPX-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"محابس عدم رجوع، محابس فراشة، عدادات قياس تصرف ميكانيكية، وصناديق تحكم","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":23,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":"مجموعة تحكم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F11","v":1200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":27600,"f":"=D11*F11","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":7,"fg":"#1E293B","al":"center"},{"c":"B12","v":"CPX-07","b":true,"al":"center"},{"c":"C12","v":"تجهيز خزان ترسيب رمال ومياه قبل الصرف للشبكة العامة (Settling Tank 50m³)","fg":"#1E293B"},{"c":"D12","v":1,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"F12","v":18500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":18500,"f":"=D12*F12","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":8,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"CPX-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"نقل وتجهيز معدات الحفر والحفارات وتركيب المنظومة بالموقع (Mobilization)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":"مقطوعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F13","v":25000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":25000,"f":"=D13*F13","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"إجمالي تكاليف التأسيس والتجهيز الرأسمالي (Subtotal Capex):","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G14","v":345980,"f":"=SUM(G6:G13)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ثانياً: المصروفات والتشغيل الميداني المستمر 24/7 لمدة 120 يوماً (Operating Expenditure - Opex)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"بند","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B17","v":"كود البند","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C17","v":"بيان الأعمال والتجهيزات والمواد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"الكمية التقديرية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"سعر الوحدة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G17","v":"إجمالي التكلفة (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":9,"fg":"#1E293B","al":"center"},{"c":"B18","v":"OPX-01","b":true,"al":"center"},{"c":"C18","v":"إيجار مولدات ديزل احتياطية 300 kVA متزامنة مع لوحة تحويل أوتوماتيكية ATS","fg":"#1E293B"},{"c":"D18","v":4,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":"شهر تشغيلي","fg":"#1E293B","al":"center"},{"c":"F18","v":14500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":58000,"f":"=D18*F18","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":10,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B19","v":"OPX-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"استهلاك وقود الديزل لتشغيل المولدات والمضخات ومعدات الطوارئ 24/7","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D19","v":28800,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":"لتر ديزل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F19","v":1.15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G19","v":33120,"f":"=D19*F19","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":11,"fg":"#1E293B","al":"center"},{"c":"B20","v":"OPX-03","b":true,"al":"center"},{"c":"C20","v":"استهلاك الطاقة الكهربائية من شبكة الموقع الحكومية لتشغيل المضخات","fg":"#1E293B"},{"c":"D20","v":145000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":"كيلووات.ساعة","fg":"#1E293B","al":"center"},{"c":"F20","v":0.32,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G20","v":46400,"f":"=D20*F20","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":12,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B21","v":"OPX-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C21","v":"أجور فريق التشغيل والصيانة (3 ورديات يومياً: فني كهربائي + سباك مضخات)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D21","v":120,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":"يوم عمل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F21","v":650,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G21","v":78000,"f":"=D21*F21","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":13,"fg":"#1E293B","al":"center"},{"c":"B22","v":"OPX-05","b":true,"al":"center"},{"c":"C22","v":"صيانة دورية للمضخات الغاطسة وتبديل الفلاتر وتنظيف خزان الترسيب وإزالة الرمال","fg":"#1E293B"},{"c":"D22","v":4,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E22","v":"شهر تشغيلي","fg":"#1E293B","al":"center"},{"c":"F22","v":4200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G22","v":16800,"f":"=D22*F22","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":14,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B23","v":"OPX-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C23","v":"رصد ومراقبة هبوط التربة والمباني المجاورة باستخدام أجهزة المساحة الدقيقة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D23","v":120,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E23","v":"يوم رصد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F23","v":350,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G23","v":42000,"f":"=D23*F23","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":15,"fg":"#1E293B","al":"center"},{"c":"B24","v":"OPX-07","b":true,"al":"center"},{"c":"C24","v":"رسوم وتصاريح تصريف المياه الجوفية للبلدية وشبكة تصريف السيول والأمطار","fg":"#1E293B"},{"c":"D24","v":1,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E24","v":"مقطوعية ترخيص","fg":"#1E293B","al":"center"},{"c":"F24","v":12000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G24","v":12000,"f":"=D24*F24","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":40.0,"cells":[{"c":"A25","v":"إجمالي تكاليف التشغيل والصيانة المستمرة (Subtotal Opex):","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G25","v":286320,"f":"=SUM(G18:G24)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":26,"h":28.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":""},{"c":"C26","v":""},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""},{"c":"G26","v":""}]},{"r":27,"h":46.0,"cells":[{"c":"A27","v":"الإجمالي الكلي لتكاليف مشروع نزح المياه الجوفية (Grand Total):","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G27","v":632300,"f":"=G14+G25","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"}]}]}]}