{"slug":"earthwork-mass-haul-diagram-and-haulage","sheets":[{"name":"لوحة_التحكم_وثوابت_التربة","maxRow":22,"maxCol":9,"colWidths":[24.0,20.0,18.0,18.0,18.0,22.0,18.0,18.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وتوازن أعمال الحفر والردم ومنحنى كتل نواتج الحفر (Mass Haul Diagram)","bg":"#1C1917","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":"قالب تشغيلي لحساب كميات القطع والردم بطريقة متوسط المساحات، وتطبيق معاملات الانكماش والانتفاخ، وتحديد مسافات وتكاليف النقل الاقتصادي للأتربة","bg":"#1C1917","fg":"#FEF3C7","al":"center","cs":9},{"skip":true},{"skip":true},{"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":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي كميات القطع (Cut)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي الردم المكافئ (Fill)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"صافي توازن المشروع (Balance)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"تكلفة النقل الإضافي (Overhaul)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":52760,"f":"='جدول_حصر_المقاطع_والكميات'!G21","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C5","v":52861.2,"f":"='جدول_حصر_المقاطع_والكميات'!I21","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":-101.2,"f":"='جدول_حصر_المقاطع_والكميات'!J21","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"H5","v":16663.9704,"f":"='تحليل_منحنى_الكتل_ونقل_الأتربة'!M21","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"متر مكعب (م³ طبيعي)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"متر مكعب (مصحح بالانكماش)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F6","v":"م³ (فائض حفر للتخلص منه)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"H6","v":"ريال سعودي (SAR)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"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":""},{"c":"H7","v":""},{"c":"I7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"بيانات المشروع والمسار الطرقي ومواصفات التنفيذ","bg":"#B45309","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"اسم المشروع الإنشائي:","b":true},{"c":"B9","v":"مشروع تنفيذ الطريق الدائري الجنوبي والربط الإقليمي","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F9","v":"محطة البداية والنهاية:","b":true},{"c":"G9","v":"من STA 0+000 حتى STA 1+500 (بطول 1.5 كم)","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"الجهة المالكة والجهة المشرفة:","b":true},{"c":"B10","v":"وزارة النقل والخدمات اللوجستية","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F10","v":"المقاول العام للمشروع:","b":true},{"c":"G10","v":"شركة الطرق والإنشاءات الكبرى المحدودة","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"المواصفات القياسية المعتمدة:","b":true},{"c":"B11","v":"مواصفات وزارة النقل للأعمال الترابية وكود AASHTO","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F11","v":"مهندس المساحة والمكتب الفني:","b":true},{"c":"G11","v":"م. كريم عبد الفتاح","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"طريقة الحساب الرياضية المعتمدة:","b":true},{"c":"B12","v":"طريقة متوسط مساحتي النهايتين (Average End Area)","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F12","v":"تاريخ اعتماد تقرير الكميات:","b":true},{"c":"G12","v":"2026-10-11م","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"ثوابت ومعاملات التربة ومحددات تكلفة النقل الاقتصادي","bg":"#B45309","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"المعامل الجيوتقني / محدد النقل","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":"القيمة التصميمية المعتمدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"F15","v":"الوصف والتأثير على توازن الكميات","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"I15","v":"الوحدة الهندسية","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"معامل انتفاخ التربة المفككة (Bulking Factor)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D16","v":1.25,"in":true,"b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"F16","v":"زيادة حجم نواتج الحفر عند التحميل بالشاحنات","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"I16","v":"معامل بدون وحدة","fg":"#1E293B","al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"معامل انكماش ودك الردم (Shrinkage Factor)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D17","v":0.15,"in":true,"b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"F17","v":"نقصان حجم التربة عند دمكها بنسبة 95% Modified Proctor","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"I17","v":"% نسبة مئوية","fg":"#1E293B","al":"center"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"معامل تحويل الردم إلى حفر مكافئ (1 / (1-S))","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D18","v":1.176,"in":true,"b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"F18","v":"حجم الحفر الطبيعي المطلوب لإنتاج 1.0 م³ ردم مدموك","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"I18","v":"معامل تحويل مكافئ","fg":"#1E293B","al":"center"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"مسافة النقل المجاني التعاقدية (Free Haul FHD)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D19","v":500,"in":true,"b":true,"al":"center","nf":"0","cs":2},{"skip":true},{"c":"F19","v":"أقصى مسافة نقل مشمولة ضمن سعر بند الحفر والردم دون أجر إضافي","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"I19","v":"متر طولي (m)","fg":"#1E293B","al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"فئة سعر النقل الإضافي (Overhaul Rate)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D20","v":1.5,"in":true,"b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"F20","v":"سعر نقل المتر المكعب لكل كيلومتر إضافي يتجاوز 500م","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"I20","v":"ريال / م³.كم","fg":"#1E293B","al":"center"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"سعر التخلص من نواتج الحفر الفائضة (Waste)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D21","v":12,"in":true,"b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"F21","v":"تكلفة النقل والتسوية في المقالب العمومية المعتمدة","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"I21","v":"ريال / م³","fg":"#1E293B","al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"سعر استيراد تربة ردم من المقالع (Borrow)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D22","v":24,"in":true,"b":true,"al":"center","nf":"0.00","cs":2},{"skip":true},{"c":"F22","v":"تكلفة شراء وتوريد تربة صالحة للردم في حال العجز","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"I22","v":"ريال / م³","fg":"#1E293B","al":"center"}]}]},{"name":"جدول_حصر_المقاطع_والكميات","maxRow":21,"maxCol":11,"colWidths":[6.0,18.0,14.0,18.0,18.0,18.0,18.0,20.0,20.0,20.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر كميات القطع والردم بين المحطات بطريقة متوسط المساحات","bg":"#1C1917","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"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":"حساب حجوم الحفر والردم الطبيعية والمكافئة المصححة بمعامل انكماش 15% (معامل مكافئ 1.176) وتحديد صافي التوازن بكل قطاع","bg":"#1C1917","fg":"#FEF3C7","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"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":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"المحطة (Station)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المسافة L (م)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مساحة القطع A_cut (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"مساحة الردم A_fill (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"متوسط مساحة القطع (م²)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"حجم القطع V_cut (م³)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"حجم الردم الطبيعي V_fill (م³)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"حجم الردم المكافئ (م³)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"صافي الكمية بالمقطع (م³)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"حالة القطاع","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"fg":"#1E293B","al":"center"},{"c":"B5","v":"STA 0+000","b":true,"al":"center"},{"c":"C5","v":0,"in":true,"fg":"#1E293B","al":"center"},{"c":"D5","v":45.2,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E5","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"J5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K5","v":"محطة البداية","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"fg":"#1E293B","al":"center"},{"c":"B6","v":"STA 0+100","b":true,"al":"center"},{"c":"C6","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D6","v":62.8,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E6","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F6","v":54,"f":"=(D5+D6)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G6","v":5400,"f":"=F6*C6","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H6","v":0,"f":"=((E5+E6)/2)*C6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I6","v":0,"f":"=H6*1.176","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"J6","v":5400,"f":"=G6-I6","b":true,"al":"center","nf":"0.0"},{"c":"K6","v":"فائض حفر","f":"=IF(J6>0, \"فائض حفر\", IF(J6<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"fg":"#1E293B","al":"center"},{"c":"B7","v":"STA 0+200","b":true,"al":"center"},{"c":"C7","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D7","v":84.5,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E7","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F7","v":73.65,"f":"=(D6+D7)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G7","v":7365.0,"f":"=F7*C7","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H7","v":0,"f":"=((E6+E7)/2)*C7","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I7","v":0,"f":"=H7*1.176","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"J7","v":7365,"f":"=G7-I7","b":true,"al":"center","nf":"0.0"},{"c":"K7","v":"فائض حفر","f":"=IF(J7>0, \"فائض حفر\", IF(J7<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"fg":"#1E293B","al":"center"},{"c":"B8","v":"STA 0+300","b":true,"al":"center"},{"c":"C8","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D8","v":52,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E8","v":5.2,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F8","v":68.25,"f":"=(D7+D8)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G8","v":6825,"f":"=F8*C8","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H8","v":260,"f":"=((E7+E8)/2)*C8","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I8","v":305.76,"f":"=H8*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J8","v":6519.24,"f":"=G8-I8","b":true,"al":"center","nf":"0.0"},{"c":"K8","v":"فائض حفر","f":"=IF(J8>0, \"فائض حفر\", IF(J8<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"fg":"#1E293B","al":"center"},{"c":"B9","v":"STA 0+400","b":true,"al":"center"},{"c":"C9","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D9","v":24.6,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E9","v":18.4,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F9","v":38.3,"f":"=(D8+D9)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G9","v":3830.0,"f":"=F9*C9","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H9","v":1180,"f":"=((E8+E9)/2)*C9","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I9","v":1387.68,"f":"=H9*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J9","v":2442.32,"f":"=G9-I9","b":true,"al":"center","nf":"0.0"},{"c":"K9","v":"فائض حفر","f":"=IF(J9>0, \"فائض حفر\", IF(J9<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":6,"fg":"#1E293B","al":"center"},{"c":"B10","v":"STA 0+500","b":true,"al":"center"},{"c":"C10","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D10","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E10","v":42,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F10","v":12.3,"f":"=(D9+D10)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G10","v":1230,"f":"=F10*C10","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"H10","v":3020,"f":"=((E9+E10)/2)*C10","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I10","v":3551.52,"f":"=H10*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J10","v":-2321.52,"f":"=G10-I10","b":true,"al":"center","nf":"0.0"},{"c":"K10","v":"عجز ردم","f":"=IF(J10>0, \"فائض حفر\", IF(J10<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"fg":"#1E293B","al":"center"},{"c":"B11","v":"STA 0+600","b":true,"al":"center"},{"c":"C11","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D11","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E11","v":78.5,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F11","v":0,"f":"=(D10+D11)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G11","v":0,"f":"=F11*C11","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"H11","v":6025,"f":"=((E10+E11)/2)*C11","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I11","v":7085.4,"f":"=H11*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J11","v":-7085.4,"f":"=G11-I11","b":true,"al":"center","nf":"0.0"},{"c":"K11","v":"عجز ردم","f":"=IF(J11>0, \"فائض حفر\", IF(J11<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":8,"fg":"#1E293B","al":"center"},{"c":"B12","v":"STA 0+700","b":true,"al":"center"},{"c":"C12","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D12","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E12","v":92.4,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F12","v":0,"f":"=(D11+D12)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G12","v":0,"f":"=F12*C12","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"H12","v":8545,"f":"=((E11+E12)/2)*C12","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I12","v":10048.92,"f":"=H12*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J12","v":-10048.92,"f":"=G12-I12","b":true,"al":"center","nf":"0.0"},{"c":"K12","v":"عجز ردم","f":"=IF(J12>0, \"فائض حفر\", IF(J12<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":9,"fg":"#1E293B","al":"center"},{"c":"B13","v":"STA 0+800","b":true,"al":"center"},{"c":"C13","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D13","v":8.5,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E13","v":54,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F13","v":4.25,"f":"=(D12+D13)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G13","v":425,"f":"=F13*C13","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H13","v":7320,"f":"=((E12+E13)/2)*C13","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I13","v":8608.32,"f":"=H13*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J13","v":-8183.32,"f":"=G13-I13","b":true,"al":"center","nf":"0.0"},{"c":"K13","v":"عجز ردم","f":"=IF(J13>0, \"فائض حفر\", IF(J13<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":10,"fg":"#1E293B","al":"center"},{"c":"B14","v":"STA 0+900","b":true,"al":"center"},{"c":"C14","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D14","v":36,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E14","v":21,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F14","v":22.25,"f":"=(D13+D14)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G14","v":2225,"f":"=F14*C14","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H14","v":3750,"f":"=((E13+E14)/2)*C14","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I14","v":4410,"f":"=H14*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J14","v":-2185,"f":"=G14-I14","b":true,"al":"center","nf":"0.0"},{"c":"K14","v":"عجز ردم","f":"=IF(J14>0, \"فائض حفر\", IF(J14<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":11,"fg":"#1E293B","al":"center"},{"c":"B15","v":"STA 1+000","b":true,"al":"center"},{"c":"C15","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D15","v":72.4,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E15","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F15","v":54.2,"f":"=(D14+D15)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G15","v":5420,"f":"=F15*C15","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H15","v":1050,"f":"=((E14+E15)/2)*C15","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I15","v":1234.8,"f":"=H15*1.176","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"J15","v":4185.2,"f":"=G15-I15","b":true,"al":"center","nf":"0.0"},{"c":"K15","v":"فائض حفر","f":"=IF(J15>0, \"فائض حفر\", IF(J15<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":12,"fg":"#1E293B","al":"center"},{"c":"B16","v":"STA 1+100","b":true,"al":"center"},{"c":"C16","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D16","v":88,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E16","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F16","v":80.2,"f":"=(D15+D16)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G16","v":8020,"f":"=F16*C16","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H16","v":0,"f":"=((E15+E16)/2)*C16","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I16","v":0,"f":"=H16*1.176","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"J16","v":8020,"f":"=G16-I16","b":true,"al":"center","nf":"0.0"},{"c":"K16","v":"فائض حفر","f":"=IF(J16>0, \"فائض حفر\", IF(J16<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":13,"fg":"#1E293B","al":"center"},{"c":"B17","v":"STA 1+200","b":true,"al":"center"},{"c":"C17","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D17","v":58.2,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E17","v":12,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F17","v":73.1,"f":"=(D16+D17)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G17","v":7310.0,"f":"=F17*C17","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H17","v":600,"f":"=((E16+E17)/2)*C17","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I17","v":705.6,"f":"=H17*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J17","v":6604.4,"f":"=G17-I17","b":true,"al":"center","nf":"0.0"},{"c":"K17","v":"فائض حفر","f":"=IF(J17>0, \"فائض حفر\", IF(J17<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":14,"fg":"#1E293B","al":"center"},{"c":"B18","v":"STA 1+300","b":true,"al":"center"},{"c":"C18","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D18","v":18,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E18","v":38.5,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F18","v":38.1,"f":"=(D17+D18)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G18","v":3810,"f":"=F18*C18","bg":"#FEF2F2","b":true,"al":"center","nf":"0.0"},{"c":"H18","v":2525,"f":"=((E17+E18)/2)*C18","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I18","v":2969.4,"f":"=H18*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J18","v":840.6,"f":"=G18-I18","b":true,"al":"center","nf":"0.0"},{"c":"K18","v":"فائض حفر","f":"=IF(J18>0, \"فائض حفر\", IF(J18<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":15,"fg":"#1E293B","al":"center"},{"c":"B19","v":"STA 1+400","b":true,"al":"center"},{"c":"C19","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D19","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E19","v":65,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F19","v":9,"f":"=(D18+D19)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G19","v":900,"f":"=F19*C19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"H19","v":5175,"f":"=((E18+E19)/2)*C19","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I19","v":6085.8,"f":"=H19*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J19","v":-5185.8,"f":"=G19-I19","b":true,"al":"center","nf":"0.0"},{"c":"K19","v":"عجز ردم","f":"=IF(J19>0, \"فائض حفر\", IF(J19<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":16,"fg":"#1E293B","al":"center"},{"c":"B20","v":"STA 1+500","b":true,"al":"center"},{"c":"C20","v":100,"in":true,"fg":"#1E293B","al":"center"},{"c":"D20","v":0,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"E20","v":45,"in":true,"b":true,"al":"center","nf":"0.0"},{"c":"F20","v":0,"f":"=(D19+D20)/2","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"G20","v":0,"f":"=F20*C20","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"H20","v":5500,"f":"=((E19+E20)/2)*C20","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I20","v":6468,"f":"=H20*1.176","bg":"#F0FDF4","b":true,"al":"center","nf":"0.0"},{"c":"J20","v":-6468,"f":"=G20-I20","b":true,"al":"center","nf":"0.0"},{"c":"K20","v":"عجز ردم","f":"=IF(J20>0, \"فائض حفر\", IF(J20<0, \"عجز ردم\", \"متوازن\"))","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"الإجمالي العام لكامل المسار","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"C21","v":1500,"f":"=SUM(C5:C20)","bg":"#E2E8F0","b":true,"al":"center","nf":"0"},{"c":"D21","v":"","bg":"#E2E8F0","al":"center"},{"c":"E21","v":"","bg":"#E2E8F0","al":"center"},{"c":"F21","v":"","bg":"#E2E8F0","al":"center"},{"c":"G21","v":52760,"f":"=SUM(G5:G20)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0"},{"c":"H21","v":44950,"f":"=SUM(H5:H20)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0"},{"c":"I21","v":52861.2,"f":"=SUM(I5:I20)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0"},{"c":"J21","v":-101.2,"f":"=SUM(J5:J20)","bg":"#DCFCE7","b":true,"al":"center","nf":"0.0"},{"c":"K21","v":"عجز إجمالي","f":"=IF(J21>0, \"فائض إجمالي\", \"عجز إجمالي\")","bg":"#DCFCE7","b":true,"al":"center"}]}]},{"name":"تحليل_منحنى_الكتل_ونقل_الأتربة","maxRow":21,"maxCol":13,"colWidths":[6.0,16.0,16.0,18.0,20.0,20.0,18.0,18.0,18.0,18.0,18.0,14.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تحليل إحداثيات منحنى الكتل (Mass Haul Diagram) وحساب النقل الإضافي","bg":"#1C1917","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تحديد الإحداثي التراكمي لمنحنى الكتل، قمم وقيعان المنحنى، اتجاهات تحريك المعدات، مسافات النقل الإضافي وتكاليف النقل","bg":"#1C1917","fg":"#FEF3C7","al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"المحطة (Station)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المسافة التراكمية (م)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"صافي المقطع (م³)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"إحداثي منحنى الكتل M (م³)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سلوك المنحنى ونوع المقطع","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"اتجاه حركة نقل الأتربة","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"مسافة النقل المقدرة (م)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"مسافة النقل الإضافي (م)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"حجم النقل الإضافي (م³)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"عزم النقل (م³.كم)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"فئة النقل (ريال)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"تكلفة النقل الإضافي (ريال)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"fg":"#1E293B","al":"center"},{"c":"B5","v":"STA 0+000","f":"='جدول_حصر_المقاطع_والكميات'!B5","b":true,"al":"center"},{"c":"C5","v":0,"in":true,"fg":"#1E293B","al":"center"},{"c":"D5","v":0,"f":"='جدول_حصر_المقاطع_والكميات'!J5","b":true,"al":"center","nf":"0.0"},{"c":"E5","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F5","v":"بداية المنحنى (0.0)","fg":"#1E293B","al":"center"},{"c":"G5","v":"نقل أمامي نحو قطاع 0+500","fg":"#1E293B","al":"center"},{"c":"H5","v":0,"in":true,"fg":"#1E293B","al":"center"},{"c":"I5","v":0,"f":"=MAX(0, H5-500)","b":true,"al":"center"},{"c":"J5","v":0,"f":"=IF(I5>0, ABS(D5), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K5","v":0,"f":"=(J5*I5)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L5","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M5","v":0,"f":"=K5*L5","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"fg":"#1E293B","al":"center"},{"c":"B6","v":"STA 0+100","f":"='جدول_حصر_المقاطع_والكميات'!B6","b":true,"al":"center"},{"c":"C6","v":100,"f":"=C5+'جدول_حصر_المقاطع_والكميات'!C6","fg":"#1E293B","al":"center"},{"c":"D6","v":5400,"f":"='جدول_حصر_المقاطع_والكميات'!J6","b":true,"al":"center","nf":"0.0"},{"c":"E6","v":5400,"f":"=E5+D6","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F6","v":"صاعد (حفر مستمر Cut)","fg":"#1E293B","al":"center"},{"c":"G6","v":"نقل أمامي نحو قطاع 0+500","fg":"#1E293B","al":"center"},{"c":"H6","v":150,"in":true,"fg":"#1E293B","al":"center"},{"c":"I6","v":0,"f":"=MAX(0, H6-500)","b":true,"al":"center"},{"c":"J6","v":0,"f":"=IF(I6>0, ABS(D6), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K6","v":0,"f":"=(J6*I6)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L6","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M6","v":0,"f":"=K6*L6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"fg":"#1E293B","al":"center"},{"c":"B7","v":"STA 0+200","f":"='جدول_حصر_المقاطع_والكميات'!B7","b":true,"al":"center"},{"c":"C7","v":200,"f":"=C6+'جدول_حصر_المقاطع_والكميات'!C7","fg":"#1E293B","al":"center"},{"c":"D7","v":7365,"f":"='جدول_حصر_المقاطع_والكميات'!J7","b":true,"al":"center","nf":"0.0"},{"c":"E7","v":12765,"f":"=E6+D7","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F7","v":"صاعد (حفر مستمر Cut)","fg":"#1E293B","al":"center"},{"c":"G7","v":"نقل أمامي نحو قطاع 0+500","fg":"#1E293B","al":"center"},{"c":"H7","v":280,"in":true,"fg":"#1E293B","al":"center"},{"c":"I7","v":0,"f":"=MAX(0, H7-500)","b":true,"al":"center"},{"c":"J7","v":0,"f":"=IF(I7>0, ABS(D7), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K7","v":0,"f":"=(J7*I7)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L7","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M7","v":0,"f":"=K7*L7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"fg":"#1E293B","al":"center"},{"c":"B8","v":"STA 0+300","f":"='جدول_حصر_المقاطع_والكميات'!B8","b":true,"al":"center"},{"c":"C8","v":300,"f":"=C7+'جدول_حصر_المقاطع_والكميات'!C8","fg":"#1E293B","al":"center"},{"c":"D8","v":6519.24,"f":"='جدول_حصر_المقاطع_والكميات'!J8","b":true,"al":"center","nf":"0.0"},{"c":"E8","v":19284.24,"f":"=E7+D8","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F8","v":"صاعد (حفر مستمر Cut)","fg":"#1E293B","al":"center"},{"c":"G8","v":"نقل أمامي نحو قطاع 0+500","fg":"#1E293B","al":"center"},{"c":"H8","v":420,"in":true,"fg":"#1E293B","al":"center"},{"c":"I8","v":0,"f":"=MAX(0, H8-500)","b":true,"al":"center"},{"c":"J8","v":0,"f":"=IF(I8>0, ABS(D8), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K8","v":0,"f":"=(J8*I8)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L8","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M8","v":0,"f":"=K8*L8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"fg":"#1E293B","al":"center"},{"c":"B9","v":"STA 0+400","f":"='جدول_حصر_المقاطع_والكميات'!B9","b":true,"al":"center"},{"c":"C9","v":400,"f":"=C8+'جدول_حصر_المقاطع_والكميات'!C9","fg":"#1E293B","al":"center"},{"c":"D9","v":2442.32,"f":"='جدول_حصر_المقاطع_والكميات'!J9","b":true,"al":"center","nf":"0.0"},{"c":"E9","v":21726.56,"f":"=E8+D9","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F9","v":"قمة المنحنى (انتقال لردم Peak)","fg":"#1E293B","al":"center"},{"c":"G9","v":"نقل أمامي نحو قطاع 0+500","fg":"#1E293B","al":"center"},{"c":"H9","v":580,"in":true,"fg":"#1E293B","al":"center"},{"c":"I9","v":80,"f":"=MAX(0, H9-500)","b":true,"al":"center"},{"c":"J9","v":2442.32,"f":"=IF(I9>0, ABS(D9), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K9","v":195.3856,"f":"=(J9*I9)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L9","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M9","v":293.0784,"f":"=K9*L9","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"fg":"#1E293B","al":"center"},{"c":"B10","v":"STA 0+500","f":"='جدول_حصر_المقاطع_والكميات'!B10","b":true,"al":"center"},{"c":"C10","v":500,"f":"=C9+'جدول_حصر_المقاطع_والكميات'!C10","fg":"#1E293B","al":"center"},{"c":"D10","v":-2321.52,"f":"='جدول_حصر_المقاطع_والكميات'!J10","b":true,"al":"center","nf":"0.0"},{"c":"E10","v":19405.04,"f":"=E9+D10","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F10","v":"هابط (ردم مستمر Fill)","fg":"#1E293B","al":"center"},{"c":"G10","v":"استقبال ردم من قطاع 0+300","fg":"#1E293B","al":"center"},{"c":"H10","v":680,"in":true,"fg":"#1E293B","al":"center"},{"c":"I10","v":180,"f":"=MAX(0, H10-500)","b":true,"al":"center"},{"c":"J10","v":2321.52,"f":"=IF(I10>0, ABS(D10), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K10","v":417.8736,"f":"=(J10*I10)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L10","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M10","v":626.8104,"f":"=K10*L10","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"fg":"#1E293B","al":"center"},{"c":"B11","v":"STA 0+600","f":"='جدول_حصر_المقاطع_والكميات'!B11","b":true,"al":"center"},{"c":"C11","v":600,"f":"=C10+'جدول_حصر_المقاطع_والكميات'!C11","fg":"#1E293B","al":"center"},{"c":"D11","v":-7085.4,"f":"='جدول_حصر_المقاطع_والكميات'!J11","b":true,"al":"center","nf":"0.0"},{"c":"E11","v":12319.64,"f":"=E10+D11","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F11","v":"هابط (ردم مستمر Fill)","fg":"#1E293B","al":"center"},{"c":"G11","v":"استقبال ردم من قطاع 0+300","fg":"#1E293B","al":"center"},{"c":"H11","v":750,"in":true,"fg":"#1E293B","al":"center"},{"c":"I11","v":250,"f":"=MAX(0, H11-500)","b":true,"al":"center"},{"c":"J11","v":7085.4,"f":"=IF(I11>0, ABS(D11), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K11","v":1771.35,"f":"=(J11*I11)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L11","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M11","v":2657.025,"f":"=K11*L11","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"fg":"#1E293B","al":"center"},{"c":"B12","v":"STA 0+700","f":"='جدول_حصر_المقاطع_والكميات'!B12","b":true,"al":"center"},{"c":"C12","v":700,"f":"=C11+'جدول_حصر_المقاطع_والكميات'!C12","fg":"#1E293B","al":"center"},{"c":"D12","v":-10048.92,"f":"='جدول_حصر_المقاطع_والكميات'!J12","b":true,"al":"center","nf":"0.0"},{"c":"E12","v":2270.72,"f":"=E11+D12","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F12","v":"هابط (ردم مستمر Fill)","fg":"#1E293B","al":"center"},{"c":"G12","v":"استقبال ردم من قطاع 0+300","fg":"#1E293B","al":"center"},{"c":"H12","v":820,"in":true,"fg":"#1E293B","al":"center"},{"c":"I12","v":320,"f":"=MAX(0, H12-500)","b":true,"al":"center"},{"c":"J12","v":10048.92,"f":"=IF(I12>0, ABS(D12), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K12","v":3215.6544,"f":"=(J12*I12)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L12","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M12","v":4823.4816,"f":"=K12*L12","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"fg":"#1E293B","al":"center"},{"c":"B13","v":"STA 0+800","f":"='جدول_حصر_المقاطع_والكميات'!B13","b":true,"al":"center"},{"c":"C13","v":800,"f":"=C12+'جدول_حصر_المقاطع_والكميات'!C13","fg":"#1E293B","al":"center"},{"c":"D13","v":-8183.32,"f":"='جدول_حصر_المقاطع_والكميات'!J13","b":true,"al":"center","nf":"0.0"},{"c":"E13","v":-5912.6,"f":"=E12+D13","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F13","v":"قاع المنحنى (انتقال لحفر Sag)","fg":"#1E293B","al":"center"},{"c":"G13","v":"استقبال ردم من قطاع 0+300","fg":"#1E293B","al":"center"},{"c":"H13","v":480,"in":true,"fg":"#1E293B","al":"center"},{"c":"I13","v":0,"f":"=MAX(0, H13-500)","b":true,"al":"center"},{"c":"J13","v":0,"f":"=IF(I13>0, ABS(D13), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K13","v":0,"f":"=(J13*I13)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L13","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M13","v":0,"f":"=K13*L13","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"fg":"#1E293B","al":"center"},{"c":"B14","v":"STA 0+900","f":"='جدول_حصر_المقاطع_والكميات'!B14","b":true,"al":"center"},{"c":"C14","v":900,"f":"=C13+'جدول_حصر_المقاطع_والكميات'!C14","fg":"#1E293B","al":"center"},{"c":"D14","v":-2185,"f":"='جدول_حصر_المقاطع_والكميات'!J14","b":true,"al":"center","nf":"0.0"},{"c":"E14","v":-8097.6,"f":"=E13+D14","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F14","v":"صاعد (حفر قطاع جديد)","fg":"#1E293B","al":"center"},{"c":"G14","v":"نقل أمامي نحو قطاع 1+400","fg":"#1E293B","al":"center"},{"c":"H14","v":350,"in":true,"fg":"#1E293B","al":"center"},{"c":"I14","v":0,"f":"=MAX(0, H14-500)","b":true,"al":"center"},{"c":"J14","v":0,"f":"=IF(I14>0, ABS(D14), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K14","v":0,"f":"=(J14*I14)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L14","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M14","v":0,"f":"=K14*L14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"fg":"#1E293B","al":"center"},{"c":"B15","v":"STA 1+000","f":"='جدول_حصر_المقاطع_والكميات'!B15","b":true,"al":"center"},{"c":"C15","v":1000,"f":"=C14+'جدول_حصر_المقاطع_والكميات'!C15","fg":"#1E293B","al":"center"},{"c":"D15","v":4185.2,"f":"='جدول_حصر_المقاطع_والكميات'!J15","b":true,"al":"center","nf":"0.0"},{"c":"E15","v":-3912.4,"f":"=E14+D15","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F15","v":"صاعد (حفر قطاع جديد)","fg":"#1E293B","al":"center"},{"c":"G15","v":"نقل أمامي نحو قطاع 1+400","fg":"#1E293B","al":"center"},{"c":"H15","v":220,"in":true,"fg":"#1E293B","al":"center"},{"c":"I15","v":0,"f":"=MAX(0, H15-500)","b":true,"al":"center"},{"c":"J15","v":0,"f":"=IF(I15>0, ABS(D15), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K15","v":0,"f":"=(J15*I15)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L15","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M15","v":0,"f":"=K15*L15","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":12,"fg":"#1E293B","al":"center"},{"c":"B16","v":"STA 1+100","f":"='جدول_حصر_المقاطع_والكميات'!B16","b":true,"al":"center"},{"c":"C16","v":1100,"f":"=C15+'جدول_حصر_المقاطع_والكميات'!C16","fg":"#1E293B","al":"center"},{"c":"D16","v":8020,"f":"='جدول_حصر_المقاطع_والكميات'!J16","b":true,"al":"center","nf":"0.0"},{"c":"E16","v":4107.6,"f":"=E15+D16","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F16","v":"صاعد (حفر قطاع جديد)","fg":"#1E293B","al":"center"},{"c":"G16","v":"نقل أمامي نحو قطاع 1+400","fg":"#1E293B","al":"center"},{"c":"H16","v":450,"in":true,"fg":"#1E293B","al":"center"},{"c":"I16","v":0,"f":"=MAX(0, H16-500)","b":true,"al":"center"},{"c":"J16","v":0,"f":"=IF(I16>0, ABS(D16), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K16","v":0,"f":"=(J16*I16)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L16","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M16","v":0,"f":"=K16*L16","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":13,"fg":"#1E293B","al":"center"},{"c":"B17","v":"STA 1+200","f":"='جدول_حصر_المقاطع_والكميات'!B17","b":true,"al":"center"},{"c":"C17","v":1200,"f":"=C16+'جدول_حصر_المقاطع_والكميات'!C17","fg":"#1E293B","al":"center"},{"c":"D17","v":6604.4,"f":"='جدول_حصر_المقاطع_والكميات'!J17","b":true,"al":"center","nf":"0.0"},{"c":"E17","v":10712,"f":"=E16+D17","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F17","v":"هابط (ردم نهاية المسار)","fg":"#1E293B","al":"center"},{"c":"G17","v":"نقل أمامي نحو قطاع 1+400","fg":"#1E293B","al":"center"},{"c":"H17","v":620,"in":true,"fg":"#1E293B","al":"center"},{"c":"I17","v":120,"f":"=MAX(0, H17-500)","b":true,"al":"center"},{"c":"J17","v":6604.4,"f":"=IF(I17>0, ABS(D17), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K17","v":792.528,"f":"=(J17*I17)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L17","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M17","v":1188.792,"f":"=K17*L17","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":14,"fg":"#1E293B","al":"center"},{"c":"B18","v":"STA 1+300","f":"='جدول_حصر_المقاطع_والكميات'!B18","b":true,"al":"center"},{"c":"C18","v":1300,"f":"=C17+'جدول_حصر_المقاطع_والكميات'!C18","fg":"#1E293B","al":"center"},{"c":"D18","v":840.6,"f":"='جدول_حصر_المقاطع_والكميات'!J18","b":true,"al":"center","nf":"0.0"},{"c":"E18","v":11552.6,"f":"=E17+D18","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F18","v":"هابط (ردم نهاية المسار)","fg":"#1E293B","al":"center"},{"c":"G18","v":"استقبال ردم من قطاع 1+100","fg":"#1E293B","al":"center"},{"c":"H18","v":720,"in":true,"fg":"#1E293B","al":"center"},{"c":"I18","v":220,"f":"=MAX(0, H18-500)","b":true,"al":"center"},{"c":"J18","v":840.6,"f":"=IF(I18>0, ABS(D18), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K18","v":184.932,"f":"=(J18*I18)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L18","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M18","v":277.398,"f":"=K18*L18","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":15,"fg":"#1E293B","al":"center"},{"c":"B19","v":"STA 1+400","f":"='جدول_حصر_المقاطع_والكميات'!B19","b":true,"al":"center"},{"c":"C19","v":1400,"f":"=C18+'جدول_حصر_المقاطع_والكميات'!C19","fg":"#1E293B","al":"center"},{"c":"D19","v":-5185.8,"f":"='جدول_حصر_المقاطع_والكميات'!J19","b":true,"al":"center","nf":"0.0"},{"c":"E19","v":6366.8,"f":"=E18+D19","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F19","v":"هابط (ردم نهاية المسار)","fg":"#1E293B","al":"center"},{"c":"G19","v":"استقبال ردم من قطاع 1+100","fg":"#1E293B","al":"center"},{"c":"H19","v":850,"in":true,"fg":"#1E293B","al":"center"},{"c":"I19","v":350,"f":"=MAX(0, H19-500)","b":true,"al":"center"},{"c":"J19","v":5185.8,"f":"=IF(I19>0, ABS(D19), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K19","v":1815.03,"f":"=(J19*I19)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L19","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M19","v":2722.545,"f":"=K19*L19","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":16,"fg":"#1E293B","al":"center"},{"c":"B20","v":"STA 1+500","f":"='جدول_حصر_المقاطع_والكميات'!B20","b":true,"al":"center"},{"c":"C20","v":1500,"f":"=C19+'جدول_حصر_المقاطع_والكميات'!C20","fg":"#1E293B","al":"center"},{"c":"D20","v":-6468,"f":"='جدول_حصر_المقاطع_والكميات'!J20","b":true,"al":"center","nf":"0.0"},{"c":"E20","v":-101.2,"f":"=E19+D20","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0"},{"c":"F20","v":"هابط (ردم نهاية المسار)","fg":"#1E293B","al":"center"},{"c":"G20","v":"استقبال ردم من قطاع 1+100","fg":"#1E293B","al":"center"},{"c":"H20","v":920,"in":true,"fg":"#1E293B","al":"center"},{"c":"I20","v":420,"f":"=MAX(0, H20-500)","b":true,"al":"center"},{"c":"J20","v":6468,"f":"=IF(I20>0, ABS(D20), 0)","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"K20","v":2716.56,"f":"=(J20*I20)/1000","b":true,"al":"center","nf":"0.0"},{"c":"L20","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"M20","v":4074.84,"f":"=K20*L20","bg":"#FEE2E2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"إجمالي عزم النقل وتكلفة النقل الإضافي لكامل المسار","bg":"#E2E8F0","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K21","v":11109.3136,"f":"=SUM(K5:K20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0"},{"c":"L21","v":"","bg":"#E2E8F0","al":"center"},{"c":"M21","v":16663.9704,"f":"=SUM(M5:M20)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00"}]}]}]}