{"slug":"grc-grp-frp-and-terra-cotta-architectural-facade-cladding-panels-boq-sheet","sheets":[{"name":"مقايسة واجهات GRC وGRP","maxRow":24,"maxCol":9,"colWidths":[12.0,22.0,54.0,10.0,16.0,14.0,20.0,15.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة تكسية الواجهات المعمارية بألواح الجي أر سي (GRC) والفيبر جلاس (GRP/FRP) والتراكوتا والشاسيهات","bg":"#0F2C59","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":34.0,"cells":[{"c":"A2","v":"جدول الكميات والأسعار التفصيلي (BOQ) لألواح وتكسيات الواجهات المعمارية والشاسيهات المعدنية المجلفنة وفق GRCA و PCI و ASTM و SBC","bg":"#1B6B93","fg":"#E2E8F0","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":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#E2E8F0","b":true},{"c":"B4","v":"توريد وتركيب تكسيات الواجهات المعمارية الخارجية للمبنى","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"D4","v":"الجهة المالكة:","bg":"#E2E8F0","b":true},{"c":"E4","v":"إدارة التطوير العقاري والمشروعات الهندسية","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"G4","v":"تاريخ المقايسة:","bg":"#E2E8F0","b":true},{"c":"H4","v":"2026-11-07","bg":"#FFFBEB","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الاستشاري المعماري:","bg":"#E2E8F0","b":true},{"c":"B5","v":"مكتب الاستشارات المعمارية وهندسة الواجهات (Facade Eng.)","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"D5","v":"الكود المرجعي:","bg":"#E2E8F0","b":true},{"c":"E5","v":"GRCA Spec / PCI MNL-128 / ASTM C947 / SBC 301","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"G5","v":"نسبة ضريبة القيمة المضافة:","bg":"#E2E8F0","b":true},{"c":"H5","v":0.15,"in":true,"bg":"#FFFBEB","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"كود البند","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"قسم الواجهات","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"بيان ومواصفات البند الفنية (شامل القوالب والشاسيه والتوريد والتركيب)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"الوحدة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الكمية الهندسية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"نسبة الهالك %","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"الكمية شاملة الهالك [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"سعر الوحدة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"الإجمالي الكلي [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":151.9,"cells":[{"c":"A8","v":"FCD-01","b":true,"al":"center"},{"c":"B8","v":"ألواح وعناصر GRC","al":"center"},{"c":"C8","v":"تصنيع وتوريد وتركيب ألواح واجهات جي أر سي مسطحة وبارزة (Stud-Frame GRC Cladding Panels سمك قشرة 12-15 مم) مسلحة بألياف زجاجية مقاومة للقلويات (AR-Glass >= 5% الزركونيوم 16%) بطريقة الرش الميكانيكي (Spray-Up) شاملة الشاسيه الخلفي المجلفن على الساخن (HDG Steel Stud Frame)"},{"c":"D8","v":"م2","al":"center"},{"c":"E8","v":1850,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G8","v":1905.5,"f":"=ROUND(E8*(1+F8),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":520,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I8","v":990860,"f":"=ROUND(G8*H8,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":104.0,"cells":[{"c":"A9","v":"FCD-02","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B9","v":"ألواح وعناصر GRC","bg":"#F4F7FA","al":"center"},{"c":"C9","v":"تصنيع وتوريد وتركيب مشربيات وشاشات تظليل معمارية مفرغة من الجي أر سي (GRC Perforated Mashrabiya & Sunscreens سمك 30-45 مم) بقوالب CNC/روتر دقيقة شاملة تقويات الحديد الإستانلس الداخلية ومرابط التثبيت","bg":"#F4F7FA"},{"c":"D9","v":"م2","bg":"#F4F7FA","al":"center"},{"c":"E9","v":620,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G9","v":644.8,"f":"=ROUND(E9*(1+F9),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":680,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I9","v":438464,"f":"=ROUND(G9*H9,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":"FCD-03","b":true,"al":"center"},{"c":"B10","v":"ألواح وعناصر GRC","al":"center"},{"c":"C10","v":"تصنيع وتوريد وتركيب كرانيش وإطارات نوافذ وأحزمة معمارية زخرفية من الـ GRC (Architectural Cornices, Window Surrounds & Friezes) قطاع حتى 60 سم شاملة الزوايا والمثبتات الميكانيكية"},{"c":"D10","v":"م.ط","al":"center"},{"c":"E10","v":940,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F10","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G10","v":968.2,"f":"=ROUND(E10*(1+F10),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":340,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I10","v":329188,"f":"=ROUND(G10*H10,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":"FCD-04","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B11","v":"ألواح وعناصر GRC","bg":"#F4F7FA","al":"center"},{"c":"C11","v":"تصنيع وتوريد وتركيب تيجان وأبدان وقواعد أعمدة ديكورية خارجية من الـ GRC (GRC Column Covers, Capitals & Bases) بنصفين متطابقين مع معالجة الفواصل والدهان الحجرى الواقي","bg":"#F4F7FA"},{"c":"D11","v":"عدد","bg":"#F4F7FA","al":"center"},{"c":"E11","v":36,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G11","v":36,"f":"=ROUND(E11*(1+F11),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":2900,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I11","v":104400,"f":"=ROUND(G11*H11,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":128.0,"cells":[{"c":"A12","v":"FCD-05","b":true,"al":"center"},{"c":"B12","v":"تكسيات وقبب GRP/FRP","al":"center"},{"c":"C12","v":"تصنيع وتوريد وتركيب ألواح تكسية واجهات وسوفليت من الفيبر جلاس المقاوم للحريق والعوامل الجوية (Fire-Retardant GRP/FRP Cladding Panels Class 1 BS 476) بطبقة جيل كوت مقاومة للأشعة فوق البنفسجية (UV-Stabilized Isophthalic Gelcoat)"},{"c":"D12","v":"م2","al":"center"},{"c":"E12","v":540,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F12","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G12","v":556.2,"f":"=ROUND(E12*(1+F12),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":460,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I12","v":255852,"f":"=ROUND(G12*H12,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":104.0,"cells":[{"c":"A13","v":"FCD-06","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B13","v":"تكسيات وقبب GRP/FRP","bg":"#F4F7FA","al":"center"},{"c":"C13","v":"تصنيع وتوريد وتركيب قبة معمارية خارجية من الـ GRP مزدوجة الجدار معزولة بالبولي يوريثان (Insulated Double-Skin GRP Architectural Dome) شاملة الهيكل الفولاذي الداخلي المجلفن وحلقة الارتكاز والمانع المائي","bg":"#F4F7FA"},{"c":"D13","v":"م2","bg":"#F4F7FA","al":"center"},{"c":"E13","v":180,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F13","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G13","v":183.6,"f":"=ROUND(E13*(1+F13),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":1150,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I13","v":211140,"f":"=ROUND(G13*H13,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"FCD-07","b":true,"al":"center"},{"c":"B14","v":"واجهات التراكوتا المهواة","al":"center"},{"c":"C14","v":"توريد وتركيب ألواح تراكوتا فخارية مفرغة للواجهات المهواة (Extruded Hollow-Core Terracotta Rainscreen Panels سمك 30 مم) مقاومة للصقيع والامتصاص (<= 6%) بنظام التعليق المخفي على سكك ومشابك ألومنيوم (6063-T6)"},{"c":"D14","v":"م2","al":"center"},{"c":"E14","v":950,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F14","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G14","v":997.5,"f":"=ROUND(E14*(1+F14),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":640,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I14","v":638400,"f":"=ROUND(G14*H14,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"FCD-08","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B15","v":"واجهات التراكوتا المهواة","bg":"#F4F7FA","al":"center"},{"c":"C15","v":"توريد وتركيب كاسرات شمسية فخارية من التراكوتا (Terracotta Baguettes / Louvers قطاع 50×50 مم أو بيضاوي) شاملة محاور التثبيت الجانبية من الألومنيوم المأنود","bg":"#F4F7FA"},{"c":"D15","v":"م2","bg":"#F4F7FA","al":"center"},{"c":"E15","v":280,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F15","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G15","v":291.2,"f":"=ROUND(E15*(1+F15),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":710,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I15","v":206752,"f":"=ROUND(G15*H15,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":104.0,"cells":[{"c":"A16","v":"FCD-09","b":true,"al":"center"},{"c":"B16","v":"الشاسيهات والمرابط والعزل","al":"center"},{"c":"C16","v":"توريد وتركيب شاسيه معدني ثانوي مجلفن على الساخن (Hot-Dip Galvanized Steel Sub-Frame RHS/SHS ASTM A123 Coating >= 85 Microns) لزوم حمل ألواح الـ GRC والـ GRP في مناطق البروزات الكبيرة"},{"c":"D16","v":"طن","al":"center"},{"c":"E16","v":18.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F16","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G16","v":19.43,"f":"=ROUND(E16*(1+F16),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":8200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I16","v":159326,"f":"=ROUND(G16*H16,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":104.0,"cells":[{"c":"A17","v":"FCD-10","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B17","v":"الشاسيهات والمرابط والعزل","bg":"#F4F7FA","al":"center"},{"c":"C17","v":"توريد وتركيب مرابط وزوايا تثبيت مرنة وجاسئة من الصلب غير القابل للصدأ (Stainless Steel Grade 316L Gravity & Wind-Load Anchors) مع الجوايط الكيميائية (Chemical Anchors ETA Approved)","bg":"#F4F7FA"},{"c":"D17","v":"نقطة","bg":"#F4F7FA","al":"center"},{"c":"E17","v":3800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F17","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G17","v":3914,"f":"=ROUND(E17*(1+F17),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":48,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I17","v":187872,"f":"=ROUND(G17*H17,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"FCD-11","b":true,"al":"center"},{"c":"B18","v":"الشاسيهات والمرابط والعزل","al":"center"},{"c":"C18","v":"توريد وتركيب عزل حراري وصوتي من الصوف الصخري خلف ألواح الواجهات المهواة (Semi-Rigid Rockwool Facade Board كثافة 80 كجم/م3 سمك 50 مم بشريحة ألومنيوم أو غشاء أسود) مع مسامير التثبيت"},{"c":"D18","v":"م2","al":"center"},{"c":"E18","v":2800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F18","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G18","v":2940,"f":"=ROUND(E18*(1+F18),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":62,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I18","v":182280,"f":"=ROUND(G18*H18,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"FCD-12","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B19","v":"الفواصل والحماية والاختبار","bg":"#F4F7FA","al":"center"},{"c":"C19","v":"توريد وتنفيذ حشو فواصل الحركة والتمدد بين ألواح الـ GRC (عرض 15-20 مم) باستخدام حبل الدعم البولي إيثيلين (Closed-Cell Backer Rod) ومعجون السيليكون المعماري المقاوم للعوامل الجوية (ASTM C920 Weatherseal)","bg":"#F4F7FA"},{"c":"D19","v":"م.ط","bg":"#F4F7FA","al":"center"},{"c":"E19","v":4600,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F19","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G19","v":4830,"f":"=ROUND(E19*(1+F19),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":28,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I19","v":135240,"f":"=ROUND(G19*H19,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":"FCD-13","b":true,"al":"center"},{"c":"B20","v":"الفواصل والحماية والاختبار","al":"center"},{"c":"C20","v":"توريد وتطبيق دهان حماية شفاف طارد للمياه والأملاح والأتربة (Hydrophobic Silane-Siloxane Water Repellent & Anti-Carbonation Sealer) وجهين على كامل مسطحات الـ GRC"},{"c":"D20","v":"م2","al":"center"},{"c":"E20","v":3100,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F20","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G20","v":3255,"f":"=ROUND(E20*(1+F20),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":32,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I20","v":104160,"f":"=ROUND(G20*H20,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":"FCD-14","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B21","v":"الفواصل والحماية والاختبار","bg":"#F4F7FA","al":"center"},{"c":"C21","v":"إعداد الحسابات الإنشائية لأحمال الرياح والزلازل ومخططات الورشة (Shop Drawings) وتنفيذ نموذج العينة بالحجم الطبيعي بالموقع (Full-Scale Visual & Performance Mock-up) شاملة اختبارات LOP/MOR وشد الجوايط","bg":"#F4F7FA"},{"c":"D21","v":"مقطوعية","bg":"#F4F7FA","al":"center"},{"c":"E21","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F21","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G21","v":1,"f":"=ROUND(E21*(1+F21),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":35000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I21","v":35000,"f":"=ROUND(G21*H21,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"إجمالي قيمة أعمال تكسيات الواجهات GRC وGRP والتراكوتا والشاسيهات (غير شامل الضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":3978934,"f":"=SUM(I8:I21)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"ضريبة القيمة المضافة المقررة (VAT 15%)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I23","v":596840.1,"f":"=ROUND(I22*H5,2)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"الإجمالي الكلي للمقايسة شامل ضريبة القيمة المضافة (Grand Total)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I24","v":4575774.1,"f":"=I22+I23","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حصر الألواح والأوزان","maxRow":10,"maxCol":9,"colWidths":[14.0,38.0,16.0,13.0,20.0,18.0,22.0,18.0,24.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"شيت الحصر الهندسي لألواح الواجهات وحساب أوزان الـ GRC والشاسيهات وعدد مرابط التثبيت","bg":"#0F2C59","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":34.0,"cells":[{"c":"A2","v":"حساب تلقائي للمساحات الصافية بعد خصم الفتحات وأوزان الألواح (كثافة GRC = 2000 كجم/م3) وعدد المرابط","bg":"#1B6B93","fg":"#E2E8F0","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":52.0,"cells":[{"c":"A4","v":"كود الواجهة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الواجهة المعمارية والمنسوب","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"طول الواجهة (م)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"ارتفاع التكسية (م)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"خصم الفتحات (م2)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المساحة الصافية (م2) [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سمك قشرة GRC (مم)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"وزن الألواح بالطن [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"عدد مرابط التثبيت [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"ELV-01","b":true,"al":"center"},{"c":"B5","v":"الواجهة الرئيسية الشمالية (ألواح GRC مسطحة وبارزة)"},{"c":"C5","v":48,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D5","v":18.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E5","v":210,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F5","v":678,"f":"=ROUND(C5*D5-E5,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":15,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H5","v":25.43,"f":"=ROUND(F5*(G5/1000)*2*1.25,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":1220,"f":"=ROUND(F5*1.8,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"ELV-02","b":true,"al":"center"},{"c":"B6","v":"الواجهة الجنوبية الخلفية (ألواح GRC وإطارات نوافذ)"},{"c":"C6","v":48,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D6","v":18.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E6","v":240,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F6","v":648,"f":"=ROUND(C6*D6-E6,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":15,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H6","v":24.3,"f":"=ROUND(F6*(G6/1000)*2*1.25,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":1166,"f":"=ROUND(F6*1.8,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"ELV-03","b":true,"al":"center"},{"c":"B7","v":"الواجهة الشرقية الجانبية (ألواح GRC ومشربيات تظليل)"},{"c":"C7","v":32,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D7","v":18.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E7","v":135,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F7","v":457,"f":"=ROUND(C7*D7-E7,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":15,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H7","v":17.14,"f":"=ROUND(F7*(G7/1000)*2*1.25,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":823,"f":"=ROUND(F7*1.8,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"ELV-04","b":true,"al":"center"},{"c":"B8","v":"الواجهة الغربية الجانبية (ألواح GRC ومشربيات تظليل)"},{"c":"C8","v":32,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D8","v":18.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E8","v":135,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":457,"f":"=ROUND(C8*D8-E8,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":15,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H8","v":17.14,"f":"=ROUND(F8*(G8/1000)*2*1.25,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":823,"f":"=ROUND(F8*1.8,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"ELV-05","b":true,"al":"center"},{"c":"B9","v":"دروة السطح العلوية وتاج المبنى المعماري (Parapet Crown)"},{"c":"C9","v":160,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D9","v":2.4,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E9","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":384,"f":"=ROUND(C9*D9-E9,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":12,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H9","v":11.52,"f":"=ROUND(F9*(G9/1000)*2*1.25,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":691,"f":"=ROUND(F9*1.8,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"إجمالي حصر واجهات المبنى","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":2},{"skip":true},{"c":"C10","v":320,"f":"=SUM(C5:C9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":15.28,"f":"=AVERAGE(D5:D9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":720,"f":"=SUM(E5:E9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":2624,"f":"=SUM(F5:F9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":14.4,"f":"=AVERAGE(G5:G9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":95.53,"f":"=SUM(H5:H9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":4723,"f":"=SUM(I5:I9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"الملخص وضوابط الجودة","maxRow":18,"maxCol":7,"colWidths":[14.0,26.0,36.0,24.0,34.0,28.0,24.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"الملخص التنفيذي لتكاليف أنظمة الواجهات ومعايير الفحص والاختبار (GRCA / PCI QA/QC)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"تحليل التكلفة حسب نظام التكسية مع جدول اختبارات ضبط جودة خلطة الـ GRC والمرابط (LOP, MOR, Pull-Out Test)","bg":"#1B6B93","fg":"#E2E8F0","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":52.0,"cells":[{"c":"A4","v":"رقم القسم","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"قسم أعمال تكسيات الواجهات","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"عدد البنود","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"إجمالي التكلفة قبل الضريبة [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نسبة القسم من الإجمالي % [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"قيمة ضريبة القيمة المضافة 15% [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الإجمالي شامل الضريبة [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"01","b":true,"al":"center"},{"c":"B5","v":"ألواح وعناصر GRC"},{"c":"C5","v":4,"in":true,"al":"center"},{"c":"D5","v":1862912,"f":"=SUMIF('مقايسة واجهات GRC وGRP'!$B$8:$B$21, B5, 'مقايسة واجهات GRC وGRP'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":0,"f":"=IF($D$10>0, D5/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F5","v":279436.8,"f":"=ROUND(D5*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G5","v":2142348.8,"f":"=D5+F5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"02","b":true,"al":"center"},{"c":"B6","v":"تكسيات وقبب GRP/FRP"},{"c":"C6","v":2,"in":true,"al":"center"},{"c":"D6","v":466992,"f":"=SUMIF('مقايسة واجهات GRC وGRP'!$B$8:$B$21, B6, 'مقايسة واجهات GRC وGRP'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":0,"f":"=IF($D$10>0, D6/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F6","v":70048.8,"f":"=ROUND(D6*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G6","v":537040.8,"f":"=D6+F6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"03","b":true,"al":"center"},{"c":"B7","v":"واجهات التراكوتا المهواة"},{"c":"C7","v":2,"in":true,"al":"center"},{"c":"D7","v":845152,"f":"=SUMIF('مقايسة واجهات GRC وGRP'!$B$8:$B$21, B7, 'مقايسة واجهات GRC وGRP'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":0,"f":"=IF($D$10>0, D7/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F7","v":126772.8,"f":"=ROUND(D7*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G7","v":971924.8,"f":"=D7+F7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"04","b":true,"al":"center"},{"c":"B8","v":"الشاسيهات والمرابط والعزل"},{"c":"C8","v":3,"in":true,"al":"center"},{"c":"D8","v":529478,"f":"=SUMIF('مقايسة واجهات GRC وGRP'!$B$8:$B$21, B8, 'مقايسة واجهات GRC وGRP'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":0,"f":"=IF($D$10>0, D8/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F8","v":79421.7,"f":"=ROUND(D8*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G8","v":608899.7,"f":"=D8+F8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"05","b":true,"al":"center"},{"c":"B9","v":"الفواصل والحماية والاختبار"},{"c":"C9","v":3,"in":true,"al":"center"},{"c":"D9","v":274400,"f":"=SUMIF('مقايسة واجهات GRC وGRP'!$B$8:$B$21, B9, 'مقايسة واجهات GRC وGRP'!$I$8:$I$21)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":0,"f":"=IF($D$10>0, D9/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F9","v":41160,"f":"=ROUND(D9*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G9","v":315560,"f":"=D9+F9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"الإجمالي الكلي لأقسام تكسيات الواجهات","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":2},{"skip":true},{"c":"C10","v":14,"f":"=SUM(C5:C9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center"},{"c":"D10","v":3978934,"f":"=SUM(D5:D9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":0,"f":"=SUM(E5:E9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":596840.1,"f":"=SUM(F5:F9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":4575774.1,"f":"=SUM(G5:G9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"جدول اختبارات ضبط الجودة المعملية والميدانية لألواح الـ GRC والـ GRP والتراكوتا (Facade QA/QC Checklist)","bg":"#1B6B93","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"كود الفحص","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"العنصر المفحوص","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"اسم الاختبار الهندسي","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"المواصفة المرجعية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"حدود القبول القياسية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"معدل التكرار","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"الجهة المسؤولة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"QC-01","b":true,"al":"center"},{"c":"B14","v":"نسبة الألياف الزجاجية","al":"center"},{"c":"C14","v":"اختبار الغسيل لتحديد نسبة الألياف الزجاجية المقاومة للقلويات (Wash-Out Fiber Content Test)"},{"c":"D14","v":"GRCA S0104 / BS EN 1170","al":"center"},{"c":"E14","v":"نسبة ألياف AR-Glass >= 5.0% بالوزن (ZrO2 >= 16%)"},{"c":"F14","v":"مرتين يومياً لكل ماكينة رش بالمصنع","al":"center"},{"c":"G14","v":"معمل مصنع GRC والاستشاري","al":"center"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"QC-02","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B15","v":"مقاومة الانحناء (LOP/MOR)","bg":"#F4F7FA","al":"center"},{"c":"C15","v":"اختبار حد التناسب (LOP) ومعامل الكسر بالانحناء (MOR) لشرائح الكوبونات عمر 28 يوماً","bg":"#F4F7FA"},{"c":"D15","v":"ASTM C947 / EN 1170-5","bg":"#F4F7FA","al":"center"},{"c":"E15","v":"Grade 18P: LOP >= 7.0 MPa & MOR >= 18.0 MPa","bg":"#F4F7FA"},{"c":"F15","v":"مجموعة كوبونات لكل 50 م2 إنتاج","bg":"#F4F7FA","al":"center"},{"c":"G15","v":"مختبر المواد والاستشاري","bg":"#F4F7FA","al":"center"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"QC-03","b":true,"al":"center"},{"c":"B16","v":"جلفنة الشاسيهات","al":"center"},{"c":"C16","v":"قياس سمك طبقة الجلفنة على الساخن للشاسيهات المعدنية ومطابقة المرابط الإستانلس 316L"},{"c":"D16","v":"ASTM A123 / ISO 1461","al":"center"},{"c":"E16","v":"سمك طبقة الجلفنة >= 85 ميكرون دون تقشر"},{"c":"F16","v":"فحص لكل دفعة توريد بالموقع","al":"center"},{"c":"G16","v":"مهندس الجودة والاستشاري","al":"center"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"QC-04","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B17","v":"اختبار شد الجوايط","bg":"#F4F7FA","al":"center"},{"c":"C17","v":"اختبار الاقتلاع الميداني للجوايط الكيميائية والميكانيكية في الخرسانة (Site Pull-Out Test)","bg":"#F4F7FA"},{"c":"D17","v":"BS 8539 / ETAG 001","bg":"#F4F7FA","al":"center"},{"c":"E17","v":"تحمل 1.5 إلى 2.0 مرة من الحمل التصميمي دون انزلاق","bg":"#F4F7FA"},{"c":"F17","v":"3% من إجمالي المرابط (بحد أدنى 5 اختبارات)","bg":"#F4F7FA","al":"center"},{"c":"G17","v":"مختبر الموقع والاستشاري","bg":"#F4F7FA","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"QC-05","b":true,"al":"center"},{"c":"B18","v":"الاستوائية والفواصل","al":"center"},{"c":"C18","v":"فحص التفاوتات المساحية للميل والعمودية وعرض فواصل التمدد واختبار رش المياه"},{"c":"D18","v":"PCI MNL-128 / AAMA 501.2","al":"center"},{"c":"E18","v":"تفاوت الواجهة <= ±3 مم لكل 3 م، وعدم تسرب المياه"},{"c":"F18","v":"100% من الواجهات بعد التركيب","al":"center"},{"c":"G18","v":"مساح المشروع والاستشاري","al":"center"}]}]}]}