{"slug":"heavy-construction-equipment-fleet-timesheet-fuel-maintenance-and-rental-sheet","sheets":[{"name":"1_سجل_تشغيل_وإيجار_المعدات","maxRow":22,"maxCol":10,"colWidths":[14.0,62.0,13.0,15.0,16.0,15.0,17.0,18.0,19.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت إدارة وتشغيل المعدات الثقيلة والآليات بالموقع (ساعات العمل والوقود والصيانة والإيجار — BOQ-ACC-184)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"المرجع القياسي: دليل تكاليف وإنتاجية معدات التشييد Caterpillar Performance Handbook & USACE EP 1110-1-8 | المعيار المحاسبي IAS 16 — الخلايا الصفراء قابلة للتعديل","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"تكلفة معدات الحفر والردم والتسوية الترابية","bg":"#FFFBEB","fg":"#B45309","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"تكلفة الأوناش ومضخات الخرسانة والنقل والطاقة","bg":"#FFFBEB","fg":"#B45309","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"إجمالي تكلفة تشغيل وإيجار الأسطول قبل الضريبة","bg":"#FFFBEB","fg":"#B45309","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"الإجمالي الشهري لمستخلص المعدات شاملاً الضريبة","bg":"#FFFBEB","fg":"#B45309","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":321145.5,"f":"=SUM(I9:I13)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":393900,"f":"=SUM(I14:I18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":732921.64,"f":"=I19+I20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":842859.89,"f":"=I22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: جدول حصر ساعات التشغيل الفعلية وحساب مستخلص إيجار وتكلفة المعدات الثقيلة والآليات بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود المعدة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان المعدة الثقيلة / الآلية والطراز والقدرة ومجال التشغيل بالموقع","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"عدد الآليات بالموقع","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"ساعات العمل لكل آلية/شهر","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"نسبة الإضافي/المناوبات %","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي الساعات المحاسبية","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"فئة الساعة الشاملة (SAR/hr)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"إجمالي التكلفة الشهرية","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"الوزن المالي %","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"EQP-01","b":true,"al":"center"},{"c":"B9","v":"حفار هيدروليكي على جنزير وزن 36 طن سعة القادوس 1.6 م3 مع دقاق هيدروليكي (Crawler Excavator CAT 336 / Komatsu PC350) لأعمال الحفر الصخري والأساسات"},{"c":"C9","v":"ساعة","b":true,"al":"center"},{"c":"D9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":484,"f":"=ROUND(D9*E9*(1+F9), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":210,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":101640,"f":"=ROUND(G9*H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=IF($I$19>0, I9/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"EQP-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"لودر كاوتش مفصلي سعة القادوس 3.5 م3 قدرة 250 حصان (Wheel Loader CAT 950GC / Volvo L120) لأعمال التحميل والتشوين وفرش طبقات الردم","bg":"#F8FAFC"},{"c":"C10","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":230,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":496.8,"f":"=ROUND(D10*E10*(1+F10), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":160,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":79488,"f":"=ROUND(G10*H10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=IF($I$19>0, I10/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"EQP-03","b":true,"al":"center"},{"c":"B11","v":"بلدوزر جنزير ثقيل قدرة 310 حصان مزود بسلاح دفع وريبر خلفي (Crawler Dozer CAT D8R) لأعمال القطع الترابي والتمهيد وفتح المسارات"},{"c":"C11","v":"ساعة","b":true,"al":"center"},{"c":"D11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":210,"f":"=ROUND(D11*E11*(1+F11), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":260,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":54600,"f":"=ROUND(G11*H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=IF($I$19>0, I11/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"EQP-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"جريدر تسوية طرق سلاح 14 قدم مزود بنظام توجيه ليزر (Motor Grader CAT 140K) لتسوية وضبط مناسيب طبقات الإحلال والبيس كورس","bg":"#F8FAFC"},{"c":"C12","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":190,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":199.5,"f":"=ROUND(D12*E12*(1+F12), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":185,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":36907.5,"f":"=ROUND(G12*H12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=IF($I$19>0, I12/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"EQP-05","b":true,"al":"center"},{"c":"B13","v":"هراس اهتزازي أسطوانة حديد مفردة وزن 12 طن (Single Drum Vibratory Roller Bomag / Dynapac 12T) لدمك طبقات الردم والأساس حتى 98% بروكتور"},{"c":"C13","v":"ساعة","b":true,"al":"center"},{"c":"D13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":441,"f":"=ROUND(D13*E13*(1+F13), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":110,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":48510,"f":"=ROUND(G13*H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=IF($I$19>0, I13/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"EQP-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"ونش تلسكوبي متحرك حمولة 50 طن طول البوم 40 متراً (Mobile Hydraulic Crane Tadano / Liebherr 50T) لتنزيل وتركيب الحديد والمعدات الثقيلة","bg":"#F8FAFC"},{"c":"C14","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":220,"f":"=ROUND(D14*E14*(1+F14), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":260,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":57200,"f":"=ROUND(G14*H14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF($I$19>0, I14/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"EQP-07","b":true,"al":"center"},{"c":"B15","v":"ونش برجي ثابت حمولة أقصى 8 طن وطرفية 2.5 طن بطول ذراع 60 متراً (Tower Crane Potain / Liebherr) لخدمة أعمال الشدات والصب بالأبراج"},{"c":"C15","v":"ساعة","b":true,"al":"center"},{"c":"D15","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":552,"f":"=ROUND(D15*E15*(1+F15), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":165,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":91080,"f":"=ROUND(G15*H15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=IF($I$19>0, I15/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"EQP-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"مضخة خرسانة стационарная/متحركة بذراع هيدروليكي 42 متراً (Concrete Boom Pump Putzmeister 42m) لصب اللبشة والأسقف والأعمدة","bg":"#F8FAFC"},{"c":"C16","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":161,"f":"=ROUND(D16*E16*(1+F16), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":320,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":51520,"f":"=ROUND(G16*H16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF($I$19>0, I16/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"EQP-09","b":true,"al":"center"},{"c":"B17","v":"سيارة قلاب نقل ثقيل حمولة 24 م3 (Heavy Dump Truck Mercedes Actros 6×4) لنقل ناتج الحفر للمقالب العمومية وتوريد مواد الإحلال"},{"c":"C17","v":"ساعة","b":true,"al":"center"},{"c":"D17","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":230,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":1012,"f":"=ROUND(D17*E17*(1+F17), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":125,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":126500,"f":"=ROUND(G17*H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF($I$19>0, I17/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"EQP-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"مولد كهرباء ديزل كاتم للصوت قدرة احتياطية/أساسية 500 kVA (Diesel Generator Perkins / Cummins 500 kVA) لتغذية الأوناش البرجية والموقع","bg":"#F8FAFC"},{"c":"C18","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":520,"f":"=ROUND(D18*E18*(1+F18), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":130,"f":"='3_إعدادات_الفئات_ومعدلات_الوقود'!$F$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":67600,"f":"=ROUND(G18*H18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=IF($I$19>0, I18/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي التكلفة المباشرة لتشغيل وإيجار المعدات الثقيلة والآليات بالموقع (Subtotal Heavy Equipment Fleet)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":715045.5,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"مخصص نقل المعدات بالكساحات وتصاريح المرور والورش المتنقلة (Mobilization, Lowbed & Field Service 2.5%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":17876.14,"f":"=ROUND(I19*'3_إعدادات_الفئات_ومعدلات_الوقود'!$D$5, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"قيمة ضريبة القيمة المضافة المقررة (VAT 15.0%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":109938.25,"f":"=ROUND((I19+I20)*'3_إعدادات_الفئات_ومعدلات_الوقود'!$D$4, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"الإجمالي العام التعاقدي لمستخلص تشغيل وإيجار المعدات شاملاً الضريبة","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":842859.89,"f":"=I19+I20+I21","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":"","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"2_الوقود_والصيانة_والجاهزية","maxRow":11,"maxCol":9,"colWidths":[14.0,54.0,15.0,16.0,13.0,13.0,13.0,17.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مراقبة استهلاك الديزل والوقود، دورات الصيانة الوقائية (كل 250 ساعة)، ونسبة الجاهزية الميكانيكية (Availability %)","bg":"#0F172A","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":54.0,"cells":[{"c":"A2","v":"يسحب إجمالي ساعات التشغيل من التبويب الأول لحساب كميات الديزل باللتر، عدد صيانات الزيوت والفلاتر، وكفاءة الجاهزية","bg":"#B45309","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":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"ثانياً: جدول تحليل استهلاك الوقود والصيانة الوقائية وساعات الأعطال لأسطول المعدات الثقيلة","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود المجموعة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان مجموعة المعدات الثقيلة ومعيار استهلاك الديزل القياسي","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"إجمالي ساعات العمل","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"معدل الوقود (لتر/ساعة)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"إجمالي الديزل (لتر)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ساعات التوقف/الأعطال","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"صافي ساعات الإنتاج","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"عدد الصيانات الدورية (250h)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"نسبة الجاهزية الميكانيكية %","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"FLT-EARTH","b":true,"al":"center"},{"c":"B6","v":"معدات الحفر والقطع الترابي (حفارات 36 طن + لودر 950 + بلدوزر D8 — متوسط 28 لتر/ساعة)"},{"c":"C6","v":1190.8,"f":"='1_سجل_تشغيل_وإيجار_المعدات'!G9+'1_سجل_تشغيل_وإيجار_المعدات'!G10+'1_سجل_تشغيل_وإيجار_المعدات'!G11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":33342,"f":"=ROUND(C6*D6, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":1148.8,"f":"=ROUND(C6-F6, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":5,"f":"=ROUNDUP(C6/250, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":0.96473,"f":"=IF(C6>0, (C6-F6)/C6, 0)","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"FLT-COMP","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"معدات التسوية والدمك الميكانيكي (جريدر 140K + هراسات 12 طن — متوسط 19 لتر/ساعة)","bg":"#F8FAFC"},{"c":"C7","v":640.5,"f":"='1_سجل_تشغيل_وإيجار_المعدات'!G12+'1_سجل_تشغيل_وإيجار_المعدات'!G13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":12170,"f":"=ROUND(C7*D7, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":616.5,"f":"=ROUND(C7-F7, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":3,"f":"=ROUNDUP(C7/250, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":0.962529,"f":"=IF(C7>0, (C7-F7)/C7, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"FLT-LIFT","b":true,"al":"center"},{"c":"B8","v":"أوناش الرفع التلسكوبية والبرجية (ونش 50 طن ديزل + أوناش برجية — متوسط 14 لتر/ساعة)"},{"c":"C8","v":772,"f":"='1_سجل_تشغيل_وإيجار_المعدات'!G14+'1_سجل_تشغيل_وإيجار_المعدات'!G15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":10808,"f":"=ROUND(C8*D8, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":754,"f":"=ROUND(C8-F8, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":4,"f":"=ROUNDUP(C8/250, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":0.976684,"f":"=IF(C8>0, (C8-F8)/C8, 0)","b":true,"al":"center","nf":"0.0%"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"FLT-HAUL","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"مضخات الخرسانة وقلابات النقل الثقيل 24 م3 (متوسط استهلاك 24 لتر ديزل/ساعة)","bg":"#F8FAFC"},{"c":"C9","v":1173,"f":"='1_سجل_تشغيل_وإيجار_المعدات'!G16+'1_سجل_تشغيل_وإيجار_المعدات'!G17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":28152,"f":"=ROUND(C9*D9, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":1135,"f":"=ROUND(C9-F9, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":5,"f":"=ROUNDUP(C9/250, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":0.967604,"f":"=IF(C9>0, (C9-F9)/C9, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"FLT-PWR","b":true,"al":"center"},{"c":"B10","v":"مولدات الكهرباء الديزل 500 kVA عند تحميل 75% (معدل استهلاك 68 لتر ديزل/ساعة)"},{"c":"C10","v":520,"f":"='1_سجل_تشغيل_وإيجار_المعدات'!G18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":35360,"f":"=ROUND(C10*D10, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":508,"f":"=ROUND(C10-F10, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":3,"f":"=ROUNDUP(C10/250, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":0.976923,"f":"=IF(C10>0, (C10-F10)/C10, 0)","b":true,"al":"center","nf":"0.0%"}]},{"r":11,"h":46.0,"cells":[{"c":"A11","v":"إجمالي ساعات الأسطول واستهلاك الديزل باللتر ودورات الصيانة الوقائية ومتوسط الجاهزية","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C11","v":4296.3,"f":"=SUM(C6:C10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":30.6,"f":"=AVERAGE(D6:D10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":119832,"f":"=SUM(E6:E10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":134,"f":"=SUM(F6:F10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":4162.3,"f":"=SUM(G6:G10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":20,"f":"=SUM(H6:H10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":0.969694,"f":"=AVERAGE(I6:I10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"0.0%"}]}]},{"name":"3_إعدادات_الفئات_ومعدلات_الوقود","maxRow":18,"maxCol":7,"colWidths":[16.0,58.0,16.0,18.0,13.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات فئات إيجار وتشغيل المعدات بالساعة (إيجار/إهلاك + وقود وصيانة وسائق) والمعايير الفنية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"عدّل تكلفة الإيجار الجاف والوقود وأجر المشغل في الخلايا الصفراء لتحديث المستخلص تلقائياً","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"عملة التسعير والمحاسبة القياسية للمشروع","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"SAR (ريال سعودي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"معامل ديناميكي مرتبط بسجل التشغيل وحاسبة الوقود والصيانة","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"نسبة ضريبة القيمة المضافة (VAT %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E4","v":"معامل ديناميكي مرتبط بسجل التشغيل وحاسبة الوقود والصيانة","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة النقل بالكساحات والورش الميدانية (Mobilization & Field Service %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":0.025,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":"معامل ديناميكي مرتبط بسجل التشغيل وحاسبة الوقود والصيانة","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"سعر لتر الديزل القياسي بالموقع (Diesel Price per Liter SAR)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":1.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"معامل ديناميكي مرتبط بسجل التشغيل وحاسبة الوقود والصيانة","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"دورية الصيانة الوقائية وتغيير الزيوت والفلاتر بالساعات (PM Interval Hours)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D7","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":"معامل ديناميكي مرتبط بسجل التشغيل وحاسبة الوقود والصيانة","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود المعدة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان المعدة الثقيلة / الآلية بالموقع","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"إيجار جاف / إهلاك بالساعة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"وقود وصيانة وأجر مشغل/ساعة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي فئة الساعة الشاملة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المرجع القياسي للإنتاجية","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"EQP-01","b":true,"al":"center"},{"c":"B9","v":"حفار هيدروليكي جنزير 36 طن (CAT 336 / PC350) مع دقاق"},{"c":"C9","v":"ساعة","b":true,"al":"center"},{"c":"D9","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":210,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"CAT Handbook / USACE","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"EQP-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"لودر كاوتش مفصلي سعة 3.5 م3 (CAT 950GC / Volvo L120)","bg":"#F8FAFC"},{"c":"C10","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":160,"f":"=ROUND(D10+E10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"CAT Handbook / SAE J732","bg":"#F8FAFC","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"EQP-03","b":true,"al":"center"},{"c":"B11","v":"بلدوزر جنزير ثقيل 310 حصان (CAT D8R) مع ريبر خلفي"},{"c":"C11","v":"ساعة","b":true,"al":"center"},{"c":"D11","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":260,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"CAT Handbook / USACE","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"EQP-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"جريدر تسوية طرق سلاح 14 قدم بالليزر (CAT 140K)","bg":"#F8FAFC"},{"c":"C12","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":130,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":185,"f":"=ROUND(D12+E12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"CAT Handbook / Road Std","bg":"#F8FAFC","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"EQP-05","b":true,"al":"center"},{"c":"B13","v":"هراس اهتزازي أسطوانة مفردة 12 طن (Bomag / Dynapac)"},{"c":"C13","v":"ساعة","b":true,"al":"center"},{"c":"D13","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":110,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"ASTM D1557 / Compaction","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"EQP-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"ونش تلسكوبي متحرك حمولة 50 طن (Tadano / Liebherr 50T)","bg":"#F8FAFC"},{"c":"C14","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":190,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":260,"f":"=ROUND(D14+E14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"ASME B30.5 / Lifting Std","bg":"#F8FAFC","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"EQP-07","b":true,"al":"center"},{"c":"B15","v":"ونش برجي ثابت حمولة 8 طن ذراع 60 متر (Tower Crane)"},{"c":"C15","v":"ساعة","b":true,"al":"center"},{"c":"D15","v":125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":165,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"ASME B30.3 / EN 14439","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"EQP-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"مضخة خرسانة بذراع هيدروليكي 42 متر (Concrete Boom Pump)","bg":"#F8FAFC"},{"c":"C16","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":80,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":320,"f":"=ROUND(D16+E16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"ACI 304.2R / Pumping Std","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"EQP-09","b":true,"al":"center"},{"c":"B17","v":"سيارة قلاب نقل ثقيل حمولة 24 م3 (Actros 6×4 Dump Truck)"},{"c":"C17","v":"ساعة","b":true,"al":"center"},{"c":"D17","v":80,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":125,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"Haulage Fleet Std","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"EQP-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"مولد كهرباء ديزل كاتم للصوت 500 kVA شامل استهلاك الديزل","bg":"#F8FAFC"},{"c":"C18","v":"ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":130,"f":"=ROUND(D18+E18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"ISO 8528 / Prime Power","bg":"#F8FAFC","al":"center"}]}]}]}