{"slug":"masonry-blockwork-brickwork-mortar-and-lintels-qto-and-pricing-sheet","sheets":[{"name":"1_حصر_وتسعير_المباني_BOQ","maxRow":22,"maxCol":11,"colWidths":[14.0,62.0,13.0,14.0,15.0,13.0,17.0,16.0,17.0,18.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وتسعير أعمال المباني والطوب الأسمنتي والأحمر والبلوك المعزول والمونة والأعتاب (BOQ-FIN-212)","bg":"#0F172A","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":54.0,"cells":[{"c":"A2","v":"المرجع الكودي القياسي: كود البناء السعودي للمنشآت الطوبية SBC 305 | الكود المصري لتصميم وتنفيذ المباني ECP 204 | ASTM C90 — الخلايا الصفراء للنص الأزرق قابلة للتعديل","bg":"#B45309","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":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":""},{"c":"K3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي صافي كميات المباني بعد خصم الفتحات","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"إجمالي تكلفة أعمال المباني قبل الضريبة","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"قيمة ضريبة القيمة المضافة (15%)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"الإجمالي التعاقدي لمقايسة المباني شاملاً الضريبة","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":6489.2,"f":"=SUM(I9:I18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":307546.33,"f":"=K19+K20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"G5","v":46131.95,"f":"=K21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"I5","v":353678.28,"f":"=K22","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":""},{"c":"K6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: جدول حصر كميات المباني (إجمالي المساحة/الحجم - خصم الفتحات والأعتاب = الصافي الهندسي × الفئة)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"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 البند","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"توصيف بند المباني والطوب والبلوك والأعتاب والمواصفة الفنية","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"العدد / الأدوار","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"مجموع الأطوال (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"الارتفاع / السمك (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"الكمية قبل الخصم","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"خصم الفتحات والأعتاب","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"صافي الكمية الهندسية","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"فئة الوحدة (توريد ومصنعية)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K8","v":"إجمالي قيمة البند","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MAS-01","b":true,"al":"center"},{"c":"B9","v":"مباني حوائط خارجية بالبلوك الأسمنتي المعزول بحشوة بوليسترين مقاس (40×20×20 سم) بمونة الأسمنت والرمل"},{"c":"C9","v":"م²","b":true,"al":"center"},{"c":"D9","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":1126.4,"f":"=ROUND(D9*E9*F9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":186.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":940,"f":"=ROUND(G9-H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":75,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":70500,"f":"=ROUND(I9*J9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"MAS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مباني حوائط داخلية بالبلوك الأسمنتي المفرغ سمك 20 سم مقاس (40×20×20 سم) للأدوار المتكررة","bg":"#F8FAFC"},{"c":"C10","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":1472,"f":"=ROUND(D10*E10*F10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":212,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":1260,"f":"=ROUND(G10-H10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":56,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":70560,"f":"=ROUND(I10*J10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"MAS-03","b":true,"al":"center"},{"c":"B11","v":"مباني قواطع داخلية بالبلوك الأسمنتي المفرغ سمك 15 سم مقاس (40×20×15 سم) للحمامات والمطابخ"},{"c":"C11","v":"م²","b":true,"al":"center"},{"c":"D11","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":819.2,"f":"=ROUND(D11*E11*F11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":98.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":720.4,"f":"=ROUND(G11-H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":49,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":35299.6,"f":"=ROUND(I11*J11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MAS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مباني قواطع خدمية بالبلوك الأسمنتي المفرغ سمك 10 سم مقاس (40×20×10 سم) للمناور والممرات","bg":"#F8FAFC"},{"c":"C12","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":409.6,"f":"=ROUND(D12*E12*F12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":42.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":366.8,"f":"=ROUND(G12-H12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":42,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":15405.6,"f":"=ROUND(I12*J12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"MAS-05","b":true,"al":"center"},{"c":"B13","v":"مباني طوب أسمنتي مصمت عالي المقاومة (25×12×6 سم) لقصية الردم والرقاب سمك 25 سم بالمتر المكعب"},{"c":"C13","v":"م³","b":true,"al":"center"},{"c":"D13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":42,"f":"=ROUND(D13*E13*F13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":40,"f":"=ROUND(G13-H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":390,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":15600,"f":"=ROUND(I13*J13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"MAS-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"مباني طوب طفلي أحمر مفرغ سمك 12 سم (نصف طوبة 25×12×6 سم) للقواطع الداخلية بالمتر المربع","bg":"#F8FAFC"},{"c":"C14","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":3.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":589,"f":"=ROUND(D14*E14*F14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":79,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":510,"f":"=ROUND(G14-H14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":52,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":26520,"f":"=ROUND(I14*J14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"MAS-07","b":true,"al":"center"},{"c":"B15","v":"مباني بلوك خرساني خفيف عازل للحرارة (AAC Siporex 60×20×20 سم) بمونة الغراء اللاصق"},{"c":"C15","v":"م²","b":true,"al":"center"},{"c":"D15","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":460.8,"f":"=ROUND(D15*E15*F15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":60.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":400,"f":"=ROUND(G15-H15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":80,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":32000,"f":"=ROUND(I15*J15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"MAS-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"توريد وتركيب أعتاب خرسانية مسلحة مسبقة الصب قطاع (20×20 سم) فوق فتحات الأبواب والشبابيك بارتكاز 20 سم","bg":"#F8FAFC"},{"c":"C16","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":192,"f":"=ROUND(D16*E16*F16, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":192,"f":"=ROUND(G16-H16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":50,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":9600,"f":"=ROUND(I16*J16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"MAS-09","b":true,"al":"center"},{"c":"B17","v":"توريد وتركيب إكسسوارات تسليح وربط المباني (شبك سلك مجلفن كل 3 مداميك + كانات تثبيت بالأعمدة)"},{"c":"C17","v":"م.ط","b":true,"al":"center"},{"c":"D17","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":1280,"f":"=ROUND(D17*E17*F17, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":1280,"f":"=ROUND(G17-H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":7,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":8960,"f":"=ROUND(I17*J17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"MAS-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"تنفيذ فاصل تحشية مرن أعلى جدران المباني أسفل الكمرات والبلاطات (مونة غير منكماشة + فوم بولي إيثيلين)","bg":"#F8FAFC"},{"c":"C18","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":780,"f":"=ROUND(D18*E18*F18, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":780,"f":"=ROUND(G18-H18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":20,"f":"='3_إعدادات_الأسعار_والمقاسات'!$F$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":15600,"f":"=ROUND(I18*J18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي التكلفة المباشرة لبنود المباني والأعتاب والإكسسوارات (Subtotal Masonry Works)","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K19","v":300045.2,"f":"=SUM(K9:K18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"مخصص السقالات الداخلية ورش المعالجة بالمياه والنظافة (Scaffolding & Curing 2.5%)","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K20","v":7501.13,"f":"=ROUND(K19*'3_إعدادات_الأسعار_والمقاسات'!$D$5, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"قيمة ضريبة القيمة المضافة المقررة (VAT 15.0%)","bg":"#E2E8F0","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K21","v":46131.95,"f":"=ROUND((K19+K20)*'3_إعدادات_الأسعار_والمقاسات'!$D$4, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"الإجمالي العام التعاقدي لمقايسة أعمال المباني شاملاً الضريبة","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"K22","v":353678.28,"f":"=K19+K20+K21","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"2_معدلات_الطوب_والأسمنت_والرمل","maxRow":13,"maxCol":9,"colWidths":[14.0,58.0,14.0,16.0,13.0,15.0,18.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة معدلات استهلاك عدد الطوب والبلوك وأكياس الأسمنت والرمل لمونة البناء (Material Takeoff)","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 هذا التبويب صافي كميات المباني من التبويب الأول تلقائياً لحساب أعداد البلوك/الطوب وأكياس الأسمنت (50 كجم) وأمتار الرمل","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 حساب احتياجات التوريد من البلوك والطوب وأكياس الأسمنت والرمل شاملة الهالك","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 البند","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان نوع البلوك / الطوب ومقاسه الاسمي","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"وحدة الحصر","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"صافي الكمية من الحصر","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"معدل العدد للوحدة","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"نسبة الهالك %","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"إجمالي عدد الطوب/البلوك","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"أكياس الأسمنت (50 كجم)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"كمية الرمل للمونة (م³)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":46.0,"cells":[{"c":"A6","v":"MAS-01","b":true,"al":"center"},{"c":"B6","v":"بلوك أسمنتي معزول خارجي مقاس (40×20×20 سم — 12.5 بلوكة/م²)"},{"c":"C6","v":"م²","b":true,"al":"center"},{"c":"D6","v":940,"f":"='1_حصر_وتسعير_المباني_BOQ'!I9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":12.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G6","v":12338,"f":"=ROUNDUP(D6*E6*(1+F6), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":218,"f":"=ROUNDUP(D6*0.22*(1+F6), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":31.58,"f":"=ROUND(D6*0.032*(1+F6), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":46.0,"cells":[{"c":"A7","v":"MAS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"بلوك أسمنتي مفرغ داخلي سمك 20 سم (40×20×20 سم — 12.5 بلوكة/م²)","bg":"#F8FAFC"},{"c":"C7","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":1260,"f":"='1_حصر_وتسعير_المباني_BOQ'!I10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":12.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G7","v":16538,"f":"=ROUNDUP(D7*E7*(1+F7), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":265,"f":"=ROUNDUP(D7*0.2*(1+F7), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":39.69,"f":"=ROUND(D7*0.03*(1+F7), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":"MAS-03","b":true,"al":"center"},{"c":"B8","v":"بلوك أسمنتي مفرغ قواطع سمك 15 سم (40×20×15 سم — 12.5 بلوكة/م²)"},{"c":"C8","v":"م²","b":true,"al":"center"},{"c":"D8","v":720.4,"f":"='1_حصر_وتسعير_المباني_BOQ'!I11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":12.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":9456,"f":"=ROUNDUP(D8*E8*(1+F8), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":122,"f":"=ROUNDUP(D8*0.16*(1+F8), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":18.15,"f":"=ROUND(D8*0.024*(1+F8), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":46.0,"cells":[{"c":"A9","v":"MAS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"بلوك أسمنتي مفرغ قواطع سمك 10 سم (40×20×10 سم — 12.5 بلوكة/م²)","bg":"#F8FAFC"},{"c":"C9","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":366.8,"f":"='1_حصر_وتسعير_المباني_BOQ'!I12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":12.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":4815,"f":"=ROUNDUP(D9*E9*(1+F9), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":47,"f":"=ROUNDUP(D9*0.12*(1+F9), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":6.93,"f":"=ROUND(D9*0.018*(1+F9), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":"MAS-05","b":true,"al":"center"},{"c":"B10","v":"طوب أسمنتي مصمت للأساسات (25×12×6 سم — 440 طوبة/م³)"},{"c":"C10","v":"م³","b":true,"al":"center"},{"c":"D10","v":40,"f":"='1_حصر_وتسعير_المباني_BOQ'!I13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":440,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":18656,"f":"=ROUNDUP(D10*E10*(1+F10), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":64,"f":"=ROUNDUP(D10*1.5*(1+F10), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":10.18,"f":"=ROUND(D10*0.24*(1+F10), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":46.0,"cells":[{"c":"A11","v":"MAS-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"طوب طفلي أحمر مفرغ سمك 12 سم (25×12×6 سم — 55 طوبة/م²)","bg":"#F8FAFC"},{"c":"C11","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":510,"f":"='1_حصر_وتسعير_المباني_BOQ'!I14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":29733,"f":"=ROUNDUP(D11*E11*(1+F11), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":98,"f":"=ROUNDUP(D11*0.18*(1+F11), 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":15.14,"f":"=ROUND(D11*0.028*(1+F11), 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":46.0,"cells":[{"c":"A12","v":"MAS-07","b":true,"al":"center"},{"c":"B12","v":"بلوك خرساني خفيف عازل سيبوركس (60×20×20 سم — 8.33 بلوكة/م²)"},{"c":"C12","v":"م²","b":true,"al":"center"},{"c":"D12","v":400,"f":"='1_حصر_وتسعير_المباني_BOQ'!I15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":8.33,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":3466,"f":"=ROUNDUP(D12*E12*(1+F12), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":34,"f":"=ROUNDUP(D12*0.08*(1+F12), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":2.08,"f":"=ROUND(D12*0.005*(1+F12), 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":46.0,"cells":[{"c":"A13","v":"إجمالي كميات التوريد المطلوبة للمشروع (إجمالي الطوب/البلوك + أكياس الأسمنت + الرمل م³)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G13","v":95002,"f":"=SUM(G6:G12)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":848,"f":"=SUM(H6:H12)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":123.75,"f":"=SUM(I6:I12)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_إعدادات_الأسعار_والمقاسات","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 أسعار المباني (مواد ومصنعية) ومعايير المونة واللحامات (SBC 305 / ECP 204)","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 أسعار المواد والمصنعيات ونسبة الضريبة في الخلايا الصفراء لتحديث جدول المقايسة 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 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 بجدول الحصر والتسعير","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 بجدول الحصر والتسعير","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة مخصص السقالات الداخلية ورش المعالجة بالمياه (Scaffolding & Curing %)","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 بجدول الحصر والتسعير","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"سمك عرنوس/لحام مونة البناء القياسي (Standard Mortar Joint Thickness mm)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"معامل ديناميكي مرتبط بجدول الحصر والتسعير","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"جدول تحليل فئات أسعار بنود المباني والأعتاب (تكلفة الطوب والمونة + مصنعية البناء = الفئة الإجمالية)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":42.0,"cells":[{"c":"A8","v":"كود البند","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان بند المباني والطوب والبلوك والأعتاب","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"تكلفة المواد والمونة","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"مصنعية البناء والتشوين","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي فئة البند","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المرجع الكودي القياسي","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"MAS-01","b":true,"al":"center"},{"c":"B9","v":"مباني بلوك أسمنتي معزول شريحة بوليسترين (40×20×20 سم)"},{"c":"C9","v":"م²","b":true,"al":"center"},{"c":"D9","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":23,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":75,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"ASTM C90 / SBC 601","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"MAS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مباني بلوك أسمنتي مفرغ داخلي سمك 20 سم (40×20×20 سم)","bg":"#F8FAFC"},{"c":"C10","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":56,"f":"=ROUND(D10+E10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"ASTM C90 / SBC 305","bg":"#F8FAFC","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"MAS-03","b":true,"al":"center"},{"c":"B11","v":"مباني بلوك أسمنتي مفرغ سمك 15 سم (40×20×15 سم)"},{"c":"C11","v":"م²","b":true,"al":"center"},{"c":"D11","v":31,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":49,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"ASTM C90 / SBC 305","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"MAS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مباني بلوك أسمنتي مفرغ سمك 10 سم (40×20×10 سم)","bg":"#F8FAFC"},{"c":"C12","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":42,"f":"=ROUND(D12+E12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"ASTM C129 / ECP 204","bg":"#F8FAFC","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"MAS-05","b":true,"al":"center"},{"c":"B13","v":"مباني طوب أسمنتي مصمت للأساسات والرقاب بالمتر المكعب"},{"c":"C13","v":"م³","b":true,"al":"center"},{"c":"D13","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":390,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"ASTM C55 / ECP 204","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"MAS-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"مباني طوب طفلي أحمر مفرغ سمك 12 سم بالمتر المربع","bg":"#F8FAFC"},{"c":"C14","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":52,"f":"=ROUND(D14+E14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"ASTM C62 / ECP 204","bg":"#F8FAFC","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"MAS-07","b":true,"al":"center"},{"c":"B15","v":"مباني بلوك خرساني خفيف عازل سيبوركس (60×20×20 سم)"},{"c":"C15","v":"م²","b":true,"al":"center"},{"c":"D15","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":80,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"ASTM C1693 / SBC 305","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"MAS-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"أعتاب خرسانية مسلحة مسبقة الصب قطاع (20×20 سم)","bg":"#F8FAFC"},{"c":"C16","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":50,"f":"=ROUND(D16+E16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"SBC 304 / ECP 203","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"MAS-09","b":true,"al":"center"},{"c":"B17","v":"إكسسوارات ربط المباني (شبك سلك مجلفن + كانات تثبيت)"},{"c":"C17","v":"م.ط","b":true,"al":"center"},{"c":"D17","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":7,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"ASTM A951 / SBC 305","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"MAS-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"فاصل تحشية مرن أعلى الجدار أسفل الكمرات والبلاطات","bg":"#F8FAFC"},{"c":"C18","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":20,"f":"=ROUND(D18+E18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"SBC 305 / ECP 204","bg":"#F8FAFC","al":"center"}]}]}]}