{"slug":"masonry-brick-and-aac-blockwork-qto-and-mortar-calculation-sheet","sheets":[{"name":"إعدادات_المباني_والملخص","maxRow":24,"maxCol":8,"colWidths":[9.0,56.0,14.0,15.0,13.0,13.0,16.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وحساب كميات أعمال المباني بالطوب والبلوك وحاسبة المونة والأعتاب (BOQ-ENG-185)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"الخلايا بالخط الأزرق والخلفية الصفراء هي مدخلات قابلة للتعديل (أبعاد البلوك، نسب المونة، الفئات السعرية) وتُحدث الجداول تلقائياً — المرجع: SBC 305 & ASTM C90","bg":"#F8FAFC","fg":"#334155","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: الثوابت الهندسية لأعمال المباني ومونة البناء ونسب الفاقد (Masonry Engineering Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":41.0,"cells":[{"c":"A4","v":"م","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"المعامل الهندسي لأعمال المباني والمونة","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القيمة التصميمية","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المرجع الكودي","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"النطاق القياسي","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"معامل الحساب","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"ملاحظات التنفيذ بالموقع","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"محتوى الأسمنت في مونة المباني القياسية (Cement Dosage in Mortar)"},{"c":"C5","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D5","v":"كجم/م³ رمل","al":"center"},{"c":"E5","v":"ASTM C270 / SBC","al":"center"},{"c":"F5","v":"300 - 350 كجم/م³","al":"center"},{"c":"G5","v":"6 شكاير/م³","al":"center"},{"c":"H5","v":"يزاد إلى 350 كجم/م³ لقصية الردم"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"سمك لحام المونة الأسمنتية الأفقي والرأسي (Standard Joint Thickness)","bg":"#F8FAFC"},{"c":"C6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":"سم","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"SBC 305 / ECP","bg":"#F8FAFC","al":"center"},{"c":"F6","v":"0.80 - 1.20 سم","bg":"#F8FAFC","al":"center"},{"c":"G6","v":"10 مم","bg":"#F8FAFC","al":"center"},{"c":"H6","v":"مع تكحيل العراميس بعمق 5 مم","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"سمك طبقة غراء البلوك الأبيض الخفيف (AAC Thin-Bed Adhesive)"},{"c":"C7","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":"سم","al":"center"},{"c":"E7","v":"ASTM C1693","al":"center"},{"c":"F7","v":"0.20 - 0.30 سم","al":"center"},{"c":"G7","v":"3 مم","al":"center"},{"c":"H7","v":"يُفرد بالمسطرين المسنن لمنع الجسور الحرارية"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"معامل انكماش ودمك المونة الجافة إلى رطبة (Mortar Shrinkage Factor)","bg":"#F8FAFC"},{"c":"C8","v":1.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":"معامل","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"أصول حساب الكميات","bg":"#F8FAFC","al":"center"},{"c":"F8","v":"1.20 - 1.30","bg":"#F8FAFC","al":"center"},{"c":"G8","v":"1.25x","bg":"#F8FAFC","al":"center"},{"c":"H8","v":"لتحويل حجم العراميس إلى رمل وأسمنت","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"نسبة الهالك والتكسير في الطوب والبلوك أثناء النقل والقص (Block Wastage %)"},{"c":"C9","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D9","v":"نسبة مئوية","al":"center"},{"c":"E9","v":"عرف الموقع الهندسي","al":"center"},{"c":"F9","v":"3.0% - 7.0%","al":"center"},{"c":"G9","v":"5.0%","al":"center"},{"c":"H9","v":"شامل هالك الترويس والقص حول الفتحات"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"نسبة الهالك والتساقط في مونة البناء أثناء التنفيذ (Mortar Wastage %)","bg":"#F8FAFC"},{"c":"C10","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"نسبة مئوية","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"عرف الموقع الهندسي","bg":"#F8FAFC","al":"center"},{"c":"F10","v":"8.0% - 12.0%","bg":"#F8FAFC","al":"center"},{"c":"G10","v":"10.0%","bg":"#F8FAFC","al":"center"},{"c":"H10","v":"شامل مونة تشحيط الحوائط وتلبيش الشنايش","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"طول ركوب العتب الخرساني المسلح على كتف المباني من كل جهة (Lintel Bearing)"},{"c":"C11","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":"متر","al":"center"},{"c":"E11","v":"SBC 305 / ECP","al":"center"},{"c":"F11","v":"0.15 - 0.25 م","al":"center"},{"c":"G11","v":"20 سم يمين ويسار","al":"center"},{"c":"H11","v":"إجمالي طول العتب = عرض الفتحة + 0.40 م"}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""}]},{"r":13,"h":39.0,"cells":[{"c":"A13","v":"ثانياً: جدول أنظمة المباني المقررة بالمقايسة، معدلات العدد للمتر المربع، والملخص المالي التلقائي","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"كود البند","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"بيان نظام المباني (الطوب / البلوك) والمقاس الاسمي","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"سمك الحائط (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"عدد الوحدات / م²","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"فئة المتر المربع (ر.س)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"صافي المساحة (م²)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"صافي الحجم (م³)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"إجمالي قيمة البند (ر.س)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"MAS-01","b":true,"al":"center"},{"c":"B15","v":"مباني بلوك أسمنتي مفرغ قياسي مقاس (40×20×20 سم) للحوائط الداخلية"},{"c":"C15","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":12.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":524.5,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$L$5:$L$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A15)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":104.9,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$N$5:$N$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A15)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":49827.5,"f":"=ROUND(E15*F15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"MAS-02","b":true,"al":"center"},{"c":"B16","v":"مباني بلوك بركاني معزول بالبولسترين مقاس (40×20×20 سم) للواجهات الخارجية"},{"c":"C16","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":12.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":381.55,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$L$5:$L$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A16)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":76.31,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$N$5:$N$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A16)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":47693.75,"f":"=ROUND(E16*F16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"MAS-03","b":true,"al":"center"},{"c":"B17","v":"مباني بلوك خرساني خفيف أبيض أوتوكلافي AAC مقاس (60×20×20 سم) بالغراء"},{"c":"C17","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":6.67,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":118,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":315.65,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$L$5:$L$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":63.13,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$N$5:$N$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A17)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":37246.7,"f":"=ROUND(E17*F17,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"MAS-04","b":true,"al":"center"},{"c":"B18","v":"مباني طوب أحمر / أسمنتي مصمت نصف طوبة مقاس (25×12×6 سم) للقواطع والحمامات"},{"c":"C18","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":290.5,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$L$5:$L$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A18)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":34.86,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$N$5:$N$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A18)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":23821,"f":"=ROUND(E18*F18,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"MAS-05","b":true,"al":"center"},{"c":"B19","v":"مباني طوب مصمت طوبة كاملة مقاس (25×12×6 سم) لقصية الردم والمانهول"},{"c":"C19","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":171.52,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$L$5:$L$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A19)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":42.88,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$N$5:$N$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,A19)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":24870.4,"f":"=ROUND(E19*F19,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":40.0,"cells":[{"c":"A20","v":"إجمالي صافي مسطحات وحجوم أعمال المباني وقيمة المقايسة قبل الضريبة (Subtotal)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F20","v":1683.72,"f":"=SUM(F15:F19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":322.08,"f":"=SUM(G15:G19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":183459.35,"f":"=SUM(H15:H19)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"ضريبة القيمة المضافة المقررة (VAT % — قابلة للتعديل في الخلية الصفراء)","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G21","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H21","v":27518.9,"f":"=ROUND(H20*G21,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":44.0,"cells":[{"c":"A22","v":"الإجمالي العام لمقايسة أعمال المباني بالطوب والبلوك شامل الضريبة (Grand Total Incl. VAT)","bg":"#FFEDD5","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H22","v":210978.25,"f":"=ROUND(H20+H21,2)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"استقطاع ضمان حسن التنفيذ الابتدائي (Retention % من القيمة قبل الضريبة)","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G23","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H23","v":18345.94,"f":"=ROUND(H20*G23,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":42.0,"cells":[{"c":"A24","v":"صافي المستحق للصرف بعد استقطاع ضمان حسن التنفيذ (Net Payable Amount)","bg":"#E2E8F0","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H24","v":192632.31,"f":"=ROUND(H22-H23,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"حصر_المباني_وخصم_الفتحات","maxRow":19,"maxCol":17,"colWidths":[6.0,42.0,10.0,9.0,11.0,13.0,13.0,13.0,13.0,10.0,13.0,13.0,11.0,12.0,13.0,12.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الحصر الهندسي التفصيلي لأعمال المباني بالمحاور والأدوار (بالمتر المربع والمكعب والعدد)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يخصم الشيت آلياً سقوط الكمرات الخرسانية من ارتفاع الدور، ويخصم 100% من مسطح الفتحات الخالص ومساحة الأعتاب الخرسانية فوق الفتحات","bg":"#F8FAFC","fg":"#334155","al":"center","cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"جدول حصر الحوائط وخصم سقوط الكمرات والفتحات والأعتاب وحساب المسطح (م²) والحجم (م³) والعدد","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":17},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"موقع الحائط / الدور والمحاور المعمارية","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"كود النظام","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العدد","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"طول الحوائط (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"ارتفاع الدور (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سقوط الكمرة (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"صافي الارتفاع (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"مساحة الفتحة (م²)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"عدد الفتحات","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"المسطح الإجمالي (م²)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"صافي المساحة (م²)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"سمك الحائط (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"صافي الحجم (م³)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"عدد البلوك/الطوب (+5%)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"سعر م² (ر.س)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"إجمالي التكلفة (ر.س)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"مباني قصية الردم أسفل الميدة وحوائط التفتيش (طوب مصمت 25 سم)"},{"c":"C5","v":"MAS-05","b":true,"al":"center"},{"c":"D5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":96,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":1.2,"f":"=ROUND(F5-G5,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K5","v":115.2,"f":"=ROUND(D5*E5*H5,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L5","v":115.2,"f":"=ROUND(K5-(I5*J5)-(J5*0.35),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M5","v":0.25,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C5,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N5","v":28.8,"f":"=ROUND(L5*M5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O5","v":13306,"f":"=ROUNDUP(L5*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C5,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P5","v":145,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C5,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q5","v":16704,"f":"=ROUND(L5*P5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"حوائط الواجهات الخارجية للدور الأرضي (بلوك بركاني معزول 20 سم)","bg":"#F8FAFC"},{"c":"C6","v":"MAS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":3.3,"f":"=ROUND(F6-G6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":191.4,"f":"=ROUND(D6*E6*H6,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":151.9,"f":"=ROUND(K6-(I6*J6)-(J6*0.35),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":0.2,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C6,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N6","v":30.38,"f":"=ROUND(L6*M6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O6","v":1994,"f":"=ROUNDUP(L6*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C6,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P6","v":125,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C6,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q6","v":18987.5,"f":"=ROUND(L6*P6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"حوائط الاستقبال والمجالس الداخلية - الدور الأرضي (بلوك أسمنتي 20 سم)"},{"c":"C7","v":"MAS-01","b":true,"al":"center"},{"c":"D7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":3.3,"f":"=ROUND(F7-G7,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":2.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":211.2,"f":"=ROUND(D7*E7*H7,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":189.2,"f":"=ROUND(K7-(I7*J7)-(J7*0.35),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":0.2,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C7,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N7","v":37.84,"f":"=ROUND(L7*M7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O7","v":2484,"f":"=ROUNDUP(L7*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C7,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P7","v":95,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C7,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q7","v":17974,"f":"=ROUND(L7*P7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"حوائط المطبخ الرئيسي والمستودع - الدور الأرضي (بلوك أسمنتي 20 سم)","bg":"#F8FAFC"},{"c":"C8","v":"MAS-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":3.3,"f":"=ROUND(F8-G8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":2.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":92.4,"f":"=ROUND(D8*E8*H8,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":82.6,"f":"=ROUND(K8-(I8*J8)-(J8*0.35),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":0.2,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C8,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N8","v":16.52,"f":"=ROUND(L8*M8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O8","v":1085,"f":"=ROUNDUP(L8*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C8,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P8","v":95,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C8,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q8","v":7847,"f":"=ROUND(L8*P8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"قواطع حمامات ومغاسل الدور الأرضي (طوب مصمت 12 سم نصف طوبة)"},{"c":"C9","v":"MAS-04","b":true,"al":"center"},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":3.3,"f":"=ROUND(F9-G9,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":112.2,"f":"=ROUND(D9*E9*H9,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":100.5,"f":"=ROUND(K9-(I9*J9)-(J9*0.35),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":0.12,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C9,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":12.06,"f":"=ROUND(L9*M9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O9","v":5804,"f":"=ROUNDUP(L9*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C9,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P9","v":82,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C9,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q9","v":8241,"f":"=ROUND(L9*P9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"حوائط الواجهات الخارجية للدور الأول (بلوك بركاني معزول 20 سم)","bg":"#F8FAFC"},{"c":"C10","v":"MAS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":3.1,"f":"=ROUND(F10-G10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":192.2,"f":"=ROUND(D10*E10*H10,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":149.6,"f":"=ROUND(K10-(I10*J10)-(J10*0.35),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":0.2,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C10,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":29.92,"f":"=ROUND(L10*M10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O10","v":1964,"f":"=ROUNDUP(L10*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C10,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P10","v":125,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C10,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q10","v":18700,"f":"=ROUND(L10*P10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"حوائط أجنحة وغرف النوم - الدور الأول (بلوك أبيض خفيف AAC 20 سم)"},{"c":"C11","v":"MAS-03","b":true,"al":"center"},{"c":"D11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":3.1,"f":"=ROUND(F11-G11,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":241.8,"f":"=ROUND(D11*E11*H11,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":216.3,"f":"=ROUND(K11-(I11*J11)-(J11*0.35),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":0.2,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C11,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":43.26,"f":"=ROUND(L11*M11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O11","v":1515,"f":"=ROUNDUP(L11*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C11,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P11","v":118,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C11,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q11","v":25523.4,"f":"=ROUND(L11*P11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"حوائط الصالة العلوية والموزعات - الدور الأول (بلوك أبيض AAC 20 سم)","bg":"#F8FAFC"},{"c":"C12","v":"MAS-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":3.1,"f":"=ROUND(F12-G12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":2.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":111.6,"f":"=ROUND(D12*E12*H12,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":99.35,"f":"=ROUND(K12-(I12*J12)-(J12*0.35),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":0.2,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C12,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":19.87,"f":"=ROUND(L12*M12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O12","v":696,"f":"=ROUNDUP(L12*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C12,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P12","v":118,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C12,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q12","v":11723.3,"f":"=ROUND(L12*P12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"al":"center"},{"c":"B13","v":"قواطع حمامات وغرف ملابس الدور الأول (طوب مصمت 12 سم نصف طوبة)"},{"c":"C13","v":"MAS-04","b":true,"al":"center"},{"c":"D13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":3.1,"f":"=ROUND(F13-G13,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":161.2,"f":"=ROUND(D13*E13*H13,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":143.65,"f":"=ROUND(K13-(I13*J13)-(J13*0.35),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":0.12,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C13,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N13","v":17.24,"f":"=ROUND(L13*M13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O13","v":8296,"f":"=ROUNDUP(L13*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C13,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P13","v":82,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C13,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q13","v":11779.3,"f":"=ROUND(L13*P13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B14","v":"حوائط بئر السلم والمصعد لكامل الأدوار (بلوك أسمنتي 20 سم)","bg":"#F8FAFC"},{"c":"C14","v":"MAS-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":3.2,"f":"=ROUND(F14-G14,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":172.8,"f":"=ROUND(D14*E14*H14,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":157.5,"f":"=ROUND(K14-(I14*J14)-(J14*0.35),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":0.2,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C14,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":31.5,"f":"=ROUND(L14*M14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O14","v":2068,"f":"=ROUNDUP(L14*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C14,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P14","v":95,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C14,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q14","v":14962.5,"f":"=ROUND(L14*P14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"al":"center"},{"c":"B15","v":"حوائط ملحق السطح العلوي والغسيل (بلوك بركاني معزول 20 سم)"},{"c":"C15","v":"MAS-02","b":true,"al":"center"},{"c":"D15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":3.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":2.9,"f":"=ROUND(F15-G15,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":92.8,"f":"=ROUND(D15*E15*H15,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":80.05,"f":"=ROUND(K15-(I15*J15)-(J15*0.35),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":0.2,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C15,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":16.01,"f":"=ROUND(L15*M15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O15","v":1051,"f":"=ROUNDUP(L15*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C15,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P15","v":125,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C15,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q15","v":10006.25,"f":"=ROUND(L15*P15,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":12,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"مباني دروة السطح العلوية وحواجز التراس (بلوك أسمنتي 20 سم)","bg":"#F8FAFC"},{"c":"C16","v":"MAS-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":1.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":1.4,"f":"=ROUND(F16-G16,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":95.2,"f":"=ROUND(D16*E16*H16,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":95.2,"f":"=ROUND(K16-(I16*J16)-(J16*0.35),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":0.2,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C16,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N16","v":19.04,"f":"=ROUND(L16*M16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O16","v":1250,"f":"=ROUNDUP(L16*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C16,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P16","v":95,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C16,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q16","v":9044,"f":"=ROUND(L16*P16,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":13,"al":"center"},{"c":"B17","v":"قواطع حمام وأوفيس ملحق السطح (طوب مصمت 12 سم نصف طوبة)"},{"c":"C17","v":"MAS-04","b":true,"al":"center"},{"c":"D17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":3.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":2.9,"f":"=ROUND(F17-G17,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":52.2,"f":"=ROUND(D17*E17*H17,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":46.35,"f":"=ROUND(K17-(I17*J17)-(J17*0.35),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":0.12,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C17,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N17","v":5.56,"f":"=ROUND(L17*M17,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O17","v":2677,"f":"=ROUNDUP(L17*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C17,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P17","v":82,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C17,إعدادات_المباني_والملخص!$A$15:$A$19,0))","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q17","v":3800.7,"f":"=ROUND(L17*P17,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":14,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"مباني غرف التفتيش وخزان الصرف والبيارات الخارجية (طوب مصمت 25 سم)","bg":"#F8FAFC"},{"c":"C18","v":"MAS-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":8.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":1.6,"f":"=ROUND(F18-G18,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K18","v":56.32,"f":"=ROUND(D18*E18*H18,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":56.32,"f":"=ROUND(K18-(I18*J18)-(J18*0.35),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":0.25,"f":"=INDEX(إعدادات_المباني_والملخص!$C$15:$C$19,MATCH(C18,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N18","v":14.08,"f":"=ROUND(L18*M18,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O18","v":6505,"f":"=ROUNDUP(L18*INDEX(إعدادات_المباني_والملخص!$D$15:$D$19,MATCH(C18,إعدادات_المباني_والملخص!$A$15:$A$19,0))*(1+إعدادات_المباني_والملخص!$C$9),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P18","v":145,"f":"=INDEX(إعدادات_المباني_والملخص!$E$15:$E$19,MATCH(C18,إعدادات_المباني_والملخص!$A$15:$A$19,0))","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q18","v":8166.4,"f":"=ROUND(L18*P18,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي حصر مسطحات وحجوم وأعداد المباني والتكلفة الكلية","bg":"#FFEDD5","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J19","v":78,"f":"=SUM(J5:J18)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K19","v":1898.52,"f":"=SUM(K5:K18)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":1683.72,"f":"=SUM(L5:L18)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":0.19,"f":"=AVERAGE(M5:M18)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N19","v":322.08,"f":"=SUM(N5:N18)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O19","v":50695,"f":"=SUM(O5:O18)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"P19","v":109.071429,"f":"=AVERAGE(P5:P18)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q19","v":183459.35,"f":"=SUM(Q5:Q18)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"حاسبة_الطوب_والمونة_والعتب","maxRow":15,"maxCol":9,"colWidths":[7.0,56.0,15.0,16.0,13.0,14.0,16.0,15.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة طلبيات الطوب والبلوك وشكاير الأسمنت والرمل وغراء AAC والأعتاب والكانات (Masonry MTO)","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":56.0,"cells":[{"c":"A2","v":"تستخرج هذه الورقة الكميات الصافية من جدول الحصر وتطبق معدلات المونة والهالك لحساب طلبيات التوريد للموقع","bg":"#F8FAFC","fg":"#334155","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"جدول حصر طلبيات التوريد للبلوك والطوب والمونة والإكسسوارات المعدنية (Material Take-Off Schedule)","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":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المادة الخام / نوع الطوب أو المونة أو الإكسسوار","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"وحدة التوريد","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية المرجعية","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"معدل الاستهلاك","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الهالك %","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الكمية المطلوبة للتوريد","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر الوحدة (ر.س)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي التكلفة (ر.س)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"بلوك أسمنتي مفرغ قياسي مقاس (40×20×20 سم) للحوائط الداخلية والدروة"},{"c":"C5","v":"بلوكة","al":"center"},{"c":"D5","v":524.5,"f":"=إعدادات_المباني_والملخص!F15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":12.5,"f":"=إعدادات_المباني_والملخص!D15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":0.05,"f":"=إعدادات_المباني_والملخص!C9","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"G5","v":6885,"f":"=ROUNDUP(D5*E5*(1+F5),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H5","v":2.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":17901,"f":"=ROUND(G5*H5,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"بلوك بركاني معزول بشريحة بولسترين مقاس (40×20×20 سم) للواجهات الخارجية","bg":"#F8FAFC"},{"c":"C6","v":"بلوكة","bg":"#F8FAFC","al":"center"},{"c":"D6","v":381.55,"f":"=إعدادات_المباني_والملخص!F16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":12.5,"f":"=إعدادات_المباني_والملخص!D16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0.05,"f":"=إعدادات_المباني_والملخص!C9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"G6","v":5008,"f":"=ROUNDUP(D6*E6*(1+F6),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":5.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":26041.6,"f":"=ROUND(G6*H6,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"بلوك خرساني خفيف أبيض أوتوكلافي AAC مقاس (60×20×20 سم)"},{"c":"C7","v":"بلوكة","al":"center"},{"c":"D7","v":315.65,"f":"=إعدادات_المباني_والملخص!F17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":6.67,"f":"=إعدادات_المباني_والملخص!D17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0.05,"f":"=إعدادات_المباني_والملخص!C9","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"G7","v":2211,"f":"=ROUNDUP(D7*E7*(1+F7),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":18793.5,"f":"=ROUND(G7*H7,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"طوب أحمر / أسمنتي مصمت مقاس (25×12×6 سم) للقواطع وقصية الردم","bg":"#F8FAFC"},{"c":"C8","v":"ألف طوبة","bg":"#F8FAFC","al":"center"},{"c":"D8","v":36588,"f":"=SUMIFS(حصر_المباني_وخصم_الفتحات!$O$5:$O$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,\"MAS-04\")+SUMIFS(حصر_المباني_وخصم_الفتحات!$O$5:$O$18,حصر_المباني_وخصم_الفتحات!$C$5:$C$18,\"MAS-05\")","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0.001,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"F8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":36.59,"f":"=ROUND(D8*E8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":24881.2,"f":"=ROUND(G8*H8,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"أسمنت بورتلاندي عادي لمونة المباني وتشحيط الحوائط (محتوى 300 كجم/م³)"},{"c":"C9","v":"شكارة 50 كجم","al":"center"},{"c":"D9","v":258.95,"f":"=إعدادات_المباني_والملخص!G20-إعدادات_المباني_والملخص!G17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":1.45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.1,"f":"=إعدادات_المباني_والملخص!C10","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":414,"f":"=ROUNDUP(D9*E9*(1+F9),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":9108,"f":"=ROUND(G9*H9,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B10","v":"رمل حرش نظيف لمونة بناء الطوب والبلوك الأسمنتي (شامل الانكماش والهالك)","bg":"#F8FAFC"},{"c":"C10","v":"م³ رمل","bg":"#F8FAFC","al":"center"},{"c":"D10","v":258.95,"f":"=إعدادات_المباني_والملخص!G20-إعدادات_المباني_والملخص!G17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0.24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.1,"f":"=إعدادات_المباني_والملخص!C10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":68.4,"f":"=ROUND(D10*E10*(1+F10),1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":4446,"f":"=ROUND(G10*H10,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"غراء لاصق أسمنتي خاص ببناء البلوك الأبيض الخفيف AAC (شكارة 25 كجم)"},{"c":"C11","v":"شكارة 25 كجم","al":"center"},{"c":"D11","v":63.13,"f":"=إعدادات_المباني_والملخص!G17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0.78,"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":52,"f":"=ROUNDUP(D11*E11*(1+F11),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":1976,"f":"=ROUND(G11*H11,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B12","v":"أعتاب خرسانية مسلحة جاهزة أو مصبوبة فوق فتحات الأبواب والشبابيك","bg":"#F8FAFC"},{"c":"C12","v":"متر طولي","bg":"#F8FAFC","al":"center"},{"c":"D12","v":78,"f":"=حصر_المباني_وخصم_الفتحات!J19","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":1.8,"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":148,"f":"=ROUNDUP(D12*E12*(1+F12),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":8140,"f":"=ROUND(G12*H12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"al":"center"},{"c":"B13","v":"كانات وزوايا تثبيت حديد مجلفن (L-Tie Straps) لربط المباني بالأعمدة الخرسانية"},{"c":"C13","v":"قطعة مجلفنة","al":"center"},{"c":"D13","v":1683.72,"f":"=إعدادات_المباني_والملخص!F20","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":1.8,"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":3183,"f":"=ROUNDUP(D13*E13*(1+F13),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":7957.5,"f":"=ROUND(G13*H13,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B14","v":"شبك تسليح أفقي مجلفن للمداميك (Block Joint Ladder Mesh - رول 30 م.ط)","bg":"#F8FAFC"},{"c":"C14","v":"رول 30 م.ط","bg":"#F8FAFC","al":"center"},{"c":"D14","v":1683.72,"f":"=إعدادات_المباني_والملخص!F20","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":107,"f":"=ROUNDUP(D14*E14*(1+F14),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":6955,"f":"=ROUND(G14*H14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي التكلفة التقديرية لتوريد الطوب والبلوك والمونة والأعتاب والإكسسوارات","bg":"#FFEDD5","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G15","v":14104,"f":"=SUM(G5:G7)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":"إجمالي البلوك","bg":"#FFEDD5","b":true,"al":"center"},{"c":"I15","v":126199.8,"f":"=SUM(I5:I14)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"معدلات_الطوب_وفحص_المباني","maxRow":23,"maxCol":8,"colWidths":[7.0,50.0,13.0,13.0,13.0,15.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول المعدلات القياسية لأعداد الطوب والبلوك والمونة وقائمة فحص واستلام المباني (Masonry Rates & QC)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"مرجع هندسي لحساب عدد الوحدات في 1 م² و 1 م³ بناءً على مقاس الطوبة/البلوكة وسمك اللحام + سجل الفحص الميداني (SBC 305)","bg":"#F8FAFC","fg":"#334155","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":39.0,"cells":[{"c":"A3","v":"أولاً: جدول المعدلات الهندسية لأعداد الطوب والبلوك لكل 1 م² ولكل 1 م³ (معادلات ديناميكية)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"نوع ومقاس الطوبة / البلوكة الاسمي","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الطول (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الارتفاع (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"العرض/السمك (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سمك اللحام (م)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"العدد الصافي / م²","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"العدد الصافي / م³","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"بلوك أسمنتي أو بركاني قياسي (40×20×20 سم)"},{"c":"C5","v":0.39,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":0.19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":0.01,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G5","v":12.5,"f":"=ROUND(1/((C5+F5)*(D5+F5)),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":62.5,"f":"=ROUND(G5/E5,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"بلوك أسمنتي للقواطع الداخلية (40×20×15 سم)","bg":"#F8FAFC"},{"c":"C6","v":0.39,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":0.19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0.01,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G6","v":12.5,"f":"=ROUND(1/((C6+F6)*(D6+F6)),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":83.3,"f":"=ROUND(G6/E6,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"بلوك أسمنتي للقواطع الخفيفة (40×20×10 سم)"},{"c":"C7","v":0.39,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":0.19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0.01,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G7","v":12.5,"f":"=ROUND(1/((C7+F7)*(D7+F7)),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":125,"f":"=ROUND(G7/E7,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"بلوك أبيض خفيف أوتوكلافي AAC بالغراء (60×20×20 سم)","bg":"#F8FAFC"},{"c":"C8","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0.003,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G8","v":8.17,"f":"=ROUND(1/((C8+F8)*(D8+F8)),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":40.9,"f":"=ROUND(G8/E8,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"طوب أحمر طفلي أو أسمنتي مصمت نصف طوبة (25×12×6 سم)"},{"c":"C9","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.01,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.000"},{"c":"G9","v":54.95,"f":"=ROUND(1/((C9+F9)*(D9+F9)),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":457.9,"f":"=ROUND(G9/E9,1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""}]},{"r":11,"h":39.0,"cells":[{"c":"A11","v":"ثانياً: سجل الفحص والاستلام الميداني لأعمال المباني والبلوك (Site QC Checklist — SBC 305)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"م","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"معيار الفحص الهندسي لأعمال المباني (القدّ، التربيع، الشاقول، الأعتاب)","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"الحد المسموح / المعيار","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"القراءة الفعلية بالموقع","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"الوحدة","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"وزن الفحص","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"الدرجة المحققة","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H12","v":"حالة المطابقة","bg":"#9A3412","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":1,"al":"center"},{"c":"B13","v":"التفاوت في توقيع مدماك الأد (المدماك الأول) عن المحاور التنفيذية وتربيع الغرف"},{"c":"C13","v":3,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":"مم","al":"center"},{"c":"F13","v":15,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":15,"f":"=IF(D13<=C13,F13,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":"مطابق للكود","f":"=IF(D13<=C13,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B14","v":"تركيب لفائف عزل الرطوبة الأفقية (DPC) أسفل أول مدماك فوق الميدة الخرسانية","bg":"#F8FAFC"},{"c":"C14","v":100,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":"% تغطية","bg":"#F8FAFC","al":"center"},{"c":"F14","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":10,"f":"=IF(D14>=C14,F14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":"مطابق للكود","f":"=IF(D14>=C14,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":3,"al":"center"},{"c":"B15","v":"الحد الأدنى لطول ركوب البلوك / تبادل اللحامات الرأسية (طية البناء)"},{"c":"C15","v":10,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":"سم","al":"center"},{"c":"F15","v":10,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":10,"f":"=IF(D15>=C15,F15,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":"مطابق للكود","f":"=IF(D15>=C15,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B16","v":"انتظام سمك لحام المونة الأفقي والرأسي مع تكحيل العراميس (10 مم ± 2 مم)","bg":"#F8FAFC"},{"c":"C16","v":12,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":"مم","bg":"#F8FAFC","al":"center"},{"c":"F16","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":10,"f":"=IF(D16<=C16,F16,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":"مطابق للكود","f":"=IF(D16<=C16,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":5,"al":"center"},{"c":"B17","v":"التفاوت في رأسية الحائط بميزان الخيط أو الليزر لكامل ارتفاع الدور (الشاقول)"},{"c":"C17","v":4,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":"مم","al":"center"},{"c":"F17","v":15,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G17","v":15,"f":"=IF(D17<=C17,F17,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":"مطابق للكود","f":"=IF(D17<=C17,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B18","v":"التفاوت في استواء سطح المباني تحت القدة الألومنيوم بطول 2.00 متر","bg":"#F8FAFC"},{"c":"C18","v":4,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":"مم","bg":"#F8FAFC","al":"center"},{"c":"F18","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G18","v":10,"f":"=IF(D18<=C18,F18,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H18","v":"مطابق للكود","f":"=IF(D18<=C18,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":7,"al":"center"},{"c":"B19","v":"المسافة الرأسية القصوى بين كانات ربط المباني بالأعمدة وشبك المداميك"},{"c":"C19","v":60,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":"سم (3 مداميك)","al":"center"},{"c":"F19","v":10,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G19","v":10,"f":"=IF(D19<=C19,F19,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H19","v":"مطابق للكود","f":"=IF(D19<=C19,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B20","v":"طول ركوب الأعتاب الخرسانية المسلحة على أكتاف الفتحات من كل جانب","bg":"#F8FAFC"},{"c":"C20","v":20,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":"سم","bg":"#F8FAFC","al":"center"},{"c":"F20","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G20","v":10,"f":"=IF(D20>=C20,F20,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H20","v":"مطابق للكود","f":"=IF(D20>=C20,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":9,"al":"center"},{"c":"B21","v":"الحد الأقصى لارتفاع البناء اليومي للحائط الواحد لمنع الهبوط والانبعاج"},{"c":"C21","v":1.5,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":1.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":"متر/يوم","al":"center"},{"c":"F21","v":5,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G21","v":5,"f":"=IF(D21<=C21,F21,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H21","v":"مطابق للكود","f":"=IF(D21<=C21,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B22","v":"مدة رش ومعالجة مباني الطوب والبلوك الأسمنتي بالمياه النظيفة","bg":"#F8FAFC"},{"c":"C22","v":3,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":"أيام","bg":"#F8FAFC","al":"center"},{"c":"F22","v":5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G22","v":5,"f":"=IF(D22>=C22,F22,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H22","v":"مطابق للكود","f":"=IF(D22>=C22,\"مطابق للكود\",\"غير مطابق\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":23,"h":42.0,"cells":[{"c":"A23","v":"إجمالي تقييم مطابقة وجودة أعمال المباني والبلوك للاستلام الهندسي","bg":"#FFEDD5","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F23","v":100,"f":"=SUM(F13:F22)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G23","v":100,"f":"=SUM(G13:G22)","bg":"#FFEDD5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H23","v":"مقبول للاستلام (Code A)","f":"=IF(G23>=90,\"مقبول للاستلام (Code A)\",\"يتطلب ملاحظات (Code B)\")","bg":"#FFEDD5","b":true,"al":"center"}]}]}]}