{"slug":"roadworks-asphalt-paving-subbase-curbstone-and-interlock-boq-qto-sheet","sheets":[{"name":"1_حصر_كميات_الطرق_والرصف_QTO","maxRow":20,"maxCol":11,"colWidths":[8.0,62.0,16.0,13.0,14.0,15.0,13.0,13.0,16.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"دفتر حصر الكميات الهندسي لأعمال الطرق والأسفلت وطبقات الأساس والبردورات والإنترلوك (Roadworks QTO — BOQ-ENG-205)","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":"حصر هندسي لطبقات التأسيس Subgrade والأساس الحبيبي Subbase ودهانات البيتومين MC-1/RC-2 وطبقات الأسفلت بالطن والبردورات والإنترلوك وفق AASHTO و الكود المصري والسعودي","bg":"#1E293B","fg":"#E2E8F0","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":36.0,"cells":[{"c":"A3","v":"اسم المشروع والقطاع:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C3","v":"تطوير شبكة الطرق الداخلية والأرصفة — المرحلة الأولى (طول 1,200 م.ط)","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"G3","v":"كود المواصفة القياسية:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"I3","v":"AASHTO M147 / ASTM D3515 / ECP 104","bg":"#ECFDF5","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"عرض حارات الرصف الأسفلتي:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C4","v":"حارتين اتجاهين بعرض صافي 14.00 م (شامل طبانات الخدمة)","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"G4","v":"كثافة الأسفلت التصميمية:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"I4","v":"2.36 طن/م3 (تصميم مارشال — نسبة دمك >= 98%)","bg":"#ECFDF5","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"عرض الأرصفة الجانبية:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C5","v":"رصيف مشاة بعرض 2.50 م لكل جانب + جزيرة وسطى 2.00 م","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"G5","v":"تاريخ إعداد الحصر:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"I5","v":"2026-11-03 | مراجعة المكتب الفني والمساحة","bg":"#ECFDF5","b":true,"al":"center","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 الحصر التفصيلي لطبقات التأسيس والأساس الحبيبي والأسفلت والبردورات والإنترلوك (عدّل الخلايا الصفراء لتحديث الحصر والمقايسة تلقائياً)","bg":"#1E3A8A","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":"م","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان طبقة الرصف أو عنصر الطريق والرصيف (Roadway & Pavement Layer Description)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"المحطة (Station)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"وحدة القياس","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"العدد / الاتجاه","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"الطول الصافي L (م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"العرض المتوسط W (م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"السمك المدموك t (م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"المساحة / الطول الهندسي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"معامل التحويل / الكثافة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K8","v":"الكمية الهندسية الصافية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"تسوية وتمهيد ودمك طبقة القاع الطبيعية (Subgrade Preparation & Compaction >= 95% MDD)","bg":"#F8FAFC"},{"c":"C9","v":"0+000 - 1+200","bg":"#F8FAFC","al":"center"},{"c":"D9","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":16800,"f":"=IF(G9>0,ROUND(E9*F9*G9,2),ROUND(E9*F9,2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":1,"f":"='3_معايير_الكثافات_والأسعار'!C5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K9","v":16800,"f":"=IF(H9>0,ROUND(I9*H9*J9,2),ROUND(I9*J9,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"02","b":true,"al":"center"},{"c":"B10","v":"توريد وفرش ودمك طبقة ما تحت الأساس الحبيبي (Granular Subbase Course Class B — سمك 25 سم)"},{"c":"C10","v":"0+000 - 1+200","al":"center"},{"c":"D10","v":"م3","b":true,"al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":14.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":17280,"f":"=IF(G10>0,ROUND(E10*F10*G10,2),ROUND(E10*F10,2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":1,"f":"='3_معايير_الكثافات_والأسعار'!C5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K10","v":4320,"f":"=IF(H10>0,ROUND(I10*H10*J10,2),ROUND(I10*J10,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"توريد وفرش ودمك طبقة الأساس الحبيبي من السن المتدرج (Crushed Stone Base Course Class A — سمك 20 سم)","bg":"#F8FAFC"},{"c":"C11","v":"0+000 - 1+200","bg":"#F8FAFC","al":"center"},{"c":"D11","v":"م3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":14.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":17040,"f":"=IF(G11>0,ROUND(E11*F11*G11,2),ROUND(E11*F11,2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":1,"f":"='3_معايير_الكثافات_والأسعار'!C5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K11","v":3408,"f":"=IF(H11>0,ROUND(I11*H11*J11,2),ROUND(I11*J11,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"04","b":true,"al":"center"},{"c":"B12","v":"رش طبقة التشريب البيتومينية فوق طبقة الأساس الحبيبي (Bituminous Prime Coat MC-1 بمعدل 1.50 كجم/م2)"},{"c":"C12","v":"0+000 - 1+200","al":"center"},{"c":"D12","v":"طن","b":true,"al":"center"},{"c":"E12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":16800,"f":"=IF(G12>0,ROUND(E12*F12*G12,2),ROUND(E12*F12,2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0.0015,"f":"='3_معايير_الكثافات_والأسعار'!C8","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K12","v":25.2,"f":"=IF(H12>0,ROUND(I12*H12*J12,2),ROUND(I12*J12,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"توريد وفرش ودمك طبقة الأسفلت الرابطة الساخنة (Asphalt Binder Course 3/4\" — سمك 6 سم بالطن)","bg":"#F8FAFC"},{"c":"C13","v":"0+000 - 1+200","bg":"#F8FAFC","al":"center"},{"c":"D13","v":"طن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":16800,"f":"=IF(G13>0,ROUND(E13*F13*G13,2),ROUND(E13*F13,2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":2.36,"f":"='3_معايير_الكثافات_والأسعار'!C6","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K13","v":2378.88,"f":"=IF(H13>0,ROUND(I13*H13*J13,2),ROUND(I13*J13,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"06","b":true,"al":"center"},{"c":"B14","v":"رش طبقة اللصق البيتومينية بين الطبقة الرابطة والسطحية (Bituminous Tack Coat RC-2 بمعدل 0.45 كجم/م2)"},{"c":"C14","v":"0+000 - 1+200","al":"center"},{"c":"D14","v":"طن","b":true,"al":"center"},{"c":"E14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":16800,"f":"=IF(G14>0,ROUND(E14*F14*G14,2),ROUND(E14*F14,2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0.00045,"f":"='3_معايير_الكثافات_والأسعار'!C9","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K14","v":7.56,"f":"=IF(H14>0,ROUND(I14*H14*J14,2),ROUND(I14*J14,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"توريد وفرش ودمك طبقة الأسفلت السطحية النهائية (Asphalt Wearing Course 1/2\" — سمك 5 سم بالطن)","bg":"#F8FAFC"},{"c":"C15","v":"0+000 - 1+200","bg":"#F8FAFC","al":"center"},{"c":"D15","v":"طن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":16800,"f":"=IF(G15>0,ROUND(E15*F15*G15,2),ROUND(E15*F15,2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":2.38,"f":"='3_معايير_الكثافات_والأسعار'!C7","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K15","v":1999.2,"f":"=IF(H15>0,ROUND(I15*H15*J15,2),ROUND(I15*J15,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"08","b":true,"al":"center"},{"c":"B16","v":"توريد وتركيب بردورات خرسانية مسبقة الصب للطرق والأرصفة (Precast Curbstone 15×30×50 سم بالخرسانة العادية)"},{"c":"C16","v":"0+000 - 1+200","al":"center"},{"c":"D16","v":"م.ط","b":true,"al":"center"},{"c":"E16","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":1200,"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":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":4800,"f":"=IF(G16>0,ROUND(E16*F16*G16,2),ROUND(E16*F16,2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":1,"f":"='3_معايير_الكثافات_والأسعار'!C5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K16","v":4800,"f":"=IF(H16>0,ROUND(I16*H16*J16,2),ROUND(I16*J16,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"توريد وتركيب بلاط إنترلوك خرساني للأرصفة والمشايات (Interlock Pavers سمك 8 سم إجهاد 400 كجم/سم2)","bg":"#F8FAFC"},{"c":"C17","v":"0+000 - 1+200","bg":"#F8FAFC","al":"center"},{"c":"D17","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E17","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"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":6000,"f":"=IF(G17>0,ROUND(E17*F17*G17,2),ROUND(E17*F17,2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":1,"f":"='3_معايير_الكثافات_والأسعار'!C5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K17","v":6000,"f":"=IF(H17>0,ROUND(I17*H17*J17,2),ROUND(I17*J17,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"10","b":true,"al":"center"},{"c":"B18","v":"أعمال تخطيط ودهان العلامات المرورية الأرضية بالبويات الحرارية العاكسة (Thermoplastic Road Marking)"},{"c":"C18","v":"0+000 - 1+200","al":"center"},{"c":"D18","v":"م.ط","b":true,"al":"center"},{"c":"E18","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F18","v":1200,"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":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":3600,"f":"=IF(G18>0,ROUND(E18*F18*G18,2),ROUND(E18*F18,2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":1,"f":"='3_معايير_الكثافات_والأسعار'!C5","fg":"#008000","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"K18","v":3600,"f":"=IF(H18>0,ROUND(I18*H18*J18,2),ROUND(I18*J18,2))","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي كميات طبقات الأساس الحبيبي المدموكة (Subbase + Base Course) بالمتر المكعب (م3):","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":"م3 (حجم هندسي مدموك)","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"K19","v":7728,"f":"=K10+K11","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":46.0,"cells":[{"c":"A20","v":"إجمالي أوزان الخلطات الأسفلتية الساخنة المطلوبة للمشروع (Binder + Wearing Course) بالطن:","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":"طن متري (خلطة أسفلتية ساخنة)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"K20","v":4378.08,"f":"=K13+K15","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"2_مقايسة_تسعير_الطرق_BOQ","maxRow":17,"maxCol":10,"colWidths":[12.0,64.0,12.0,16.0,15.0,16.0,13.0,13.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"المقايسة التثمينية وجدول الكميات والأسعار لأعمال الطرق والأسفلت والبردورات والإنترلوك (Priced Roadworks BOQ)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"ربط تلقائي مع كميات الحصر الهندسي في ورقة العمل الأولى وأسعار التوريد والمصنعية في ورقة المعايير مع حساب الهالك وضريبة القيمة المضافة","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"ثانياً: جدول تسعير بنود أعمال الطرق والرصف الأسفلتي والبردورات والأرصفة (تُسحب الكميات والأسعار تلقائياً مع إمكانية تعديل نسبة الهالك)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"منطوق وتوصيف بند المقايسة لأعمال الطرق والأسفلت والبردورات والإنترلوك","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية الصافية من الحصر","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نسبة الهالك / الفاقد (%)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الكمية شاملة الهالك","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر التوريد والمواد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سعر الفرد والدمك والمصنعية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي سعر الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الإجمالي الكلي للبند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"RD-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"أعمال تسوية وتمهيد ودمك طبقة القاع الطبيعية (Subgrade) حتى الوصول إلى نسبة دمك لا تقل عن 95% من الكثافة الجافة القصوى شاملة الرش بالمياه والاختبارات","bg":"#F8FAFC"},{"c":"C5","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D5","v":16800,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K9","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F5","v":16800,"f":"=ROUND(D5*(1+E5),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":2,"f":"='3_معايير_الكثافات_والأسعار'!C14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":6.5,"f":"='3_معايير_الكثافات_والأسعار'!D14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":8.5,"f":"=G5+H5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":142800,"f":"=ROUND(F5*I5,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":54.0,"cells":[{"c":"A6","v":"RD-02","b":true,"al":"center"},{"c":"B6","v":"بالمتر المكعب توريد وفرش ودمك طبقة ما تحت الأساس الحبيبي (Granular Subbase Class B) على طبقات لا تزيد عن 25 سم مع الدمك حتى 98% MDD"},{"c":"C6","v":"م3","b":true,"al":"center"},{"c":"D6","v":4320,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K10","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F6","v":4536,"f":"=ROUND(D6*(1+E6),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":42,"f":"='3_معايير_الكثافات_والأسعار'!C15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":18,"f":"='3_معايير_الكثافات_والأسعار'!D15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":60,"f":"=G6+H6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":272160,"f":"=ROUND(F6*I6,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":54.0,"cells":[{"c":"A7","v":"RD-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"بالمتر المكعب توريد وفرش ودمك طبقة الأساس الحبيبي من السن المتدرج (Crushed Stone Base Class A) سمك 20 سم مع الدمك والاختبار","bg":"#F8FAFC"},{"c":"C7","v":"م3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":3408,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":3578.4,"f":"=ROUND(D7*(1+E7),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":55,"f":"='3_معايير_الكثافات_والأسعار'!C16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":20,"f":"='3_معايير_الكثافات_والأسعار'!D16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":75,"f":"=G7+H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":268380,"f":"=ROUND(F7*I7,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":54.0,"cells":[{"c":"A8","v":"RD-04","b":true,"al":"center"},{"c":"B8","v":"بالطن توريد ورش طبقة التشريب البيتومينية (Prime Coat MC-1) فوق طبقة الأساس الحبيبي بعد التنظيف بالهواء المضغوط بمعدل 1.50 كجم/م2"},{"c":"C8","v":"طن","b":true,"al":"center"},{"c":"D8","v":25.2,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F8","v":25.96,"f":"=ROUND(D8*(1+E8),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":2400,"f":"='3_معايير_الكثافات_والأسعار'!C17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":350,"f":"='3_معايير_الكثافات_والأسعار'!D17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":2750,"f":"=G8+H8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":71390,"f":"=ROUND(F8*I8,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"RD-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"بالطن توريد وفرش ودمك طبقة الأسفلت الرابطة الساخنة (Bituminous Binder Course) بسمك مدموك 6 سم باستخدام الفينيشر والهراسات الإطارية والحديدية","bg":"#F8FAFC"},{"c":"C9","v":"طن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":2378.88,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F9","v":2450.25,"f":"=ROUND(D9*(1+E9),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":265,"f":"='3_معايير_الكثافات_والأسعار'!C18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":55,"f":"='3_معايير_الكثافات_والأسعار'!D18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":320,"f":"=G9+H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":784080,"f":"=ROUND(F9*I9,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":54.0,"cells":[{"c":"A10","v":"RD-06","b":true,"al":"center"},{"c":"B10","v":"بالطن توريد ورش طبقة اللصق البيتومينية السريعة التطاير (Tack Coat RC-2) بين الطبقة الرابطة والسطحية بمعدل 0.45 كجم/م2"},{"c":"C10","v":"طن","b":true,"al":"center"},{"c":"D10","v":7.56,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":7.79,"f":"=ROUND(D10*(1+E10),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":2600,"f":"='3_معايير_الكثافات_والأسعار'!C19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":400,"f":"='3_معايير_الكثافات_والأسعار'!D19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":3000,"f":"=G10+H10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":23370,"f":"=ROUND(F10*I10,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":54.0,"cells":[{"c":"A11","v":"RD-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"بالطن توريد وفرش ودمك طبقة الأسفلت السطحية النهائية (Bituminous Wearing Course) بسمك مدموك 5 سم شاملة اختبارات مارشال والكور","bg":"#F8FAFC"},{"c":"C11","v":"طن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":1999.2,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":2059.18,"f":"=ROUND(D11*(1+E11),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":285,"f":"='3_معايير_الكثافات_والأسعار'!C20","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":60,"f":"='3_معايير_الكثافات_والأسعار'!D20","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":345,"f":"=G11+H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":710417.1,"f":"=ROUND(F11*I11,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":54.0,"cells":[{"c":"A12","v":"RD-08","b":true,"al":"center"},{"c":"B12","v":"بالمتر الطولي توريد وتركيب بردورات خرسانية مسبقة الصب (15×30×50 سم) شاملة فرشة الخرسانة العادية والتدعيم الخلفي وتكحيل العراميس"},{"c":"C12","v":"م.ط","b":true,"al":"center"},{"c":"D12","v":4800,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":4992,"f":"=ROUND(D12*(1+E12),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":38,"f":"='3_معايير_الكثافات_والأسعار'!C21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":22,"f":"='3_معايير_الكثافات_والأسعار'!D21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":60,"f":"=G12+H12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":299520,"f":"=ROUND(F12*I12,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":54.0,"cells":[{"c":"A13","v":"RD-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"بالمتر المسطح توريد وتركيب بلاط إنترلوك خرساني للأرصفة سمك 8 سم شاملة فرشة الرمل النظيف سمك 5 سم والدمك بالدكاك الهزاز وملء الفواصل","bg":"#F8FAFC"},{"c":"C13","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":6000,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":6240,"f":"=ROUND(D13*(1+E13),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":52,"f":"='3_معايير_الكثافات_والأسعار'!C22","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":24,"f":"='3_معايير_الكثافات_والأسعار'!D22","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":76,"f":"=G13+H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":474240,"f":"=ROUND(F13*I13,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":54.0,"cells":[{"c":"A14","v":"RD-10","b":true,"al":"center"},{"c":"B14","v":"بالمتر الطولي أعمال تخطيط ودهان العلامات المرورية الأرضية بالبويات الحرارية العاكسة (Thermoplastic Paint) مع حبيبات الزجاج العاكسة"},{"c":"C14","v":"م.ط","b":true,"al":"center"},{"c":"D14","v":3600,"f":"='1_حصر_كميات_الطرق_والرصف_QTO'!K18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.02,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":3672,"f":"=ROUND(D14*(1+E14),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":18,"f":"='3_معايير_الكثافات_والأسعار'!C23","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":10,"f":"='3_معايير_الكثافات_والأسعار'!D23","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":28,"f":"=G14+H14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":102816,"f":"=ROUND(F14*I14,2)","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"إجمالي قيمة أعمال الطرق والأسفلت والبردورات والإنترلوك قبل الضريبة (Subtotal Before VAT):","bg":"#E2E8F0","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J15","v":3149173.1,"f":"=SUM(J5:J14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"قيمة ضريبة القيمة المضافة المقررة (VAT — تُسحب النسبة من ورقة المعايير):","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J16","v":472375.97,"f":"=ROUND(J15*'3_معايير_الكثافات_والأسعار'!C10,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":46.0,"cells":[{"c":"A17","v":"الإجمالي الكلي للمقايسة التثمينية لأعمال الطرق شاملاً ضريبة القيمة المضافة (Grand Total):","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J17","v":3621549.07,"f":"=J15+J16","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_معايير_الكثافات_والأسعار","maxRow":23,"maxCol":6,"colWidths":[12.0,60.0,18.0,13.0,22.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة إعدادات الكثافات التصميمية ومعدلات الرش البيتوميني وأسعار بنود الطرق (Engineering Constants & Rates)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"جميع الخلايا الصفراء قابلة للتعديل لتتوافق مع تصميم خلطة مارشال ومعدلات الرش والأسعار السائدة بالمشروع","bg":"#1E293B","fg":"#E2E8F0","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"أولاً: ثوابت الكثافات التصميمية للخلطات الأسفلتية ومعدلات الرش البيتوميني والضريبة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"كود الثابت","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المعامل الهندسي أو الثابت التصميمي (Engineering Parameter)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القيمة الإدخالية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"وحدة القياس","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المرجع الكودي القياسي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"ملاحظات التطبيق الهندسي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"C-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"معامل الوحدة القياسي للبنود المقاسة بالمتر المسطح أو المكعب أو الطولي","bg":"#F8FAFC"},{"c":"C5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"D5","v":"معامل","bg":"#F8FAFC","al":"center"},{"c":"E5","v":"Standard QTO","bg":"#F8FAFC","al":"center"},{"c":"F5","v":"يُستخدم للبنود التي لا تتطلب تحويل وزني","bg":"#F8FAFC","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"C-02","b":true,"al":"center"},{"c":"B6","v":"الكثافة الحجمية المدموكة لطبقة الأسفلت الرابطة (Binder Course Bulk Specific Gravity)"},{"c":"C6","v":2.36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"D6","v":"طن/م3","al":"center"},{"c":"E6","v":"ASTM D2726 / Marshall","al":"center"},{"c":"F6","v":"تحويل الحجم المدموك (م3) إلى وزن بالطن","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"C-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"الكثافة الحجمية المدموكة لطبقة الأسفلت السطحية (Wearing Course Bulk Specific Gravity)","bg":"#F8FAFC"},{"c":"C7","v":2.38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"D7","v":"طن/م3","bg":"#F8FAFC","al":"center"},{"c":"E7","v":"ASTM D2726 / Marshall","bg":"#F8FAFC","al":"center"},{"c":"F7","v":"تحويل الحجم المدموك (م3) إلى وزن بالطن","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"C-04","b":true,"al":"center"},{"c":"B8","v":"معدل رش طبقة التشريب البيتومينية (Prime Coat MC-1) محولاً للطن لكل م2"},{"c":"C8","v":0.0015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"D8","v":"طن/م2","al":"center"},{"c":"E8","v":"AASHTO M82 (1.5 kg/m2)","al":"center"},{"c":"F8","v":"يعادل 1.50 كجم/م2 فوق طبقة الأساس الحبيبي","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"C-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"معدل رش طبقة اللصق البيتومينية (Tack Coat RC-2) محولاً للطن لكل م2","bg":"#F8FAFC"},{"c":"C9","v":0.00045,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0000;\\(#,##0.0000\\);\"-\""},{"c":"D9","v":"طن/م2","bg":"#F8FAFC","al":"center"},{"c":"E9","v":"AASHTO M81 (0.45 kg/m2)","bg":"#F8FAFC","al":"center"},{"c":"F9","v":"يعادل 0.45 كجم/م2 بين الطبقة الرابطة والسطحية","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"C-06","b":true,"al":"center"},{"c":"B10","v":"نسبة ضريبة القيمة المضافة المطبقة على عقود المقاولات (VAT Rate %)"},{"c":"C10","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"نسبة %","al":"center"},{"c":"E10","v":"اللائحة الضريبية","al":"center"},{"c":"F10","v":"تُطبق تلقائياً في ملخص المقايسة التثمينية","al":"center"}]},{"r":11,"h":18.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: جدول فئات أسعار التوريد والمعدات والمصنعية لبنود أعمال الطرق والأرصفة (قابلة للتعديل الفوري)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"كود البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"بيان البند في المقايسة التثمينية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"سعر المواد والتوريد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"سعر المعدات والمصنعية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"إجمالي فئة الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"RD-01","b":true,"al":"center"},{"c":"B14","v":"تسوية وتمهيد ودمك طبقة القاع الطبيعية (Subgrade Preparation)"},{"c":"C14","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":8.5,"f":"=C14+D14","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":"م2","b":true,"al":"center"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"RD-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"توريد وفرش ودمك طبقة ما تحت الأساس الحبيبي (Granular Subbase Class B)","bg":"#F8FAFC"},{"c":"C15","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":60,"f":"=C15+D15","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":"م3","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"RD-03","b":true,"al":"center"},{"c":"B16","v":"توريد وفرش ودمك طبقة الأساس الحبيبي من السن المتدرج (Base Course Class A)"},{"c":"C16","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":75,"f":"=C16+D16","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":"م3","b":true,"al":"center"}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"RD-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"توريد ورش طبقة التشريب البيتومينية (Prime Coat MC-1 بالطن)","bg":"#F8FAFC"},{"c":"C17","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":2750,"f":"=C17+D17","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":"طن","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":18,"h":40.0,"cells":[{"c":"A18","v":"RD-05","b":true,"al":"center"},{"c":"B18","v":"توريد وفرش ودمك طبقة الأسفلت الرابطة الساخنة (Binder Course بالطن)"},{"c":"C18","v":265,"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":320,"f":"=C18+D18","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":"طن","b":true,"al":"center"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"RD-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"توريد ورش طبقة اللصق البيتومينية (Tack Coat RC-2 بالطن)","bg":"#F8FAFC"},{"c":"C19","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":3000,"f":"=C19+D19","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":"طن","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":20,"h":40.0,"cells":[{"c":"A20","v":"RD-07","b":true,"al":"center"},{"c":"B20","v":"توريد وفرش ودمك طبقة الأسفلت السطحية النهائية (Wearing Course بالطن)"},{"c":"C20","v":285,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":345,"f":"=C20+D20","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":"طن","b":true,"al":"center"}]},{"r":21,"h":40.0,"cells":[{"c":"A21","v":"RD-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"توريد وتركيب بردورات خرسانية مسبقة الصب شاملة الخرسانة العادية والتدعيم","bg":"#F8FAFC"},{"c":"C21","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":60,"f":"=C21+D21","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":"RD-09","b":true,"al":"center"},{"c":"B22","v":"توريد وتركيب بلاط إنترلوك خرساني سمك 8 سم للأرصفة شاملة فرشة الرمل"},{"c":"C22","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":76,"f":"=C22+D22","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":"م2","b":true,"al":"center"}]},{"r":23,"h":40.0,"cells":[{"c":"A23","v":"RD-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B23","v":"تخطيط ودهان العلامات المرورية الأرضية بالبويات الحرارية العاكسة","bg":"#F8FAFC"},{"c":"C23","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":28,"f":"=C23+D23","bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"}]}]}]}