{"slug":"sports-courts-acrylic-polyurethane-running-track-and-artificial-turf-boq-sheet","sheets":[{"name":"ملخص المقايسة ولوحة المؤشرات","maxRow":14,"maxCol":7,"colWidths":[16.0,58.0,36.0,16.0,24.0,18.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لمقايسة إنشاء وتشطيب الملاعب الرياضية (BOQ-FIN-240)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"ملخص التكاليف حسب الأنظمة الهندسية للملاعب (أكريليك، تارتان بولي يوريثان، نجيل صناعي، أسفلت وخرسانة، أسوار وإنارة)","bg":"#E8F4F8","fg":"#1E293B","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"إجمالي تكلفة البنود (قبل الضريبة)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"الإجمالي العام شامل الاحتياطي والضريبة","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي مسطحات الملاعب والمضمار (م2)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"متوسط تكلفة المتر المربع (ج.م/م2)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":0,"f":"='المقايسة التفصيلية للملاعب'!I37","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":0,"f":"='المقايسة التفصيلية للملاعب'!I40","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E5","v":12500,"f":"=12500","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":0,"f":"=ROUND('المقايسة التفصيلية للملاعب'!I37/12500,2)","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""}]},{"r":7,"h":42.0,"cells":[{"c":"A7","v":"كود القسم","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"النظام الهندسي / قسم أعمال الملاعب","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"المواصفة القياسية المرجعية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"عدد البنود","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"إجمالي التكلفة التقديرية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"النسبة من الإجمالي (%)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"أولوية التوريد والتنفيذ","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"FIN-01","b":true,"al":"center"},{"c":"B8","v":"أعمال التأسيس والفرشة الحصوية والأسفلت والخرسانة الممسوسة"},{"c":"C8","v":"AASHTO T180 / ASTM D6927 / ACI 302.1R","al":"center"},{"c":"D8","v":5,"f":"=COUNTIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A8)","al":"center","nf":"#,##0"},{"c":"E8","v":7277820,"f":"=SUMIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A8,'المقايسة التفصيلية للملاعب'!$I$6:$I$36)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":0,"f":"=IFERROR(E8/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":"حرج - مسار تأسيسي","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"FIN-02","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B9","v":"أنظمة أرضيات الملاعب المتعددة الأكريليك (Cushion Acrylic)","bg":"#F7FAFC"},{"c":"C9","v":"ITF Court Pace Classification Cat 1-5 / ASTM F2157","bg":"#F7FAFC","al":"center"},{"c":"D9","v":4,"f":"=COUNTIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A9)","bg":"#F7FAFC","al":"center","nf":"#,##0"},{"c":"E9","v":1982520,"f":"=SUMIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A9,'المقايسة التفصيلية للملاعب'!$I$6:$I$36)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"f":"=IFERROR(E9/$E$14,0)","bg":"#F7FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":"مرتفع - تشطيب سطحي","bg":"#F7FAFC","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"FIN-03","b":true,"al":"center"},{"c":"B10","v":"مضامير الجري وألعاب القوى من البولي يوريثان والتارتان (13 مم)"},{"c":"C10","v":"World Athletics (IAAF) / EN 14877 / ASTM F2157","al":"center"},{"c":"D10","v":5,"f":"=COUNTIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A10)","al":"center","nf":"#,##0"},{"c":"E10","v":5222010,"f":"=SUMIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A10,'المقايسة التفصيلية للملاعب'!$I$6:$I$36)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"f":"=IFERROR(E10/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":"حرج - معايرة دولية","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"FIN-04","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B11","v":"أنظمة النجيل الصناعي لملاعب كرة القدم والبادل","bg":"#F7FAFC"},{"c":"C11","v":"FIFA Quality Pro / EN 15330-1 / FIP Padel Rules","bg":"#F7FAFC","al":"center"},{"c":"D11","v":4,"f":"=COUNTIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A11)","bg":"#F7FAFC","al":"center","nf":"#,##0"},{"c":"E11","v":4769265,"f":"=SUMIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A11,'المقايسة التفصيلية للملاعب'!$I$6:$I$36)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"f":"=IFERROR(E11/$E$14,0)","bg":"#F7FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":"مرتفع - توريد طويل الأجل","bg":"#F7FAFC","al":"center"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"FIN-05","b":true,"al":"center"},{"c":"B12","v":"الأسوار الشبكية وملاعب البادل الزجاجية والمعدات الرياضية"},{"c":"C12","v":"EN 12150 (Tempered Glass 12mm) / ASTM F2000","al":"center"},{"c":"D12","v":4,"f":"=COUNTIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A12)","al":"center","nf":"#,##0"},{"c":"E12","v":2641390,"f":"=SUMIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A12,'المقايسة التفصيلية للملاعب'!$I$6:$I$36)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"f":"=IFERROR(E12/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":"متوسط - تصنيع وتركيب","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"FIN-06","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B13","v":"شبكات صرف مياه الأمطار السطحية والإنارة الكاشفة LED","bg":"#F7FAFC"},{"c":"C13","v":"EN 1433 (Drainage) / EN 12193 (Sports Lighting)","bg":"#F7FAFC","al":"center"},{"c":"D13","v":4,"f":"=COUNTIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A13)","bg":"#F7FAFC","al":"center","nf":"#,##0"},{"c":"E13","v":3050648,"f":"=SUMIF('المقايسة التفصيلية للملاعب'!$B$6:$B$36,A13,'المقايسة التفصيلية للملاعب'!$I$6:$I$36)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":0,"f":"=IFERROR(E13/$E$14,0)","bg":"#F7FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":"حرج - بنية تحتية وكهروميكانيكا","bg":"#F7FAFC","al":"center"}]},{"r":14,"h":44.0,"cells":[{"c":"A14","v":"إجمالي أقسام المقايسة (Subtotal قبل الاحتياطي والضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D14","v":26,"f":"=SUM(D8:D13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":24943653,"f":"=SUM(E8:E13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"f":"=SUM(F8:F13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":"100% مكتمل","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center"}]}],"charts":[{"title":"توزيع تكاليف إنشاء وتشطيب الملاعب الرياضية حسب القسم الهندسي","type":"bar","grouping":"clustered","anchorRow":17,"anchorCol":0,"categories":["أعمال التأسيس والفرشة الحصوية والأسفلت والخرسانة الممسوسة","أنظمة أرضيات الملاعب المتعددة الأكريليك (Cushion Acrylic)","مضامير الجري وألعاب القوى من البولي يوريثان والتارتان (13 مم)","أنظمة النجيل الصناعي لملاعب كرة القدم والبادل","الأسوار الشبكية وملاعب البادل الزجاجية والمعدات الرياضية","شبكات صرف مياه الأمطار السطحية والإنارة الكاشفة LED"],"series":[{"name":"إجمالي التكلفة التقديرية","valRef":"'ملخص المقايسة ولوحة المؤشرات'!$E$8:$E$13","values":[7277820.0,1982520.0,5222010.0,4769265.0,2641390.0,3050648.0],"color":"#2563EB","titleRef":"'ملخص المقايسة ولوحة المؤشرات'!$E$7","nf":"#,##0.00"}],"catRef":"'ملخص المقايسة ولوحة المؤشرات'!$B$8:$B$13"}]},{"name":"المقايسة التفصيلية للملاعب","maxRow":40,"maxCol":9,"colWidths":[14.0,15.0,65.0,14.0,18.0,16.0,20.0,13.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة إنشاء وتشطيب الملاعب الرياضية وأرضيات الأكريليك والتارتان والنجيل الصناعي (BOQ-FIN-240)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"تشمل طبقات التأسيس والأسفلت والخرسانة، أنظمة الأكريليك المتعدد، مضامير البولي يوريثان والتارتان (13 مم)، النجيل الصناعي، التجهيزات، والصرف والإنارة","bg":"#E8F4F8","fg":"#1E293B","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود القسم","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية القياسية","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية التقديرية","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الهدر (%)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الكمية شاملة الهدر","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"فئة الوحدة (ج.م / ر.س)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"[FIN-01] القسم الأول: أعمال التأسيس والفرشة الحصوية وطبقات الأسفلت والخرسانة للملاعب","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"1.01","b":true,"al":"center"},{"c":"B6","v":"FIN-01","al":"center"},{"c":"C6","v":"تسوية ودمك طبقة القاعدة الترابية (Subgrade) لمجمع الملاعب حتى الوصول إلى نسبة دمك لا تقل عن 95% بروكتور معدل مع ضبط الميول السطحية (0.8% - 1.0%)."},{"c":"D6","v":"م2","al":"center"},{"c":"E6","v":12500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F6","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G6","v":12750,"f":"=ROUND(E6*(1+F6),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":45,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I6","v":573750,"f":"=ROUND(G6*H6,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"1.02","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B7","v":"FIN-01","bg":"#F7FAFC","al":"center"},{"c":"C7","v":"توريد وفرش ودمك طبقة أساس مساعد من السن المتدرج (Crushed Aggregate Sub-base Class A) بسمك 20 سم على طبقتين مع الرش والدمك الميكانيكي واختبار التحميل باللوح.","bg":"#F7FAFC"},{"c":"D7","v":"م3","bg":"#F7FAFC","al":"center"},{"c":"E7","v":2500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F7","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G7","v":2625,"f":"=ROUND(E7*(1+F7),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":420,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I7","v":1102500,"f":"=ROUND(G7*H7,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":54.0,"cells":[{"c":"A8","v":"1.03","b":true,"al":"center"},{"c":"B8","v":"FIN-01","al":"center"},{"c":"C8","v":"توريد وفرش طبقة تشريب بيتوميني (Prime Coat MC-70) بمعدل 1.2 كجم/م2 متبوعة بطبقة أسفلت رابطة (Binder Course) سمك 5 سم للملاعب ومضمار الجري."},{"c":"D8","v":"م2","al":"center"},{"c":"E8","v":7800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G8","v":8034,"f":"=ROUND(E8*(1+F8),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":285,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I8","v":2289690,"f":"=ROUND(G8*H8,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":54.0,"cells":[{"c":"A9","v":"1.04","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B9","v":"FIN-01","bg":"#F7FAFC","al":"center"},{"c":"C9","v":"توريد وفرش طبقة أسفلت سطحية ناعمة (Fine Wearing Course) سمك 4 سم بتدرج حصوي دقيق واستوائية سطحية لا تتجاوز ±3 مم تحت قدة 4 متر طولي.","bg":"#F7FAFC"},{"c":"D9","v":"م2","bg":"#F7FAFC","al":"center"},{"c":"E9","v":7800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G9","v":8034,"f":"=ROUND(E9*(1+F9),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":260,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I9","v":2088840,"f":"=ROUND(G9*H9,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"1.05","b":true,"al":"center"},{"c":"B10","v":"FIN-01","al":"center"},{"c":"C10","v":"توريد وصب دكة خرسانية مسلحة بالألياف البوليمرية وشبك حديد (8 مم @ 150 مم) سمك 12 سم لملاعب البادل والتنس مع التسوية بالليزر (Laser Screed) وفواصل التمدد."},{"c":"D10","v":"م2","al":"center"},{"c":"E10","v":2400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F10","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G10","v":2496,"f":"=ROUND(E10*(1+F10),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":490,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I10","v":1223040,"f":"=ROUND(G10*H10,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"[FIN-02] القسم الثاني: أنظمة أرضيات الملاعب المتعددة الأكريليك (Multi-Layer Cushion Acrylic)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"2.01","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B12","v":"FIN-02","bg":"#F7FAFC","al":"center"},{"c":"C12","v":"معالجة سطح الأسفلت أو الخرسانة وتطبيق طبقة برايمر إيبوكسي أو أكريليك نفاذ (Acrylic Adhesion Promoter) بمعدل 0.20 كجم/م2 مع معالجة الشروخ الشعرية.","bg":"#F7FAFC"},{"c":"D12","v":"م2","bg":"#F7FAFC","al":"center"},{"c":"E12","v":3600,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F12","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G12","v":3744,"f":"=ROUND(E12*(1+F12),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":55,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I12","v":205920,"f":"=ROUND(G12*H12,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":54.0,"cells":[{"c":"A13","v":"2.02","b":true,"al":"center"},{"c":"B13","v":"FIN-02","al":"center"},{"c":"C13","v":"توريد وتطبيق طبقتين تسوية وغلق مسام (Acrylic Resurfacer) مخلوطة برمل السيليكا المغسول (مقاس 0.1-0.3 مم) بمعدل إجمالي 1.4 كجم/م2."},{"c":"D13","v":"م2","al":"center"},{"c":"E13","v":3600,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F13","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G13","v":3780,"f":"=ROUND(E13*(1+F13),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":115,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I13","v":434700,"f":"=ROUND(G13*H13,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"2.03","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B14","v":"FIN-02","bg":"#F7FAFC","al":"center"},{"c":"C14","v":"توريد وتطبيق نظام الأكريليك المطاطي المرن (Cushion Coat System - 3 طبقات) بحبيبات مطاط SBR ناعمة لامتصاص الصدمات وتقليل إجهاد المفاصل طبقاً لتصنيف ITF.","bg":"#F7FAFC"},{"c":"D14","v":"م2","bg":"#F7FAFC","al":"center"},{"c":"E14","v":3600,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F14","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G14","v":3780,"f":"=ROUND(E14*(1+F14),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":210,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I14","v":793800,"f":"=ROUND(G14*H14,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"2.04","b":true,"al":"center"},{"c":"B15","v":"FIN-02","al":"center"},{"c":"C15","v":"توريد وتطبيق ثلاث طبقات تشطيب ملونة مقاومة للأشعة فوق البنفسجية (UV-Resistant Acrylic Color Finish) بمعدل 1.2 كجم/م2 شاملة تخطيط الملاعب بلون أبيض قياسي."},{"c":"D15","v":"م2","al":"center"},{"c":"E15","v":3600,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F15","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G15","v":3780,"f":"=ROUND(E15*(1+F15),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":145,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I15","v":548100,"f":"=ROUND(G15*H15,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"[FIN-03] القسم الثالث: مضامير الجري وألعاب القوى من البولي يوريثان والتارتان (PU Track 13mm)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":54.0,"cells":[{"c":"A17","v":"3.01","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B17","v":"FIN-03","bg":"#F7FAFC","al":"center"},{"c":"C17","v":"تطبيق طبقة تأسيس بولي يوريثان أحادي المركب (PU Primer) على السطح الأسفلتي لمضمار الجري بمعدل 0.25 كجم/م2 لضمان التماسك الكيميائي.","bg":"#F7FAFC"},{"c":"D17","v":"م2","bg":"#F7FAFC","al":"center"},{"c":"E17","v":4200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F17","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G17","v":4326,"f":"=ROUND(E17*(1+F17),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":75,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I17","v":324450,"f":"=ROUND(G17*H17,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"3.02","b":true,"al":"center"},{"c":"B18","v":"FIN-03","al":"center"},{"c":"C18","v":"توريد وفرش طبقة الأساس المطاطية المرنة (Elastic Base Layer 10mm) من حبيبات مطاط SBR مقاس (1-4 مم) مرتبطة برابط بولي يوريثان عبر ماكينة الفينشر الميكانيكية."},{"c":"D18","v":"م2","al":"center"},{"c":"E18","v":4200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F18","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G18","v":4410,"f":"=ROUND(E18*(1+F18),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":480,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I18","v":2116800,"f":"=ROUND(G18*H18,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":54.0,"cells":[{"c":"A19","v":"3.03","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B19","v":"FIN-03","bg":"#F7FAFC","al":"center"},{"c":"C19","v":"توريد وتطبيق طبقة غلق المسام (PU Pore Sealer) ثنائية المركب فوق الطبقة المطاطية السفلية بمعدل 0.9 كجم/م2 استعداداً للطبقة السطحية.","bg":"#F7FAFC"},{"c":"D19","v":"م2","bg":"#F7FAFC","al":"center"},{"c":"E19","v":4200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F19","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G19","v":4368,"f":"=ROUND(E19*(1+F19),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":135,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I19","v":589680,"f":"=ROUND(G19*H19,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":"3.04","b":true,"al":"center"},{"c":"B20","v":"FIN-03","al":"center"},{"c":"C20","v":"توريد وتنفيذ الطبقة السطحية للتارتان (Wearing Layer 3mm - Sandwich/Spray Coat) من البولي يوريثان الملون وحبيبات EPDM بكر مقاومة للعوامل الجوية مع تخطيط الحارات."},{"c":"D20","v":"م2","al":"center"},{"c":"E20","v":4200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F20","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G20","v":4410,"f":"=ROUND(E20*(1+F20),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":430,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I20","v":1896300,"f":"=ROUND(G20*H20,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":54.0,"cells":[{"c":"A21","v":"3.05","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B21","v":"FIN-03","bg":"#F7FAFC","al":"center"},{"c":"C21","v":"توريد وتركيب بردورات مضمار الجري الداخلية المفرغة لتصريف المياه مع حواجز سباق الموانع وأحواض الوثب الطويل والثلثي.","bg":"#F7FAFC"},{"c":"D21","v":"م.ط","bg":"#F7FAFC","al":"center"},{"c":"E21","v":850,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F21","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G21","v":867,"f":"=ROUND(E21*(1+F21),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":340,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I21","v":294780,"f":"=ROUND(G21*H21,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":"[FIN-04] القسم الرابع: أنظمة النجيل الصناعي لملاعب كرة القدم والبادل (Artificial Turf Systems)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":54.0,"cells":[{"c":"A23","v":"4.01","b":true,"al":"center"},{"c":"B23","v":"FIN-04","al":"center"},{"c":"C23","v":"توريد وفرش طبقة غشاء جيوتكستايل غير منسوج (Non-Woven Geotextile 200 g/m2) مع طبقة وسادة ماصة للصدمات (Shock Pad 10mm) أسفل النجيل الصناعي."},{"c":"D23","v":"م2","al":"center"},{"c":"E23","v":6500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F23","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G23","v":6825,"f":"=ROUND(E23*(1+F23),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":145,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I23","v":989625,"f":"=ROUND(G23*H23,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":72.0,"cells":[{"c":"A24","v":"4.02","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B24","v":"FIN-04","bg":"#F7FAFC","al":"center"},{"c":"C24","v":"توريد وتركيب نجيل صناعي لملاعب كرة القدم ألياف أحادية (Monofilament PE 55mm) بكثافة 10,500 غرزة/م2 ووزن ديتكس 12,000 مع أشرطة اللحام والغراء البولي يوريثان.","bg":"#F7FAFC"},{"c":"D24","v":"م2","bg":"#F7FAFC","al":"center"},{"c":"E24","v":5400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F24","v":0.06,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G24","v":5724,"f":"=ROUND(E24*(1+F24),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H24","v":460,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I24","v":2633040,"f":"=ROUND(G24*H24,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":72.0,"cells":[{"c":"A25","v":"4.03","b":true,"al":"center"},{"c":"B25","v":"FIN-04","al":"center"},{"c":"C25","v":"توريد وفرش وتمشيط حشوة رمل السيليكا الكروي المغسول والمجفف (28 كجم/م2) متبوعاً بحبيبات المطاط المعالج (SBR/EPDM Infill) بمعدل 14 كجم/م2 لضبط ارتداد الكرة."},{"c":"D25","v":"م2","al":"center"},{"c":"E25","v":5400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F25","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G25","v":5670,"f":"=ROUND(E25*(1+F25),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H25","v":130,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I25","v":737100,"f":"=ROUND(G25*H25,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":26,"h":54.0,"cells":[{"c":"A26","v":"4.04","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B26","v":"FIN-04","bg":"#F7FAFC","al":"center"},{"c":"C26","v":"توريد وتركيب نجيل صناعي متعرج عالي الكثافة لملاعب البادل (Fibrillated/Texturized Monofilament 12mm) شامل حشوة رمل السيليكا الملون.","bg":"#F7FAFC"},{"c":"D26","v":"م2","bg":"#F7FAFC","al":"center"},{"c":"E26","v":1000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F26","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G26","v":1050,"f":"=ROUND(E26*(1+F26),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H26","v":390,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I26","v":409500,"f":"=ROUND(G26*H26,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":27,"h":40.0,"cells":[{"c":"A27","v":"[FIN-05] القسم الخامس: الأسوار الشبكية والزجاجية والمعدات والتجهيزات الرياضية","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":72.0,"cells":[{"c":"A28","v":"5.01","b":true,"al":"center"},{"c":"B28","v":"FIN-05","al":"center"},{"c":"C28","v":"توريد وتركيب هيكل ملعب بادل بانورامي متكامل (20×10 م) من قطاعات الصلب المجلفن والمدفون حرارياً مع ألواح زجاج سيكوريت سمك 12 مم وشبك ملحوم وأبواب."},{"c":"D28","v":"ملعب","al":"center"},{"c":"E28","v":5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F28","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G28","v":5,"f":"=ROUND(E28*(1+F28),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H28","v":295000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I28","v":1475000,"f":"=ROUND(G28*H28,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":29,"h":54.0,"cells":[{"c":"A29","v":"5.02","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B29","v":"FIN-05","bg":"#F7FAFC","al":"center"},{"c":"C29","v":"توريد وتركيب سور شبكي محيط بالملاعب بارتفاع 4.00 م من مواسير مجلفنة ومطلية بالبودرة الحرارية وشبك معرج مغلف بالـ PVC مع البوابات المفصلية.","bg":"#F7FAFC"},{"c":"D29","v":"م.ط","bg":"#F7FAFC","al":"center"},{"c":"E29","v":620,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F29","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G29","v":638.6,"f":"=ROUND(E29*(1+F29),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H29","v":1150,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I29","v":734390,"f":"=ROUND(G29*H29,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":30,"h":72.0,"cells":[{"c":"A30","v":"5.03","b":true,"al":"center"},{"c":"B30","v":"FIN-05","al":"center"},{"c":"C30","v":"توريد وتركيب قوائم مرمى كرة قدم قانونية من الألومنيوم المقوى شاملة الشباك الخلفية ومصدات الأمان الخلفية خلف المرميين (Ball Stop Netting H=8m)."},{"c":"D30","v":"طقم","al":"center"},{"c":"E30","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F30","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G30","v":2,"f":"=ROUND(E30*(1+F30),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H30","v":68000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I30","v":136000,"f":"=ROUND(G30*H30,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":31,"h":72.0,"cells":[{"c":"A31","v":"5.04","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B31","v":"FIN-05","bg":"#F7FAFC","al":"center"},{"c":"C31","v":"توريد وتركيب أبراج كرة سلة هيدروليكية أو ثابتة ببروز 2.25 م مع لوح أكريليك مقوى (180×105 سم) وحلقة قابلة للارتداد، وقوائم وشباك التنس والطائرة.","bg":"#F7FAFC"},{"c":"D31","v":"طقم","bg":"#F7FAFC","al":"center"},{"c":"E31","v":4,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F31","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G31","v":4,"f":"=ROUND(E31*(1+F31),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H31","v":74000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I31","v":296000,"f":"=ROUND(G31*H31,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":32,"h":40.0,"cells":[{"c":"A32","v":"[FIN-06] القسم السادس: شبكات صرف مياه الأمطار السطحية والإنارة الكاشفة للملاعب","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":33,"h":72.0,"cells":[{"c":"A33","v":"6.01","b":true,"al":"center"},{"c":"B33","v":"FIN-06","al":"center"},{"c":"C33","v":"توريد وتركيب مجاري صرف خطية خرسانية بوليمرية (Polymer Concrete Slot/Channel Drains) بعرض داخلي 150 مم مع أغطية PVC/مجلفنة حول مضمار الجري والملاعب."},{"c":"D33","v":"م.ط","al":"center"},{"c":"E33","v":920,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F33","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G33","v":947.6,"f":"=ROUND(E33*(1+F33),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H33","v":680,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I33","v":644368,"f":"=ROUND(G33*H33,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":34,"h":72.0,"cells":[{"c":"A34","v":"6.02","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B34","v":"FIN-06","bg":"#F7FAFC","al":"center"},{"c":"C34","v":"توريد وتنفيذ شبكة صرف جوفي فرعية (Sub-surface Herringbone French Drains) من مواسير UPVC مثقبة قطر 160 مم مدفونة في فلتر زلطي متدرج ومغلفة بالجيوتكستايل.","bg":"#F7FAFC"},{"c":"D34","v":"م.ط","bg":"#F7FAFC","al":"center"},{"c":"E34","v":1450,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F34","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G34","v":1508,"f":"=ROUND(E34*(1+F34),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H34","v":410,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I34","v":618280,"f":"=ROUND(G34*H34,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":35,"h":54.0,"cells":[{"c":"A35","v":"6.03","b":true,"al":"center"},{"c":"B35","v":"FIN-06","al":"center"},{"c":"C35","v":"توريد وتركيب أعمدة إنارة ملاعب مجلفنة على الساخن بارتفاع 12 م إلى 16 م شاملة القواعد الخرسانية وجوايط التثبيت وحوامل الكشافات."},{"c":"D35","v":"عمود","al":"center"},{"c":"E35","v":24,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F35","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G35","v":24,"f":"=ROUND(E35*(1+F35),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H35","v":28500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I35","v":684000,"f":"=ROUND(G35*H35,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":36,"h":72.0,"cells":[{"c":"A36","v":"6.04","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B36","v":"FIN-06","bg":"#F7FAFC","al":"center"},{"c":"C36","v":"توريد وتركيب واختبار كشافات ملاعب LED عالية الكفاءة (LED Sports Floodlights 600W-1000W, CRI>80, IP66) مانعة للتوهج لتحقيق شدة إضاءة 500 لوكس.","bg":"#F7FAFC"},{"c":"D36","v":"عدد","bg":"#F7FAFC","al":"center"},{"c":"E36","v":96,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F36","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G36","v":96,"f":"=ROUND(E36*(1+F36),2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H36","v":11500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I36","v":1104000,"f":"=ROUND(G36*H36,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":37,"h":42.0,"cells":[{"c":"A37","v":"إجمالي تكلفة بنود الإنشاء والتشطيبات الرياضية (Subtotal قبل الضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I37","v":0,"f":"=SUMIF(B6:B36,\"FIN-*\",I6:I36)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":38,"h":40.0,"cells":[{"c":"A38","v":"احتياطي فني واختبارات معايرة دولية للأسطح (ITF / World Athletics / FIFA Field Testing - 3%)","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I38","v":0,"f":"=ROUND(I37*0.03,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":39,"h":40.0,"cells":[{"c":"A39","v":"ضريبة القيمة المضافة التقديرية (VAT 14% / 15%)","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I39","v":0,"f":"=ROUND((I37+I38)*0.14,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":40,"h":46.0,"cells":[{"c":"A40","v":"الإجمالي العام للمشروع شاملاً الاحتياطي والضريبة (Grand Total)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I40","v":0,"f":"=SUM(I37:I39)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"تحليل الفئات ومعدلات الاستهلاك","maxRow":13,"maxCol":8,"colWidths":[16.0,56.0,52.0,22.0,16.0,18.0,22.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة معدلات استهلاك الخامات الرياضية وتحليل الفئات القياسية (Material Consumption & Unit Rate Norms)","bg":"#0F2C59","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":34.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""},{"c":"H2","v":""}]},{"r":3,"h":52.0,"cells":[{"c":"A3","v":"كود التحليل","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"النظام / الطبقة الفنية","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"الخامة الأساسية","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"معدل الاستهلاك القياسي لكل م2","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"وحدة الخامة","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"سعر وحدة الخامة","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"تكلفة الخامات للمتر المربع","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H3","v":"مصنعية ومعدات واختبارات (م2)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"NRM-01","b":true,"al":"center"},{"c":"B4","v":"أكريليك الملاعب - طبقة البرايمر (Adhesion Primer)"},{"c":"C4","v":"راتنج أكريليك نفاذ مركز 100%"},{"c":"D4","v":0.2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E4","v":"كجم","al":"center"},{"c":"F4","v":165,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G4","v":33,"f":"=ROUND(D4*F4,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H4","v":22,"in":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"NRM-02","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B5","v":"أكريليك الملاعب - طبقتا غلق المسام (Resurfacer 2 Coats)","bg":"#F7FAFC"},{"c":"C5","v":"أكريليك ريسرفيسر + رمل سيليكا (0.2 مم)","bg":"#F7FAFC"},{"c":"D5","v":1.4,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"E5","v":"كجم","bg":"#F7FAFC","al":"center"},{"c":"F5","v":62,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"G5","v":86.8,"f":"=ROUND(D5*F5,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":28,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"}]},{"r":6,"h":40.0,"cells":[{"c":"A6","v":"NRM-03","b":true,"al":"center"},{"c":"B6","v":"أكريليك الملاعب - الطبقات المطاطية (Cushion 3 Coats)"},{"c":"C6","v":"أكريليك مرن بالحبيبات المطاطية الناعمة"},{"c":"D6","v":1.8,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":"كجم","al":"center"},{"c":"F6","v":92,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":165.6,"f":"=ROUND(D6*F6,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":44,"in":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":40.0,"cells":[{"c":"A7","v":"NRM-04","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B7","v":"أكريليك الملاعب - التشطيب الملون (Color Finish 3 Coats)","bg":"#F7FAFC"},{"c":"C7","v":"طلاء أكريليك مقاوم للأشعة فوق البنفسجية","bg":"#F7FAFC"},{"c":"D7","v":1.2,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"E7","v":"كجم","bg":"#F7FAFC","al":"center"},{"c":"F7","v":95,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"G7","v":114,"f":"=ROUND(D7*F7,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":31,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"NRM-05","b":true,"al":"center"},{"c":"B8","v":"مضمار التارتان - الطبقة المطاطية السفلية (SBR Base 10mm)"},{"c":"C8","v":"حبيبات مطاط SBR (8.5 كجم) + رابط PU (1.7 كجم)"},{"c":"D8","v":10.2,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":"كجم","al":"center"},{"c":"F8","v":38,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":387.6,"f":"=ROUND(D8*F8,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":92,"in":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"NRM-06","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B9","v":"مضمار التارتان - طبقة غلق المسام (PU Pore Sealer)","bg":"#F7FAFC"},{"c":"C9","v":"معجون بولي يوريثان ثنائي المركب","bg":"#F7FAFC"},{"c":"D9","v":0.9,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"E9","v":"كجم","bg":"#F7FAFC","al":"center"},{"c":"F9","v":115,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"G9","v":103.5,"f":"=ROUND(D9*F9,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":31,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"NRM-07","b":true,"al":"center"},{"c":"B10","v":"مضمار التارتان - الطبقة السطحية (EPDM + PU Topcoat 3mm)"},{"c":"C10","v":"بولي يوريثان ذاتي التسوية (2.2 كجم) + EPDM (1.8 كجم)"},{"c":"D10","v":4,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":"كجم","al":"center"},{"c":"F10","v":88,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":352,"f":"=ROUND(D10*F10,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":78,"in":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"NRM-08","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B11","v":"ملعب كرة القدم - حشوة رمل السيليكا الكروي المغسول","bg":"#F7FAFC"},{"c":"C11","v":"رمل سيليكا مجفف خالٍ من الطفلة (0.3-0.8 مم)","bg":"#F7FAFC"},{"c":"D11","v":28,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"E11","v":"كجم","bg":"#F7FAFC","al":"center"},{"c":"F11","v":1.85,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"G11","v":51.8,"f":"=ROUND(D11*F11,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":18,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"NRM-09","b":true,"al":"center"},{"c":"B12","v":"ملعب كرة القدم - حشوة حبيبات المطاط (SBR/EPDM Infill)"},{"c":"C12","v":"حبيبات مطاط معالجة خالية من المعادن الثقيلة (0.8-2.5 مم)"},{"c":"D12","v":14,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":"كجم","al":"center"},{"c":"F12","v":4.5,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":63,"f":"=ROUND(D12*F12,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":15,"in":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"NRM-10","bg":"#F7FAFC","b":true,"al":"center"},{"c":"B13","v":"ملعب البادل - حشوة رمل السيليكا للنجيل الكثيف (12 مم)","bg":"#F7FAFC"},{"c":"C13","v":"رمل سيليكا دائري الحبيبات (0.2-0.5 مم)","bg":"#F7FAFC"},{"c":"D13","v":18,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"E13","v":"كجم","bg":"#F7FAFC","al":"center"},{"c":"F13","v":2.1,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"},{"c":"G13","v":37.8,"f":"=ROUND(D13*F13,2)","bg":"#F7FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":16,"in":true,"bg":"#F7FAFC","al":"center","nf":"#,##0.00"}]}]}]}