{"slug":"stormwater-drainage-sewage-manholes-and-potable-water-network-boq-sheet","sheets":[{"name":"1_مقايسة_شبكات_البنية_التحتية","maxRow":29,"maxCol":9,"colWidths":[8.0,14.0,62.0,12.0,16.0,13.0,13.0,13.0,20.0],"rows":[{"r":1,"h":46.0,"cells":[{"c":"A1","v":"مقايسة شبكات البنية التحتية للصرف الصحي وتصريف الأمطار والمناهل والمياه (Wet Utilities Infrastructure BOQ)","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":38.0,"cells":[{"c":"A2","v":"حصر وتسعير حفر الخنادق والفرشة الرملية، مواسير الصرف uPVC SN8 & GRP، تصريف الأمطار HDPE، المناهل وأغطية D400، وشبكات المياه والحريق PE100 (NWC / EN 124 / DIN 8062)","bg":"#0F766E","fg":"#FEF3C7","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":13.9,"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":40.0,"cells":[{"c":"A4","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود البند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية لشبكات البنية التحتية (CSI Division 33)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر التوريد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر التنفيذ","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"فئة الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"أولاً: أعمال الحفر والفرشة الرملية والردم المتدرج لخنادق المواسير (Trench Excavation, Bedding & Backfilling)","bg":"#CCFBF1","fg":"#1E293B","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":54.0,"cells":[{"c":"A6","v":1,"al":"center"},{"c":"B6","v":"INF-01.1","al":"center"},{"c":"C6","v":"حفر خنادق لتمديد مواسير البنية التحتية بعرض 0.80 م إلى 1.40 م وعمق حتى 3.50 م شاملاً سند الجوانب ونزح المياه السطحية"},{"c":"D6","v":"م³","al":"center"},{"c":"E6","v":8450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":38,"f":"=F6+G6","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":321100,"f":"=E6*H6","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":54.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B7","v":"INF-01.2","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"توريد وفرش ودك طبقة فرشة وتغليف حول المواسير (Pipe Bedding & Surround) من الرمل المغسول أو البحص المفروز (15 سم أسفل + 30 سم أعلى)","bg":"#F8FAFC"},{"c":"D7","v":"م³","bg":"#F8FAFC","al":"center"},{"c":"E7","v":2680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":82,"f":"=F7+G7","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":219760,"f":"=E7*H7","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":54.0,"cells":[{"c":"A8","v":3,"al":"center"},{"c":"B8","v":"INF-01.3","al":"center"},{"c":"C8","v":"ردم خنادق المواسير على طبقات 25 سم مع الرش والدمك الميكانيكي (95% بروكتور معدل) شاملاً شريط التحذير (Warning Tape)"},{"c":"D8","v":"م³","al":"center"},{"c":"E8","v":5120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":40,"f":"=F8+G8","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":204800,"f":"=E8*H8","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"إجمالي أولاً","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I9","v":745660,"f":"=SUM(I6:I8)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"ثانياً: شبكات الانحدار للصرف الصحي وتصريف مياه الأمطار (Gravity Foul Sewage uPVC SN8 & Stormwater HDPE)","bg":"#CCFBF1","fg":"#1E293B","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":54.0,"cells":[{"c":"A11","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B11","v":"INF-02.1","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"توريد وتركيب وفحص مواسير صرف صحي بالانحدار (uPVC Class 4 / SN8 - SDR34 DIN 8062) قطر 160 مم و200 مم بالوصلات المطاطية EPDM","bg":"#F8FAFC"},{"c":"D11","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E11","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":98,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":140,"f":"=F11+G11","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":210000,"f":"=E11*H11","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":54.0,"cells":[{"c":"A12","v":5,"al":"center"},{"c":"B12","v":"INF-02.2","al":"center"},{"c":"C12","v":"توريد وتركيب وفحص مواسير صرف صحي بالانحدار (uPVC Class 4 / SN8) قطر 250 مم و315 مم للخطوط الفرعية المجمعة"},{"c":"D12","v":"م.ط","al":"center"},{"c":"E12","v":540,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":233,"f":"=F12+G12","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":125820,"f":"=E12*H12","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":54.0,"cells":[{"c":"A13","v":6,"bg":"#F8FAFC","al":"center"},{"c":"B13","v":"INF-02.3","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"توريد وتركيب وفحص مواسير فيبرجلاس مسلح (GRP Stiffness SN10,000) قطر 400 مم لخط المصب الرئيسي العميق","bg":"#F8FAFC"},{"c":"D13","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E13","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":395,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":510,"f":"=F13+G13","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":158100,"f":"=E13*H13","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":54.0,"cells":[{"c":"A14","v":7,"al":"center"},{"c":"B14","v":"INF-02.4","al":"center"},{"c":"C14","v":"توريد وتركيب مواسير بولي إيثيلين معرج مزدوج الجدار لتصريف الأمطار (Corrugated HDPE SN8) قطر داخلي 300 مم و500 مم"},{"c":"D14","v":"م.ط","al":"center"},{"c":"E14","v":1170,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":255,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":330,"f":"=F14+G14","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":386100,"f":"=E14*H14","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":54.0,"cells":[{"c":"A15","v":8,"bg":"#F8FAFC","al":"center"},{"c":"B15","v":"INF-02.5","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"توريد وتركيب مصائد وجاليات أمطار خرسانية مسبقة الصب (Precast Street Gullies 600x600mm) شاملة مصفاة حديد زهر مرن Class D400","bg":"#F8FAFC"},{"c":"D15","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E15","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":1950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":2600,"f":"=F15+G15","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":124800,"f":"=E15*H15","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"إجمالي ثانياً","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I16","v":1004820,"f":"=SUM(I11:I15)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"ثالثاً: المناهل الخرسانية المسبقة الصب وغرف التفتيش وأغطية الدكتايل (Precast Manholes & Ductile Iron Covers D400)","bg":"#CCFBF1","fg":"#1E293B","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":54.0,"cells":[{"c":"A18","v":9,"al":"center"},{"c":"B18","v":"INF-03.1","al":"center"},{"c":"C18","v":"توريد وتركيب غرف تفتيش منزلية فرعية (Inspection Chambers ID 600mm) شاملة الغطاء الدكتايل B125 لوصلات المباني"},{"c":"D18","v":"عدد","al":"center"},{"c":"E18","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":1950,"f":"=F18+G18","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":70200,"f":"=E18*H18","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":10,"bg":"#F8FAFC","al":"center"},{"c":"B19","v":"INF-03.2","bg":"#F8FAFC","al":"center"},{"c":"C19","v":"توريد وتركيب مناهل خرسانية مسبقة الصب (Precast Manholes C40 - ID 1200mm) عمق 1.50–2.50 م شاملة دهان Coal Tar Epoxy داخلي وغطاء دكتايل D400 (40 طن)","bg":"#F8FAFC"},{"c":"D19","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E19","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":5800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":7450,"f":"=F19+G19","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":312900,"f":"=E19*H19","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":11,"al":"center"},{"c":"B20","v":"INF-03.3","al":"center"},{"c":"C20","v":"توريد وتركيب مناهل خرسانية مسبقة الصب (Precast Manholes C40 - ID 1500mm) عمق 2.50–4.00 م شاملة العزل الإيبوكسي والغطاء المزدوج D400 ووصلات الهدار"},{"c":"D20","v":"عدد","al":"center"},{"c":"E20","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":9200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":11800,"f":"=F20+G20","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":212400,"f":"=E20*H20","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":40.0,"cells":[{"c":"A21","v":"إجمالي ثالثاً","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":595500,"f":"=SUM(I18:I20)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":38.0,"cells":[{"c":"A22","v":"رابعاً: شبكات تغذية المياه الصالحة للشرب وعساكر الحريق والاختبارات والتصوير (Potable Water PE100, Hydrants & CCTV)","bg":"#CCFBF1","fg":"#1E293B","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":12,"bg":"#F8FAFC","al":"center"},{"c":"B23","v":"INF-04.1","bg":"#F8FAFC","al":"center"},{"c":"C23","v":"توريد وتركيب وفحص مواسير مياه شرب وحريق (HDPE PE100 SDR11 PN16) أقطار 110 مم و160 مم و225 مم باللحام الحراري التناكبي والكتل الساندة","bg":"#F8FAFC"},{"c":"D23","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E23","v":1910,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":240,"f":"=F23+G23","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":458400,"f":"=E23*H23","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":54.0,"cells":[{"c":"A24","v":13,"al":"center"},{"c":"B24","v":"INF-04.2","al":"center"},{"c":"C24","v":"توريد وتركيب غرف محابس بوابة دكتايل (Gate Valves PN16 DN150) وعساكر حريق خارجية (UL/FM Pillar Fire Hydrants DN150)"},{"c":"D24","v":"عدد","al":"center"},{"c":"E24","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":5400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":1350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":6750,"f":"=F24+G24","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":175500,"f":"=E24*H24","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":25,"h":72.0,"cells":[{"c":"A25","v":14,"bg":"#F8FAFC","al":"center"},{"c":"B25","v":"INF-04.3","bg":"#F8FAFC","al":"center"},{"c":"C25","v":"إجراء اختبارات تسرب المياه والهواء والانبعاج والتصوير التلفزيوني (CCTV Inspection) لشبكة الصرف، واختبار الضغط الهيدروستاتيكي (24 بار) والتعقيم بالكلور ومخططات GIS As-Built","bg":"#F8FAFC"},{"c":"D25","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E25","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":28000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":82000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":110000,"f":"=F25+G25","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":110000,"f":"=E25*H25","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":26,"h":40.0,"cells":[{"c":"A26","v":"إجمالي رابعاً","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I26","v":743900,"f":"=SUM(I23:I25)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":27,"h":42.0,"cells":[{"c":"A27","v":"الإجمالي الصافي لمقايسة شبكات البنية التحتية قبل الضريبة (Net Total)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I27","v":3089880,"f":"=I9+I16+I21+I26","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":28,"h":42.0,"cells":[{"c":"A28","v":"ضريبة القيمة المضافة 15% (VAT 15%)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":463482,"f":"=I27*0.15","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":29,"h":42.0,"cells":[{"c":"A29","v":"الإجمالي الكلي شاملاً ضريبة القيمة المضافة (Grand Total Incl. VAT)","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":3553362,"f":"=I27+I28","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"2_حاسبة_حفر_الخنادق_والتغليف","maxRow":10,"maxCol":9,"colWidths":[14.0,46.0,18.0,16.0,13.0,13.0,18.0,20.0,13.0],"rows":[{"r":1,"h":46.0,"cells":[{"c":"A1","v":"الحاسبة الهندسية لحصر مكعبات حفر الخنادق والفرشة والتغليف الرملي وخصم حجم المواسير (Trench QTO Calculator)","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":38.0,"cells":[{"c":"A2","v":"حساب تلقائي لإجمالي الحفر، حجم طبقة الفرشة والتغليف (15 سم أسفل الماسورة + 30 سم أعلاها)، حجم الماسورة المخصوم، وصافي الردم","bg":"#0F766E","fg":"#FEF3C7","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":13.9,"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":40.0,"cells":[{"c":"A4","v":"كود الخط","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"وصف مسار خط المواسير","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القطر الخارجي (مم)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"طول الخط (م.ط)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"عرض الخندق (م)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"متوسط العمق (م)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي الحفر (م³)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"صافي الفرشة الرملية (م³)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"صافي الردم الترابي (م³)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"SW-L01","al":"center"},{"c":"B5","v":"خطوط صرف صحي فرعية ومجمعة (uPVC SN8 OD 200mm)"},{"c":"C5","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":2.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":2835,"f":"=D5*E5*F5","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":830.37615,"f":"=(D5*E5*(0.45+(C5/1000)))-(3.14159*(((C5/1000)/2)^2)*D5)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":1957.5,"f":"=G5-H5-(3.14159*(((C5/1000)/2)^2)*D5)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":42.0,"cells":[{"c":"A6","v":"SW-L02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"خطوط صرف صحي رئيسية (uPVC SN8 OD 250mm)","bg":"#F8FAFC"},{"c":"C6","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":540,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":2.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":1404,"f":"=D6*E6*F6","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":351.492834,"f":"=(D6*E6*(0.45+(C6/1000)))-(3.14159*(((C6/1000)/2)^2)*D6)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":1026.0,"f":"=G6-H6-(3.14159*(((C6/1000)/2)^2)*D6)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":42.0,"cells":[{"c":"A7","v":"SW-L03","al":"center"},{"c":"B7","v":"خط مصب الصرف الرئيسي العميق (GRP SN10000 OD 400mm)"},{"c":"C7","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":1.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":3.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":1317.5,"f":"=D7*E7*F7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":290.419284,"f":"=(D7*E7*(0.45+(C7/1000)))-(3.14159*(((C7/1000)/2)^2)*D7)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":988.125,"f":"=G7-H7-(3.14159*(((C7/1000)/2)^2)*D7)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":42.0,"cells":[{"c":"A8","v":"ST-L01","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"شبكة تصريف مياه الأمطار والسيول (Corrugated HDPE)","bg":"#F8FAFC"},{"c":"C8","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":1170,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":2.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":3299.4,"f":"=D8*E8*F8","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":1077.519697,"f":"=(D8*E8*(0.45+(C8/1000)))-(3.14159*(((C8/1000)/2)^2)*D8)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":2035.8,"f":"=G8-H8-(3.14159*(((C8/1000)/2)^2)*D8)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":"WT-L01","al":"center"},{"c":"B9","v":"الشبكة الحلقية لمياه الشرب وعساكر الحريق (HDPE PE100)"},{"c":"C9","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":1910,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":2062.8,"f":"=D9*E9*F9","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":893.677204,"f":"=(D9*E9*(0.45+(C9/1000)))-(3.14159*(((C9/1000)/2)^2)*D9)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":1130.72,"f":"=G9-H9-(3.14159*(((C9/1000)/2)^2)*D9)","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":"الإجمالي الكلي لحصر أطوال ومكعبات خنادق البنية التحتية","bg":"#DCFCE7","fg":"#1E293B","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D10","v":5430,"f":"=SUM(D5:D9)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":1.03,"f":"=AVERAGE(E5:E9)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":2.36,"f":"=AVERAGE(F5:F9)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":10918.7,"f":"=SUM(G5:G9)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":3443.485169,"f":"=SUM(H5:H9)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":7138.145,"f":"=SUM(I5:I9)","bg":"#DCFCE7","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}