{"slug":"structural-steel-warehouse-portal-frames-purlins-and-cladding-boq-sheet","sheets":[{"name":"مقايسة_الهناجر_المعدنية_BOQ","maxRow":32,"maxCol":12,"colWidths":[11.0,13.0,54.0,24.0,10.0,12.0,16.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة إنشاء الهناجر والمستودعات والمنشآت المعدنية وتكسيات الساندوتش بانل (Steel Structure & PEB Warehouse BOQ)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حصر وتسعير الإطارات الفولاذية المجمعة (Built-Up Portal Frames)، المدادات (Z/C Purlins)، مسامير (ASTM A325/F1554)، وألواح (Sandwich Panel PIR)","bg":"#1E4E68","fg":"#E0F2FE","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B4","v":"مجمع المستودعات اللوجستية والورش الصناعية - هنجر (36م × 75م)","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D4","v":"المساحة المسطحة للهنجر (م2):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F4","v":2700,"in":true,"bg":"#FFF9E6","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I4","v":2812055,"f":"=K28","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J4","v":"متوسط تكلفة المتر المربع (شامل الضريبة):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L4","v":1401.340742,"f":"=K32/F4","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B5","v":"BOQ-STR-173 | AISC 360 / MBMA / AWS D1.1","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D5","v":"إجمالي وزن الحديد الهيكلي (طن):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F5","v":166.5,"f":"=F12+F13+F14+F17+F18","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I5","v":3783620.0025,"f":"=K32","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"متوسط وزن الحديد لكل متر مربع (كجم/م2):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L5","v":61.666667,"f":"=(F5*1000)/F4","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":28.0,"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":""},{"c":"L6","v":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"رقم البند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / القطاع","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد والتصنيع","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة التركيب بالموقع","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي التركيب","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: مسامير تثبيت القواعد (Anchor Bolts) والجراوت غير القابل للانكماش","bg":"#DCEBF2","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":128.0,"cells":[{"c":"A9","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B9","v":"05 12 00","fg":"#1E293B","al":"center"},{"c":"C9","v":"توريد وتركيب مسامير تثبيت فولاذية مجلفنة على الساخن (Galvanized Anchor Bolts M24 & M30 × 750mm L-Type) من صلب عالي الشد شاملة الصواميل المزدوجة والورد الثقيلة وبلتات التوجيه الفولاذية (Setting Templates) والضبط المساحي بالتوتال ستيشن","fg":"#1E293B"},{"c":"D9","v":"ASTM F1554 Gr.55","fg":"#1E293B","al":"center"},{"c":"E9","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F9","v":320,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":115,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":35,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":36800,"f":"=F9*G9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":11200,"f":"=F9*H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":48000,"f":"=I9+J9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"f":"=K9/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":"1.02","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B10","v":"03 62 00","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C10","v":"توريد وصب مونة أسمنتية غير قابلة للانكماش عالية الإجهاد (Non-Shrink Cementitious Grout ≥ 65 MPa) بسمك 50 مم أسفل ألواح قواعد الأعمدة المعدنية (Base Plates) بعد الوزن الرأسي بالليزر","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D10","v":"ASTM C1107","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E10","v":"م3","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F10","v":4.8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":3400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":850,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":16320,"f":"=F10*G10","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":4080,"f":"=F10*H10","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":20400,"f":"=I10+J10","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"ثانياً: الإطارات الفولاذية الرئيسية (Built-Up Portal Frames) والقطاعات المسحوبة والبراغي","bg":"#DCEBF2","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":175.9,"cells":[{"c":"A12","v":"2.01","fg":"#1E293B","al":"center"},{"c":"B12","v":"05 12 23","fg":"#1E293B","al":"center"},{"c":"C12","v":"توريد وتصنيع وتركيب إطارات فولاذية رئيسية مسلوبة المقطع مجمعة باللحام الأوتوماتيكي (Built-Up Tapered Portal Columns & Rafters) ببحر صافي 36م، شاملة ألواح النهايات (End Plates) والأعصاب (Stiffeners)، والسفع الرملي لدرجة (Sa 2.5) ودهان برايمر إيبوكسي غني بالزنك وطبقة بولي يوريثان نهائية بسمك جاف إجمالي (DFT 200 μm)","fg":"#1E293B"},{"c":"D12","v":"ASTM A572 Gr.50 (Fy=345 MPa)","fg":"#1E293B","al":"center"},{"c":"E12","v":"طن","fg":"#1E293B","al":"center"},{"c":"F12","v":86.4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":6450,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":1350,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":557280,"f":"=F12*G12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J12","v":116640.0,"f":"=F12*H12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":673920,"f":"=I12+J12","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":0,"f":"=K12/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":13,"h":104.0,"cells":[{"c":"A13","v":"2.02","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B13","v":"05 12 23","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C13","v":"توريد وتصنيع وتركيب أعمدة الواجهات الطرفية (Gable End Columns) وكمرات الميزانين وكمرة الونش العلوي حمولة 10 طن (Crane Runway Beams HEA 450 & IPE Sections) شاملة قضيب السكة الحديدية ومثبتات الصدمات","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D13","v":"ASTM A992 / S355JR","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E13","v":"طن","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F13","v":38.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":6800,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":1450,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":261800,"f":"=F13*G13","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J13","v":55825,"f":"=F13*H13","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":317625,"f":"=I13+J13","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":0,"f":"=K13/$K$28","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"2.03","fg":"#1E293B","al":"center"},{"c":"B14","v":"05 05 23","fg":"#1E293B","al":"center"},{"c":"C14","v":"توريد وتركيب براغي إنشائية عالية المقاومة للشد والاحتكاك (High-Strength Structural Bolts M20/M24) مجلفنة مع الصواميل وورد بيان الشد وربطها بمفتاح العزم المعاير (Calibrated Torque Wrench)","fg":"#1E293B"},{"c":"D14","v":"ASTM A325 / ISO 8.8","fg":"#1E293B","al":"center"},{"c":"E14","v":"طن","fg":"#1E293B","al":"center"},{"c":"F14","v":4.2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":11200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":2200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":47040,"f":"=F14*G14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J14","v":9240,"f":"=F14*H14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K14","v":56280,"f":"=I14+J14","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L14","v":0,"f":"=K14/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"2.04","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B15","v":"07 81 23","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C15","v":"توريد وتطبيق دهان منتفخ مقاوم للحريق (Intumescent Fireproofing Coating) لمدة 90 دقيقة على أعمدة وكمرات الميزانين والأعمدة الرئيسية وفق اشتراطات الدفاع المدني وكود الحريق","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D15","v":"UL 263 / NFPA (90 Min)","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E15","v":"م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F15","v":620,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":145,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":55,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":89900,"f":"=F15*G15","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":34100,"f":"=F15*H15","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":124000,"f":"=I15+J15","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":0,"f":"=K15/$K$28","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"ثالثاً: المدادات المدرفلة على البارد (Cold-Formed Z/C Purlins) وشدادات الرياح","bg":"#DCEBF2","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":104.0,"cells":[{"c":"A17","v":"3.01","fg":"#1E293B","al":"center"},{"c":"B17","v":"05 40 00","fg":"#1E293B","al":"center"},{"c":"C17","v":"توريد وتركيب مدادات الأسقف (Roof Z-Purlins 200Z20) ومدادات الحوائط الجانبية (Wall C-Girts 200C20) من الصاج الفولاذي المجلفن مسبقاً بطبقة زنك (Z275 g/m2) وسمك 2.0 إلى 2.5 مم شاملة وصلات التراكب (Overlap Sleeves)","fg":"#1E293B"},{"c":"D17","v":"ASTM A653 Gr.50 (Z275)","fg":"#1E293B","al":"center"},{"c":"E17","v":"طن","fg":"#1E293B","al":"center"},{"c":"F17","v":27.8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":5600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":1100,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I17","v":155680,"f":"=F17*G17","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J17","v":30580,"f":"=F17*H17","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K17","v":186260,"f":"=I17+J17","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L17","v":0,"f":"=K17/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"3.02","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B18","v":"05 12 23","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C18","v":"توريد وتركيب كمرات حافة السقف (Eave Struts)، وشدادات الرياح القطرية للأسقف والحوائط (Portal Cable/Rod X-Bracing)، وأسياخ منع الترخيم للضلع الضعيف (Sag Rods M12)، وزوايا تثبيت الجناح السفلي (Flange Braces)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D18","v":"ASTM A36 / S275JR","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E18","v":"طن","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F18","v":9.6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":5900,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":1250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I18","v":56640,"f":"=F18*G18","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":12000,"f":"=F18*H18","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K18","v":68640,"f":"=I18+J18","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L18","v":0,"f":"=K18/$K$28","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"رابعاً: ألواح الساندوتش بانل المعزولة (PIR Sandwich Panels) ومزاريب الأمطار","bg":"#DCEBF2","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":104.0,"cells":[{"c":"A20","v":"4.01","fg":"#1E293B","al":"center"},{"c":"B20","v":"07 41 13","fg":"#1E293B","al":"center"},{"c":"C20","v":"توريد وتركيب ألواح تغطية أسقف معزولة (Roof Sandwich Panels - 75mm PIR Core) بكثافة فوم بولي أيزوسيانورات مقاوم للحريق (42 kg/m3) وصاج ألومنيوم زنك ملون وجهين بسمك (0.50/0.50 مم AZ150) بقطاع 5 تعريجات، شاملة مسامير التثبيت المزودة بوردة EPDM","fg":"#1E293B"},{"c":"D20","v":"FM Approved / PIR 75mm","fg":"#1E293B","al":"center"},{"c":"E20","v":"م2","fg":"#1E293B","al":"center"},{"c":"F20","v":2890,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G20","v":155,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H20","v":35,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I20","v":447950,"f":"=F20*G20","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J20","v":101150,"f":"=F20*H20","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K20","v":549100,"f":"=I20+J20","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L20","v":0,"f":"=K20/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":"4.02","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B21","v":"07 42 13","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C21","v":"توريد وتركيب ألواح تكسيات حوائط خارجية معزولة (Wall Sandwich Panels - 50mm PIR Core) بكثافة (42 kg/m3) وصاج ملون وجهين (0.50/0.50 مم) بقطاع معماري مضلع مع شرائط منع التسرب وفواصل السيليكون البولي يوريثان","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D21","v":"FM Approved / PIR 50mm","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E21","v":"م2","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F21","v":2140,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G21","v":135,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H21","v":32,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I21","v":288900,"f":"=F21*G21","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J21","v":68480,"f":"=F21*H21","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K21","v":357380,"f":"=I21+J21","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L21","v":0,"f":"=K21/$K$28","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":22,"h":104.0,"cells":[{"c":"A22","v":"4.03","fg":"#1E293B","al":"center"},{"c":"B22","v":"07 41 63","fg":"#1E293B","al":"center"},{"c":"C22","v":"توريد وتركيب ألواح إنارة سقفية مزدوجة معزولة وشفافة (Double-Skin Insulated GRP / Polycarbonate Skylights) بنفس تعريجة ألواح السقف ومقاومة للأشعة فوق البنفسجية (بنسبة 10% من مسطح السقف للإنارة الطبيعية)","fg":"#1E293B"},{"c":"D22","v":"UV Stabilized GRP 2mm","fg":"#1E293B","al":"center"},{"c":"E22","v":"م2","fg":"#1E293B","al":"center"},{"c":"F22","v":280,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G22","v":190,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H22","v":45,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I22","v":53200,"f":"=F22*G22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J22","v":12600,"f":"=F22*H22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K22","v":65800,"f":"=I22+J22","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L22","v":0,"f":"=K22/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":23,"h":128.0,"cells":[{"c":"A23","v":"4.04","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B23","v":"07 71 23","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C23","v":"توريد وتركيب مزاريب تجميع مياه الأمطار (Pre-Painted Galvanized Eave Gutters 0.8mm - Girth 600mm) وطرابوش الجملون العلوي (Ridge Cap) وحليات الزوايا والبراويز (Flashings & Trims) مع مواسير الصرف الرأسية (uPVC Class 4 DN160)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D23","v":"SMACNA / AZ150","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E23","v":"م.ط","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F23","v":310,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G23","v":140,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H23","v":45,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I23","v":43400,"f":"=F23*G23","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J23","v":13950,"f":"=F23*H23","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K23","v":57350,"f":"=I23+J23","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L23","v":0,"f":"=K23/$K$28","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"خامساً: فتحات التهوية والأبواب الصناعية واختبارات الجودة غير المتلفة (Doors, Louvers & NDT)","bg":"#DCEBF2","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":128.0,"cells":[{"c":"A25","v":"5.01","fg":"#1E293B","al":"center"},{"c":"B25","v":"08 36 13","fg":"#1E293B","al":"center"},{"c":"C25","v":"توريد وتركيب أبواب صناعية منزلقة رأسياً ومعزولة (Motorized Insulated Overhead Sectional Doors 4.5m×5.0m) بمحرك كهربائي وخلايا ضوئية للأمان وونش يدوي للطوارئ، بالإضافة إلى أبواب الهروب الفولاذية المقاومة للحريق لمدة ساعتين","fg":"#1E293B"},{"c":"D25","v":"UL Listed / EN 13241","fg":"#1E293B","al":"center"},{"c":"E25","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F25","v":8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G25","v":16500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H25","v":2800,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I25","v":132000,"f":"=F25*G25","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J25","v":22400,"f":"=F25*H25","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K25","v":154400,"f":"=I25+J25","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L25","v":0,"f":"=K25/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":26,"h":104.0,"cells":[{"c":"A26","v":"5.02","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B26","v":"10 71 13","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C26","v":"توريد وتركيب هوايات جملون علوية تعمل بالجاذبية (Gravity Ridge Ventilators - 600mm Throat) بشبك مانع للطيور وخانق تحكم، مع وحدات لوفر حائطي ألومنيوم صائد للرمال (Sand-Trap Louvers 1.5m×1.5m)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D26","v":"AMCA 500-L","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E26","v":"مجموعة","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"F26","v":18,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G26","v":4200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H26","v":850,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I26","v":75600,"f":"=F26*G26","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J26","v":15300,"f":"=F26*H26","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K26","v":90900,"f":"=I26+J26","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":27,"h":128.0,"cells":[{"c":"A27","v":"5.03","fg":"#1E293B","al":"center"},{"c":"B27","v":"05 05 00","fg":"#1E293B","al":"center"},{"c":"C27","v":"إجراء اختبارات الجودة غير المتلفة للحامات والدهان بواسطة مختبر طرف ثالث مستقل: فحص الموجات فوق الصوتية (100% UT) للحامات التناكب الكامل، وفحص الجسيمات المغناطيسية (20% MPI) للحامات الزاوية، وقياس سمك الدهان الجاف (DFT) ومعايرة عزم المسامير","fg":"#1E293B"},{"c":"D27","v":"AWS D1.1 / SSPC-PA2","fg":"#1E293B","al":"center"},{"c":"E27","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"F27","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G27","v":18000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H27","v":24000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I27","v":18000,"f":"=F27*G27","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J27","v":24000,"f":"=F27*H27","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K27","v":42000,"f":"=I27+J27","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L27","v":0,"f":"=K27/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة لإنشاء الهنجر المعدني والتكسيات (Subtotal Direct Cost)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":2280510,"f":"=I9+I10+I12+I13+I14+I15+I17+I18+I20+I21+I22+I23+I25+I26+I27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J28","v":531545,"f":"=J9+J10+J12+J13+J14+J15+J17+J18+J20+J21+J22+J23+J25+J26+J27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K28","v":2812055,"f":"=K9+K10+K12+K13+K14+K15+K17+K18+K20+K21+K22+K23+K25+K26+K27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"احتياطي الرسومات الورشتية وتعديلات الوصلات (Shop Drawings & Connection Contingency 5%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J29","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K29","v":140602.75,"f":"=K28*0.05","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L29","v":"5.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح وتجهيزات الأوناش (Overhead, Crane Mobilization & Profit 12%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J30","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K30","v":337446.6,"f":"=K28*0.12","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L30","v":"12.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K31","v":3290104.35,"f":"=SUM(K28:K30)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة الهنجر والمنشآت المعدنية شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J32","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K32","v":3783620.0025,"f":"=K31*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L32","v":"115.0%","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]}]},{"name":"جدول_حصر_أوزان_القطاعات_QTO","maxRow":13,"maxCol":11,"colWidths":[12.0,36.0,32.0,12.0,15.0,16.0,13.0,15.0,13.0,18.0,13.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"شيت حصر أوزان القطاعات الفولاذية المجمعة والمدرفلة ومساحة الدهان (Structural Steel Weight & Paint Area Takeoff)","bg":"#0F2942","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":34.0,"cells":[{"c":"A2","v":"حساب الوزن الصافي (كجم وطن) وإضافة نسبة بلتات التجميع والأعصاب (Connections Allowance 8%) ومساحة الدهان (م2) لكل عنصر","bg":"#1E4E68","fg":"#E0F2FE","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"رمز العنصر","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان العنصر الإنشائي الفولاذي (Structural Member)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"توصيف القطاع الفولاذي (Section Profile)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العدد الكلي","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"طول العنصر الواحد (م)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي الأطوال (م.ط)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الوزن الطولي للقطاع (كجم/م.ط)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الوزن الصافي (طن)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"نسبة الوصلات والأعصاب %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الوزن الإجمالي شامل الوصلات (طن)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"مساحة السطح للدهان (م2)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"COL-M1","fg":"#1E293B","al":"center"},{"c":"B5","v":"أعمدة الإطارات الفولاذية الرئيسية (Main Portal Frame Tapered Columns)","fg":"#1E293B"},{"c":"C5","v":"Built-Up Web 450-850×8 + Flanges 250×14","fg":"#1E293B","al":"center"},{"c":"D5","v":22,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E5","v":9.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":209,"f":"=D5*E5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":108.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":22.6765,"f":"=(F5*G5)/1000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":0.08,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J5","v":24.49062,"f":"=H5*(1+I5)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K5","v":538.79364,"f":"=J5*22","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"RAF-R1","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B6","v":"كمرات الجملون المائلة الرئيسية (Main Portal Tapered Rafters)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"C6","v":"Built-Up Web 400-800×8 + Flanges 220×12","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"D6","v":22,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E6","v":18.4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":404.8,"f":"=D6*E6","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":96.4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":39.02272,"f":"=(F6*G6)/1000","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":0.08,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J6","v":42.144538,"f":"=H6*(1+I6)","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K6","v":1032.541181,"f":"=J6*24.5","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"COL-G1","fg":"#1E293B","al":"center"},{"c":"B7","v":"أعمدة الواجهات الأمامية والخلفية (Gable End Wind Columns)","fg":"#1E293B"},{"c":"C7","v":"Hot-Rolled HEA 300 (ASTM A992)","fg":"#1E293B","al":"center"},{"c":"D7","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E7","v":9.8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":98,"f":"=D7*E7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":88.3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":8.6534,"f":"=(F7*G7)/1000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":0.08,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J7","v":9.345672,"f":"=H7*(1+I7)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K7","v":185.044306,"f":"=J7*19.8","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"CRN-B1","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B8","v":"كمرات مسار الونش العلوي حمولة 10 طن (Crane Runway Beams)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"C8","v":"Hot-Rolled HEA 450 + Surge Plate","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"D8","v":20,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E8","v":7.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":150,"f":"=D8*E8","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":140,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":21,"f":"=(F8*G8)/1000","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":0.1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J8","v":23.1,"f":"=H8*(1+I8)","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K8","v":381.15,"f":"=J8*16.5","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MEZ-B1","fg":"#1E293B","al":"center"},{"c":"B9","v":"الكمرات الرئيسية والفرعية لطابق الميزانين (Mezzanine Floor Beams)","fg":"#1E293B"},{"c":"C9","v":"Hot-Rolled IPE 400 & IPE 270","fg":"#1E293B","al":"center"},{"c":"D9","v":28,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E9","v":6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":168,"f":"=D9*E9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":66.3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":11.1384,"f":"=(F9*G9)/1000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":0.08,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J9","v":12.029472,"f":"=H9*(1+I9)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K9","v":312.766272,"f":"=J9*26","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PUR-Z1","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B10","v":"مدادات الأسقف المدرفلة على البارد (Cold-Formed Roof Z-Purlins)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"C10","v":"Cold-Formed 200Z20 (t=2.0mm Z275)","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"D10","v":240,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E10","v":8.25,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":1980,"f":"=D10*E10","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":6.45,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":12.771,"f":"=(F10*G10)/1000","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":0.06,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J10","v":13.53726,"f":"=H10*(1+I10)","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":0,"f":"=J10*0","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"GRT-C1","fg":"#1E293B","al":"center"},{"c":"B11","v":"مدادات الحوائط الجانبية (Cold-Formed Wall C-Girts)","fg":"#1E293B"},{"c":"C11","v":"Cold-Formed 200C20 (t=2.0mm Z275)","fg":"#1E293B","al":"center"},{"c":"D11","v":160,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E11","v":8.25,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":1320,"f":"=D11*E11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":6.45,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":8.514,"f":"=(F11*G11)/1000","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":0.06,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J11","v":9.02484,"f":"=H11*(1+I11)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K11","v":0,"f":"=J11*0","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"BRC-X1","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B12","v":"شدادات الرياح وكمرات الحافة وزوايا التدعيم (Eave Struts & X-Bracing)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"C12","v":"Double Angles L75×75×6 + Rods M24","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"D12","v":120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E12","v":6.8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":816,"f":"=D12*E12","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":10.8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":8.8128,"f":"=(F12*G12)/1000","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":0.08,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"J12","v":9.517824,"f":"=H12*(1+I12)","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K12","v":266.499072,"f":"=J12*28","bg":"#F5F9FC","fg":"#1E293B","al":"center","nf":"#,##0.00"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"إجمالي حصر أوزان الحديد الهيكلي ومساحات الدهان الإيبوكسي (Total Structural Steel Weight & Paint Surface Area)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":5145.8,"f":"=SUM(F5:F12)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"},{"c":"H13","v":132.58882,"f":"=SUM(H5:H12)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":0.079957,"f":"=(J13-H13)/H13","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":143.190226,"f":"=SUM(J5:J12)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K13","v":2716.794471,"f":"=SUM(K5:K12)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"كارت_تحليل_فئة_طن_الحديد","maxRow":14,"maxCol":7,"colWidths":[10.0,18.0,52.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 طن حديد هيكلي مجمع ومدهون ومركب بالموقع (ASTM A572 Gr.50)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"تفصيل عناصر التكلفة المباشرة للطن الواحد: ألواح الصاج الفولاذي، التقطيع واللحام بالمصنع، السفع الرملي والدهان، النقل، والتركيب بالأوناش","bg":"#1E4E68","fg":"#E0F2FE","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"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":34.0,"cells":[{"c":"A4","v":"م","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للطن الواحد","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية للطن","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للطن","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"ST-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"خامات صلب","fg":"#1E293B","al":"center"},{"c":"C5","v":"ألواح وقطاعات صلب عالي الشد (ASTM A572 Gr.50 / S355JR) شاملة 6% هدر تفصيل وقص بالمصنع","fg":"#1E293B"},{"c":"D5","v":"طن","fg":"#1E293B","al":"center"},{"c":"E5","v":1.06,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":3850,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":4081,"f":"=E5*F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ST-02","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B6","v":"مستلزمات لحام","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C6","v":"أسلاك وبودرة اللحام الأوتوماتيكي القوسي المغمور (SAW Wire & Flux) وأسلاك CO2/MIG وغازات القطع","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D6","v":"مقطوعية/طن","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":320,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":320,"f":"=E6*F6","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"ST-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"تصنيع بالمصنع","fg":"#1E293B","al":"center"},{"c":"C7","v":"تكلفة التشغيل بالمصنع: التقطيع بالبلازما CNC، التجميع الهيدروليكي، التخريم، واللحام الأوتوماتيكي","fg":"#1E293B"},{"c":"D7","v":"طن","fg":"#1E293B","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":950,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":950,"f":"=E7*F7","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"ST-04","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B8","v":"سفع ودهان","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C8","v":"السفع الرملي بالكرات الفولاذية لدرجة (Sa 2.5) ودهان 3 طبقات (زنك إيبوكسي + إيبوكسي وسيط + بولي يوريثان 200 ميكرون)","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D8","v":"م2/طن","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E8","v":23,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":36,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":828,"f":"=E8*F8","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"ST-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"نقل وتشوين","fg":"#1E293B","al":"center"},{"c":"C9","v":"النقل على القاطرات من المصنع للموقع مع التحميل والتعتيق والفواصل الخشبية لحماية الدهان","fg":"#1E293B"},{"c":"D9","v":"طن","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":240,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":240,"f":"=E9*F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"ST-06","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B10","v":"معدات رفع","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C10","v":"إيجار الأوناش التلسكوبية (Mobile Cranes 50T/80T) والسيزر ليفت والمان ليفت لرفع وتثبيت الإطارات","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D10","v":"طن","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":520,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":520,"f":"=E10*F10","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"ST-07","fg":"#1E293B","al":"center"},{"c":"B11","v":"مصنعية تركيب","fg":"#1E293B","al":"center"},{"c":"C11","v":"مصنعية فرق تركيب المنشآت المعدنية (Steel Erectors & Riggers) والوزن المساحي وربط المسامير بالعزم","fg":"#1E293B"},{"c":"D11","v":"طن","fg":"#1E293B","al":"center"},{"c":"E11","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":680,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":680,"f":"=E11*F11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"ST-08","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"B12","v":"جودة واختبار","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"C12","v":"نصيب الطن من فحوصات اللحام بالموجات فوق الصوتية (UT) والجسيمات المغناطيسية (MPI) ومعالجة خدوش الدهان بالموقع","bg":"#F5F9FC","fg":"#1E293B"},{"c":"D12","v":"طن","bg":"#F5F9FC","fg":"#1E293B","al":"center"},{"c":"E12","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":150,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":150,"f":"=E12*F12","bg":"#F5F9FC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"إجمالي التكلفة المباشرة للطن الواحد شاملاً التوريد والتصنيع والدهان والتركيب (Total Direct Cost per Ton)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G13","v":7769,"f":"=SUM(G5:G12)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"سعر بيع الطن الواحد شامل المصاريف الإدارية والربح 15% (Unit Selling Rate per Metric Ton)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G14","v":8934.35,"f":"=G13*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]}]}