{"slug":"tender-bid-evaluation-and-contractor-price-comparison-sheet","sheets":[{"name":"لوحة التحكم ومصفوفة الترسية","maxRow":29,"maxCol":8,"colWidths":[8.0,46.0,22.0,13.0,13.0,13.0,13.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"🏛️ تقرير تفريغ وفحص العطاءات ومصفوفة الترسية الفنية والمالية للمناقصة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"قالب تشغيلي موحد لتحليل العطاءات، فحص الاتزان المالي والتحميل المبكر، واستخراج الترتيب الفني والمالي والتوصية بالترسية وفق نظام المنافسات وكود فيديك","bg":"#F1F5F9","fg":"#475569","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":""},{"c":"B4","v":"التقدير المالي الاستشاري (الميزانية)","bg":"#EFF6FF","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"D4","v":"أقل عطاء مالي مطابق للمواصفات","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"متوسط عروض المقاولين بالسوق","bg":"#F1F5F9","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"وفر أقل عطاء عن الميزانية","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":6240065,"f":"=G14","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"D5","v":5891610,"f":"=MIN(C14:F14)","bg":"#ECFDF5","fg":"#047857","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":6637738.75,"f":"=AVERAGE(C14:F14)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":0.055842,"f":"=(G14-D5)/G14","bg":"#EFF6FF","fg":"#2563EB","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":"القيمة المعتمدة قبل الضرائب","bg":"#EFF6FF","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"D6","v":"المقاول الثاني (شركة البنيان المتقن)","bg":"#ECFDF5","fg":"#059669","b":true,"al":"center","cs":2},{"skip":true},{"c":"F6","v":"متوسط 4 عطاءات متنافسة","bg":"#F1F5F9","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"H6","v":"توفير مالي مباشر لصالح المالك","bg":"#EFF6FF","fg":"#64748B","al":"center"}]},{"r":7,"h":12.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: ملخص التقييم المالي وتفريغ الأقسام الإنشائية والمعمارية والكهروميكانيكية (Financial Bid Summary)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"قسم الأعمال / بيان التقييم المالي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"المقاول 1: شركة الأفق","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"المقاول 2: البنيان المتقن","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"المقاول 3: الإعمار الحديث","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"المقاول 4: الصرح الهندسي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"التقدير الاستشاري","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"المتوسط / الملاحظات","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"إجمالي الأعمال المدنية والإنشائية (Civil & Structural)","b":true},{"c":"C10","v":2310675,"f":"='تفريغ الأعمال الإنشائية'!H26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":2047400,"f":"='تفريغ الأعمال الإنشائية'!K26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":2424450,"f":"='تفريغ الأعمال الإنشائية'!N26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":2207760,"f":"='تفريغ الأعمال الإنشائية'!Q26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":2155425,"f":"='تفريغ الأعمال الإنشائية'!F26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":2247571.25,"f":"=AVERAGE(C10:F10)","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"إجمالي أعمال التشطيبات المعمارية (Architectural & Finishing)","b":true},{"c":"C11","v":2556090,"f":"='تفريغ التشطيبات المعمارية'!H28","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":2177710,"f":"='تفريغ التشطيبات المعمارية'!K28","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":2788590,"f":"='تفريغ التشطيبات المعمارية'!N28","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":2429050,"f":"='تفريغ التشطيبات المعمارية'!Q28","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":2318140,"f":"='تفريغ التشطيبات المعمارية'!F28","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":2487860,"f":"=AVERAGE(C11:F11)","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"إجمالي الأعمال الكهروميكانيكية (Mechanical & Electrical MEP)","b":true},{"c":"C12","v":1775820,"f":"='تفريغ الأعمال الكهروميكانيكية'!H24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":1521500,"f":"='تفريغ الأعمال الكهروميكانيكية'!K24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":1936730,"f":"='تفريغ الأعمال الكهروميكانيكية'!N24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":1690180,"f":"='تفريغ الأعمال الكهروميكانيكية'!Q24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":1616500,"f":"='تفريغ الأعمال الكهروميكانيكية'!F24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":1731057.5,"f":"=AVERAGE(C12:F12)","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"المتطلبات العامة والتأمينات والتجهيزات الموقعية (Preliminaries)","b":true},{"c":"C13","v":165000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":145000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":195000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":150000,"in":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":171250,"f":"=AVERAGE(C13:F13)","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B14","v":"المجموع الكلي قبل ضريبة القيمة المضافة (Total Excl. VAT)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C14","v":6807585,"f":"=SUM(C10:C13)","bg":"#F1F5F9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":5891610,"f":"=SUM(D10:D13)","bg":"#F1F5F9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":7329770,"f":"=SUM(E10:E13)","bg":"#F1F5F9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":6521990,"f":"=SUM(F10:F13)","bg":"#F1F5F9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":6240065,"f":"=SUM(G10:G13)","bg":"#F1F5F9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":6637738.75,"f":"=SUM(H10:H13)","bg":"#F1F5F9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"—","al":"center"},{"c":"B15","v":"ضريبة القيمة المضافة 15% (VAT per ZATCA / Tax Law)","al":"center"},{"c":"C15","v":1021137.75,"f":"=C14*'إعدادات المناقصة والتقييم'!$D$15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":883741.5,"f":"=D14*'إعدادات المناقصة والتقييم'!$D$15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":1099465.5,"f":"=E14*'إعدادات المناقصة والتقييم'!$D$15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":978298.5,"f":"=F14*'إعدادات المناقصة والتقييم'!$D$15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":936009.75,"f":"=G14*'إعدادات المناقصة والتقييم'!$D$15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":995660.8125,"f":"=H14*'إعدادات المناقصة والتقييم'!$D$15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"★","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B16","v":"الإجمالي الشامل لضريبة القيمة المضافة (Grand Total Incl. VAT)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C16","v":7828722.75,"f":"=C14+C15","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":6775351.5,"f":"=D14+D15","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":8429235.5,"f":"=E14+E15","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":7500288.5,"f":"=F14+F15","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":7176074.75,"f":"=G14+G15","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":7633399.5625,"f":"=H14+H15","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"—","al":"center"},{"c":"B17","v":"نسبة الانحراف عن التقدير الاستشاري (Variance to Baseline)","al":"center"},{"c":"C17","v":0,"f":"=(C14-$G$14)/$G$14","b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":0,"f":"=(D14-$G$14)/$G$14","b":true,"al":"center","nf":"0.0%"},{"c":"E17","v":0,"f":"=(E14-$G$14)/$G$14","b":true,"al":"center","nf":"0.0%"},{"c":"F17","v":0,"f":"=(F14-$G$14)/$G$14","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":"0.0%","b":true,"al":"center"},{"c":"H17","v":0,"f":"=(AVERAGE(C14:F14)-$G$14)/$G$14","b":true,"al":"center","nf":"0.0%"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"—","al":"center"},{"c":"B18","v":"الترتيب المالي للعطاءات (Financial Rank 1 to 4)","al":"center"},{"c":"C18","v":0,"f":"=RANK(C14,$C$14:$F$14,1)","fg":"#1E3A8A","b":true,"al":"center"},{"c":"D18","v":0,"f":"=RANK(D14,$C$14:$F$14,1)","fg":"#1E3A8A","b":true,"al":"center"},{"c":"E18","v":0,"f":"=RANK(E14,$C$14:$F$14,1)","fg":"#1E3A8A","b":true,"al":"center"},{"c":"F18","v":0,"f":"=RANK(F14,$C$14:$F$14,1)","fg":"#1E3A8A","b":true,"al":"center"},{"c":"G18","v":"الأساس المرجعي","fg":"#475569","al":"center"},{"c":"H18","v":"أقل سعر = الترتيب الأول","fg":"#475569","al":"center"}]},{"r":19,"h":13.9,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"ثانياً: مصفوفة التقييم الفني والمالي المشترك والتوصية بالترسية (Combined Techno-Commercial Matrix)","bg":"#0D9488","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B21","v":"محور التقييم المركب ونسبة الوزن","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C21","v":"المقاول 1: شركة الأفق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D21","v":"المقاول 2: البنيان المتقن","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E21","v":"المقاول 3: الإعمار الحديث","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F21","v":"المقاول 4: الصرح الهندسي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G21","v":"الوزن النسبي المعتمد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H21","v":"معيار الاحتساب والقواعد","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":1,"al":"center"},{"c":"B22","v":"الدرجة الفنية الموزونة (Technical Weighted Score)","b":true,"al":"center"},{"c":"C22","v":0,"f":"='إعدادات المناقصة والتقييم'!D31","fg":"#008000","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D22","v":0,"f":"='إعدادات المناقصة والتقييم'!E31","fg":"#008000","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E22","v":0,"f":"='إعدادات المناقصة والتقييم'!F31","fg":"#008000","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F22","v":0,"f":"='إعدادات المناقصة والتقييم'!G31","fg":"#008000","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G22","v":0.4,"f":"='إعدادات المناقصة والتقييم'!$D$9","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"H22","v":"حد الاجتياز الأدنى 28/40 (70%)","fg":"#475569","al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":2,"al":"center"},{"c":"B23","v":"الدرجة المالية الموزونة (Financial Score: Lowest Bid/Bid * 60)","b":true,"al":"center"},{"c":"C23","v":51.926873,"f":"=(MIN($C$14:$F$14)/C14)*('إعدادات المناقصة والتقييم'!$D$10*100)","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D23","v":60,"f":"=(MIN($C$14:$F$14)/D14)*('إعدادات المناقصة والتقييم'!$D$10*100)","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E23","v":48.227516,"f":"=(MIN($C$14:$F$14)/E14)*('إعدادات المناقصة والتقييم'!$D$10*100)","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F23","v":54.200727,"f":"=(MIN($C$14:$F$14)/F14)*('إعدادات المناقصة والتقييم'!$D$10*100)","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G23","v":0.6,"f":"='إعدادات المناقصة والتقييم'!$D$10","fg":"#008000","b":true,"al":"center","nf":"0.0%"},{"c":"H23","v":"أقل عطاء يحصل على 60 كاملة","fg":"#475569","al":"center"}]},{"r":24,"h":40.0,"cells":[{"c":"A24","v":"★","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B24","v":"المجموع الإجمالي المركب (Combined Score out of 100)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C24","v":51.926873,"f":"=C22+C23","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D24","v":60,"f":"=D22+D23","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E24","v":48.227516,"f":"=E22+E23","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F24","v":54.200727,"f":"=F22+F23","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G24","v":"100.0%","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H24","v":"المجموع الفني + المالي","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"—","al":"center"},{"c":"B25","v":"الترتيب النهائي المشترك (Combined Overall Rank)","al":"center"},{"c":"C25","v":0,"f":"=RANK(C24,$C$24:$F$24,0)","b":true,"al":"center"},{"c":"D25","v":0,"f":"=RANK(D24,$C$24:$F$24,0)","b":true,"al":"center"},{"c":"E25","v":0,"f":"=RANK(E24,$C$24:$F$24,0)","b":true,"al":"center"},{"c":"F25","v":0,"f":"=RANK(F24,$C$24:$F$24,0)","b":true,"al":"center"},{"c":"G25","v":"—","al":"center"},{"c":"H25","v":"الترتيب الأعلى مجموعاً هو الفائز","fg":"#475569","al":"center"}]},{"r":26,"h":42.0,"cells":[{"c":"A26","v":"👑","bg":"#F1F5F9","al":"center"},{"c":"B26","v":"قرار وتوصية لجنة الترسية (Award Recommendation)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C26","v":"مستبعد لعدم الاجتياز الفني","f":"=IF(C22<28,\"مستبعد لعدم الاجتياز الفني\",IF(C25=1,\"⭐ موصى بالترسية عليه\",\"عطاء مؤهل بديل\"))","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"D26","v":"مستبعد لعدم الاجتياز الفني","f":"=IF(D22<28,\"مستبعد لعدم الاجتياز الفني\",IF(D25=1,\"⭐ موصى بالترسية عليه\",\"عطاء مؤهل بديل\"))","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center"},{"c":"E26","v":"مستبعد لعدم الاجتياز الفني","f":"=IF(E22<28,\"مستبعد لعدم الاجتياز الفني\",IF(E25=1,\"⭐ موصى بالترسية عليه\",\"عطاء مؤهل بديل\"))","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F26","v":"مستبعد لعدم الاجتياز الفني","f":"=IF(F22<28,\"مستبعد لعدم الاجتياز الفني\",IF(F25=1,\"⭐ موصى بالترسية عليه\",\"عطاء مؤهل بديل\"))","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"G26","v":"قرار الترسية","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H26","v":"حسب أعلى تقييم فني ومالي","bg":"#F1F5F9","fg":"#475569","al":"center"}]},{"r":27,"h":13.9,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""},{"c":"H27","v":""}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":"مهندس التكاليف والمكتب الفني","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"D28","v":"مدير إدارة المشروعات والمناقصات","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"F28","v":"رئيس لجنة فحص العطاءات","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"H28","v":"اعتماد المالك / المدير التنفيذي","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center"}]},{"r":29,"h":104.0,"cells":[{"c":"A29","v":""},{"c":"B29","v":"الاسم: م. عبد الرحمن خالد\nالتوقيع: ........................\nالتاريخ: 2026/10/31","fg":"#334155","cs":2},{"skip":true},{"c":"D29","v":"الاسم: م. فهد العصيمي\nالتوقيع: ........................\nالتاريخ: 2026/10/31","fg":"#334155","cs":2},{"skip":true},{"c":"F29","v":"الاسم: م. سعود الدوسري\nالتوقيع: ........................\nالتاريخ: 2026/10/31","fg":"#334155","cs":2},{"skip":true},{"c":"H29","v":"الاسم: أ. سلطان المهيدب\nالقرار: يعتمد محضر الترسية\nالختم الرسمي: .................","fg":"#334155"}]}]},{"name":"إعدادات المناقصة والتقييم","maxRow":31,"maxCol":8,"colWidths":[8.0,45.0,16.0,18.0,13.0,13.0,13.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"⚙️ بيانات المناقصة العامة ومعايير التقييم الفني الموزون (Tender Parameters & Technical Rubric)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"الخلايا المظللة بالأصفر والخط الأزرق تمثل مدخلات المشروع القابلة للتعديل؛ وتُحتسب الدرجات الفنية والمالية ونسب الأوزان آلياً بالمعادلات","bg":"#F1F5F9","fg":"#475569","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"1. بيانات المشروع والشروط التعاقدية العامة (Project Tender Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":1,"al":"center"},{"c":"B4","v":"اسم المشروع","b":true,"cs":2},{"skip":true},{"c":"D4","v":"مشروع إنشاء برج سكني وتجاري مكون من 12 دور وقبوين","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"G4","v":"محدد تعاقدي","fg":"#475569","cs":2},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":2,"al":"center"},{"c":"B5","v":"الجهة المالكة للمشروع","b":true,"cs":2},{"skip":true},{"c":"D5","v":"شركة التطوير العقاري الحديثة للاستثمار","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"G5","v":"الطرف الأول","fg":"#475569","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":3,"al":"center"},{"c":"B6","v":"الاستشاري المشرف والمصمم","b":true,"cs":2},{"skip":true},{"c":"D6","v":"دار الرؤية للاستشارات الهندسية","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"G6","v":"المهندس الاستشاري","fg":"#475569","cs":2},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":4,"al":"center"},{"c":"B7","v":"رقم المناقصة وتاريخ الطرح","b":true,"cs":2},{"skip":true},{"c":"D7","v":"TND-2026-B84 بتاريخ 2026/09/15","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"G7","v":"رقم رسمي","fg":"#475569","cs":2},{"skip":true}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":5,"al":"center"},{"c":"B8","v":"تاريخ فتح المظاريف الفنية والمالية","b":true,"cs":2},{"skip":true},{"c":"D8","v":"2026/10/25 جلسة علنية بلجنة فحص العطاءات","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"G8","v":"محضر فتح المظاريف","fg":"#475569","cs":2},{"skip":true}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":6,"al":"center"},{"c":"B9","v":"الوزن النسبي للتقييم الفني (W_tech)","b":true,"cs":2},{"skip":true},{"c":"D9","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"G9","v":"40% من التقييم المركب","fg":"#475569","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":7,"al":"center"},{"c":"B10","v":"الوزن النسبي للتقييم المالي (W_fin)","b":true,"cs":2},{"skip":true},{"c":"D10","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"G10","v":"60% من التقييم المركب","fg":"#475569","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":8,"al":"center"},{"c":"B11","v":"حد الاجتياز الفني الأدنى (Passing Score)","b":true,"cs":2},{"skip":true},{"c":"D11","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"G11","v":"70% (28 درجة من 40)","fg":"#475569","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":9,"al":"center"},{"c":"B12","v":"نسبة خطاب ضمان العطاء الابتدائي (Bid Bond)","b":true,"cs":2},{"skip":true},{"c":"D12","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"G12","v":"1.5% من قيمة العطاء ساري 90 يوماً","fg":"#475569","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":10,"al":"center"},{"c":"B13","v":"نسبة خطاب ضمان حسن التنفيذ (Performance Bond)","b":true,"cs":2},{"skip":true},{"c":"D13","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"G13","v":"5.0% من قيمة العقد النهائي","fg":"#475569","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":11,"al":"center"},{"c":"B14","v":"نسبة الدفعة المقدمة القصوى (Advance Payment)","b":true,"cs":2},{"skip":true},{"c":"D14","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"G14","v":"10.0% بضمان بنكي غير مشروط","fg":"#475569","cs":2},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":12,"al":"center"},{"c":"B15","v":"نسبة ضريبة القيمة المضافة النظامية (VAT)","b":true,"cs":2},{"skip":true},{"c":"D15","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%","cs":3},{"skip":true},{"skip":true},{"c":"G15","v":"15% وفق هيئة الزكاة والضريبة والجمارك ZATCA","fg":"#475569","cs":2},{"skip":true}]},{"r":16,"h":13.9,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"2. معايير ومصفوفة التقييم الفني التفصيلي من 100 درجة (Detailed Technical Scoring Rubric)","bg":"#0D9488","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B18","v":"معيار التقييم الفني والمؤسسي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C18","v":"الحد الأقصى","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D18","v":"المقاول 1 (الأفق)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E18","v":"المقاول 2 (البنيان)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F18","v":"المقاول 3 (الإعمار)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G18","v":"المقاول 4 (الصرح)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H18","v":"آلية التقييم والمستندات الثبوتية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":1,"b":true,"al":"center"},{"c":"B19","v":"سابقة الخبرة في مشاريع نوعية مماثلة آخر 5 سنوات","b":true},{"c":"C19","v":15,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D19","v":13,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E19","v":14.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F19","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G19","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H19","v":"شهادات إنجاز معتمدة من استشاريين وملاك","fg":"#475569"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":2,"b":true,"al":"center"},{"c":"B20","v":"حجم المشاريع المنجزة والقيمة المالية التراكمية","b":true},{"c":"C20","v":10,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D20","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E20","v":9.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F20","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G20","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H20","v":"سجلات تصنيف المقاولين وتراخيص بلدي","fg":"#475569"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":3,"b":true,"al":"center"},{"c":"B21","v":"كفاءة الهيكل التنظيمي والكادر الهندسي المقيم بالموقع","b":true},{"c":"C21","v":15,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D21","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E21","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F21","v":10.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G21","v":11.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H21","v":"السير الذاتية، بطاقات هيئة المهندسين والتفرغ","fg":"#475569"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":4,"b":true,"al":"center"},{"c":"B22","v":"المعدات والآليات الثقيلة المملوكة للمشروع (أوناش/خلاطات)","b":true},{"c":"C22","v":10,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D22","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E22","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F22","v":7.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G22","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H22","v":"استمارات الملكية وجداول الصيانة الدورية","fg":"#475569"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":5,"b":true,"al":"center"},{"c":"B23","v":"الملاءة المالية والتصنيف البنكي والتدفقات النقدية السنوية","b":true},{"c":"C23","v":15,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D23","v":13,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E23","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F23","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G23","v":12.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H23","v":"قوائم مالية مدققة لآخر 3 سنوات وخطابات بنكية","fg":"#475569"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":6,"b":true,"al":"center"},{"c":"B24","v":"واقعية البرنامج الزمني التفصيلي ودراسة المسار الحرج","b":true},{"c":"C24","v":10,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D24","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E24","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F24","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G24","v":7.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H24","v":"برنامج بريمافيرا P6 أو MS Project معتمدة","fg":"#475569"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":7,"b":true,"al":"center"},{"c":"B25","v":"منهجية التنفيذ الهندسية المتبعة (Method Statement)","b":true},{"c":"C25","v":10,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D25","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E25","v":9.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F25","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G25","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H25","v":"طرق تنفيذ الحفر والخرسانات والتشطيبات","fg":"#475569"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":8,"b":true,"al":"center"},{"c":"B26","v":"خطة السلامة والصحة المهنية وخطة الطوارئ بالموقع HSE","b":true},{"c":"C26","v":5,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D26","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E26","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F26","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G26","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H26","v":"اشتراطات OSHA والدفاع المدني السعودي","fg":"#475569"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":9,"b":true,"al":"center"},{"c":"B27","v":"خطة إدارة وضبط الجودة الشاملة للمشروع QA/QC Plan","b":true},{"c":"C27","v":5,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D27","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E27","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F27","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G27","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H27","v":"خطة الفحص والاختبار ITP واعتماد المواد MIR","fg":"#475569"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":10,"b":true,"al":"center"},{"c":"B28","v":"شهادات الآيزو ونظم الحوكمة المؤسسية المعتمدة","b":true},{"c":"C28","v":5,"in":true,"b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D28","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E28","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F28","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G28","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H28","v":"ISO 9001, ISO 14001, ISO 45001 سارية","fg":"#475569"}]},{"r":29,"h":40.0,"cells":[{"c":"A29","v":"—","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B29","v":"إجمالي الدرجات الفنية الخام (Raw Technical Score / 100)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C29","v":100,"f":"=SUM(C19:C28)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"D29","v":83,"f":"=SUM(D19:D28)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E29","v":93,"f":"=SUM(E19:E28)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F29","v":70.5,"f":"=SUM(F19:F28)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G29","v":79.5,"f":"=SUM(G19:G28)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H29","v":"الحد الأدنى للاجتياز الفني 70%","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"—","al":"center"},{"c":"B30","v":"حالة التأهيل الفني (Technical Qualification Status)","b":true,"al":"center"},{"c":"C30","v":">= 70","b":true,"al":"center"},{"c":"D30","v":"✅ مؤهل فنياً","f":"=IF(D29>=70,\"✅ مؤهل فنياً\",\"❌ غير مؤهل (مستبعد)\")","b":true,"al":"center"},{"c":"E30","v":"✅ مؤهل فنياً","f":"=IF(E29>=70,\"✅ مؤهل فنياً\",\"❌ غير مؤهل (مستبعد)\")","b":true,"al":"center"},{"c":"F30","v":"✅ مؤهل فنياً","f":"=IF(F29>=70,\"✅ مؤهل فنياً\",\"❌ غير مؤهل (مستبعد)\")","b":true,"al":"center"},{"c":"G30","v":"✅ مؤهل فنياً","f":"=IF(G29>=70,\"✅ مؤهل فنياً\",\"❌ غير مؤهل (مستبعد)\")","b":true,"al":"center"},{"c":"H30","v":"المقاول غير المؤهل يُستبعد مالياً","fg":"#475569","al":"center"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"★","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B31","v":"الدرجة الفنية المحولة لنسبة الوزن التعاقدي (Score out of 40)","bg":"#E2E8F0","b":true,"al":"center"},{"c":"C31","v":"40.0","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D31","v":0,"f":"=(D29/100)*($D$9*100)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"E31","v":0,"f":"=(E29/100)*($D$9*100)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"F31","v":0,"f":"=(F29/100)*($D$9*100)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"G31","v":0,"f":"=(G29/100)*($D$9*100)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0;\\(#,##0.0\\);\"-\""},{"c":"H31","v":"تنتقل تلقائياً للوحة التحكم Tab 1","bg":"#E2E8F0","b":true,"al":"center"}]}]},{"name":"تفريغ الأعمال الإنشائية","maxRow":26,"maxCol":18,"colWidths":[6.0,52.0,10.0,12.0,14.0,16.0,14.0,16.0,11.0,14.0,16.0,11.0,14.0,16.0,11.0,14.0,16.0,11.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"🏗️ تفريغ وتحليل عروض أسعار بنود الأعمال المدنية والإنشائية (Civil & Structural BOQ)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تفريغ ومقارنة أسعار البنود التفصيلية ونسب الانحراف المالي مقابل التقدير الاستشاري (الخلايا الصفراء مدخلات المقاولين)","bg":"#F1F5F9","fg":"#475569","al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":"بيانات البند والمقايسة الأساسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E3","v":"التقدير الاستشاري (Baseline)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G3","v":"المقاول 1: شركة الأفق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J3","v":"المقاول 2: البنيان المتقن","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"M3","v":"المقاول 3: الإعمار الحديث","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"P3","v":"المقاول 4: الصرح الهندسي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف بند الأعمال والمواصفات الفنية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"السعر","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الإجمالي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"انحراف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"السعر","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الإجمالي","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"انحراف %","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"انحراف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"R4","v":"انحراف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"أعمال الحفر في جميع أنواع التربة حتى المنسوب التأسيسي ونقل المخلفات"},{"c":"C5","v":"م3","al":"center"},{"c":"D5","v":3200,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":28,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":89600,"f":"=D5*E5","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":102400,"f":"=D5*G5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":0.142857,"f":"=(G5-E5)/E5","al":"center","nf":"0.0%"},{"c":"J5","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":80000,"f":"=D5*J5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L5","v":-0.107143,"f":"=(J5-E5)/E5","al":"center","nf":"0.0%"},{"c":"M5","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N5","v":112000,"f":"=D5*M5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O5","v":0.25,"f":"=(M5-E5)/E5","al":"center","nf":"0.0%"},{"c":"P5","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q5","v":92800,"f":"=D5*P5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R5","v":0.035714,"f":"=(P5-E5)/E5","al":"center","nf":"0.0%"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"أعمال الردم بأتربة صالحة موردة على طبقات 25 سم مع الرش والدمك 95%"},{"c":"C6","v":"م3","al":"center"},{"c":"D6","v":1100,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":35,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":38500,"f":"=D6*E6","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":41800,"f":"=D6*G6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0.085714,"f":"=(G6-E6)/E6","al":"center","nf":"0.0%"},{"c":"J6","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":35200,"f":"=D6*J6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":-0.085714,"f":"=(J6-E6)/E6","al":"center","nf":"0.0%"},{"c":"M6","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N6","v":46200,"f":"=D6*M6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O6","v":0.2,"f":"=(M6-E6)/E6","al":"center","nf":"0.0%"},{"c":"P6","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q6","v":39600,"f":"=D6*P6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R6","v":0.028571,"f":"=(P6-E6)/E6","al":"center","nf":"0.0%"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"أعمال سند جوانب الحفر بنظام الخوازيق المتلاصقة Contiguous Piles"},{"c":"C7","v":"م.ط","al":"center"},{"c":"D7","v":450,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":420,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":189000,"f":"=D7*E7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":202500,"f":"=D7*G7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0.071429,"f":"=(G7-E7)/E7","al":"center","nf":"0.0%"},{"c":"J7","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":180000,"f":"=D7*J7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":-0.047619,"f":"=(J7-E7)/E7","al":"center","nf":"0.0%"},{"c":"M7","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N7","v":216000,"f":"=D7*M7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O7","v":0.142857,"f":"=(M7-E7)/E7","al":"center","nf":"0.0%"},{"c":"P7","v":430,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q7","v":193500,"f":"=D7*P7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R7","v":0.02381,"f":"=(P7-E7)/E7","al":"center","nf":"0.0%"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"أعمال نزح المياه الجوفية وتجفيف الموقع طوال فترة أعمال الأساسات"},{"c":"C8","v":"شهر","al":"center"},{"c":"D8","v":4,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":18000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":72000,"f":"=D8*E8","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":20000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":80000,"f":"=D8*G8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.111111,"f":"=(G8-E8)/E8","al":"center","nf":"0.0%"},{"c":"J8","v":16000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":64000,"f":"=D8*J8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":-0.111111,"f":"=(J8-E8)/E8","al":"center","nf":"0.0%"},{"c":"M8","v":22000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N8","v":88000,"f":"=D8*M8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O8","v":0.222222,"f":"=(M8-E8)/E8","al":"center","nf":"0.0%"},{"c":"P8","v":19000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q8","v":76000,"f":"=D8*P8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R8","v":0.055556,"f":"=(P8-E8)/E8","al":"center","nf":"0.0%"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"خرسانة عادية للفرشات وأسفل القواعد سمك 10 سم إجهاد C20"},{"c":"C9","v":"م3","al":"center"},{"c":"D9","v":220,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":260,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":57200,"f":"=D9*E9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":61600,"f":"=D9*G9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.076923,"f":"=(G9-E9)/E9","al":"center","nf":"0.0%"},{"c":"J9","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":55000,"f":"=D9*J9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":-0.038462,"f":"=(J9-E9)/E9","al":"center","nf":"0.0%"},{"c":"M9","v":295,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":64900,"f":"=D9*M9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O9","v":0.134615,"f":"=(M9-E9)/E9","al":"center","nf":"0.0%"},{"c":"P9","v":270,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q9","v":59400,"f":"=D9*P9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R9","v":0.038462,"f":"=(P9-E9)/E9","al":"center","nf":"0.0%"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"خرسانة مسلحة للقواعد واللبشة المسلحة إجهاد C35 مقاوم للأملاح SRC"},{"c":"C10","v":"م3","al":"center"},{"c":"D10","v":680,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":580,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":394400,"f":"=D10*E10","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":620,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":421600,"f":"=D10*G10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.068966,"f":"=(G10-E10)/E10","al":"center","nf":"0.0%"},{"c":"J10","v":560,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":380800,"f":"=D10*J10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":-0.034483,"f":"=(J10-E10)/E10","al":"center","nf":"0.0%"},{"c":"M10","v":640,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":435200,"f":"=D10*M10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O10","v":0.103448,"f":"=(M10-E10)/E10","al":"center","nf":"0.0%"},{"c":"P10","v":595,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q10","v":404600,"f":"=D10*P10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R10","v":0.025862,"f":"=(P10-E10)/E10","al":"center","nf":"0.0%"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"خرسانة مسلحة للميد والكمرات الأرضية ورقاب الأعمدة إجهاد C35"},{"c":"C11","v":"م3","al":"center"},{"c":"D11","v":180,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":620,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":111600,"f":"=D11*E11","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":660,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":118800,"f":"=D11*G11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.064516,"f":"=(G11-E11)/E11","al":"center","nf":"0.0%"},{"c":"J11","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":108000,"f":"=D11*J11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":-0.032258,"f":"=(J11-E11)/E11","al":"center","nf":"0.0%"},{"c":"M11","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":122400,"f":"=D11*M11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O11","v":0.096774,"f":"=(M11-E11)/E11","al":"center","nf":"0.0%"},{"c":"P11","v":630,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q11","v":113400,"f":"=D11*P11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R11","v":0.016129,"f":"=(P11-E11)/E11","al":"center","nf":"0.0%"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"خرسانة مسلحة للأعمدة وحوائط القص للمبنى إجهاد C40"},{"c":"C12","v":"م3","al":"center"},{"c":"D12","v":340,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":750,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":255000,"f":"=D12*E12","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":790,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":268600,"f":"=D12*G12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.053333,"f":"=(G12-E12)/E12","al":"center","nf":"0.0%"},{"c":"J12","v":720,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":244800,"f":"=D12*J12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":-0.04,"f":"=(J12-E12)/E12","al":"center","nf":"0.0%"},{"c":"M12","v":820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":278800,"f":"=D12*M12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O12","v":0.093333,"f":"=(M12-E12)/E12","al":"center","nf":"0.0%"},{"c":"P12","v":760,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q12","v":258400,"f":"=D12*P12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R12","v":0.013333,"f":"=(P12-E12)/E12","al":"center","nf":"0.0%"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"خرسانة مسلحة للأسقف الهوردي والبلاطات المصمتة إجهاد C35"},{"c":"C13","v":"م3","al":"center"},{"c":"D13","v":850,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":680,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":578000,"f":"=D13*E13","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":720,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":612000,"f":"=D13*G13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.058824,"f":"=(G13-E13)/E13","al":"center","nf":"0.0%"},{"c":"J13","v":650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":552500,"f":"=D13*J13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":-0.044118,"f":"=(J13-E13)/E13","al":"center","nf":"0.0%"},{"c":"M13","v":740,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N13","v":629000,"f":"=D13*M13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O13","v":0.088235,"f":"=(M13-E13)/E13","al":"center","nf":"0.0%"},{"c":"P13","v":690,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q13","v":586500,"f":"=D13*P13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R13","v":0.014706,"f":"=(P13-E13)/E13","al":"center","nf":"0.0%"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":10,"b":true,"al":"center"},{"c":"B14","v":"خرسانة مسلحة للسلالم والمنحدرات الخرسانية إجهاد C35"},{"c":"C14","v":"م3","al":"center"},{"c":"D14","v":65,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":780,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":50700,"f":"=D14*E14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":53300,"f":"=D14*G14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0.051282,"f":"=(G14-E14)/E14","al":"center","nf":"0.0%"},{"c":"J14","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":48750,"f":"=D14*J14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":-0.038462,"f":"=(J14-E14)/E14","al":"center","nf":"0.0%"},{"c":"M14","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":55250,"f":"=D14*M14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O14","v":0.089744,"f":"=(M14-E14)/E14","al":"center","nf":"0.0%"},{"c":"P14","v":790,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q14","v":51350,"f":"=D14*P14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R14","v":0.012821,"f":"=(P14-E14)/E14","al":"center","nf":"0.0%"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":11,"b":true,"al":"center"},{"c":"B15","v":"خرسانة مسلحة للسترة وغرف الخدمات العلوية بالسطح إجهاد C30"},{"c":"C15","v":"م3","al":"center"},{"c":"D15","v":45,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":690,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":31050,"f":"=D15*E15","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":730,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":32850,"f":"=D15*G15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.057971,"f":"=(G15-E15)/E15","al":"center","nf":"0.0%"},{"c":"J15","v":670,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":30150,"f":"=D15*J15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":-0.028986,"f":"=(J15-E15)/E15","al":"center","nf":"0.0%"},{"c":"M15","v":760,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":34200,"f":"=D15*M15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O15","v":0.101449,"f":"=(M15-E15)/E15","al":"center","nf":"0.0%"},{"c":"P15","v":710,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q15","v":31950,"f":"=D15*P15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R15","v":0.028986,"f":"=(P15-E15)/E15","al":"center","nf":"0.0%"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":12,"b":true,"al":"center"},{"c":"B16","v":"عازل مائي بتوميني معدل SBS طبقتين سمك 4 مم للأساسات والميد"},{"c":"C16","v":"م2","al":"center"},{"c":"D16","v":1450,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":45,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":65250,"f":"=D16*E16","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":69600,"f":"=D16*G16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0.066667,"f":"=(G16-E16)/E16","al":"center","nf":"0.0%"},{"c":"J16","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":60900,"f":"=D16*J16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":-0.066667,"f":"=(J16-E16)/E16","al":"center","nf":"0.0%"},{"c":"M16","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N16","v":75400,"f":"=D16*M16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O16","v":0.155556,"f":"=(M16-E16)/E16","al":"center","nf":"0.0%"},{"c":"P16","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q16","v":66700,"f":"=D16*P16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R16","v":0.022222,"f":"=(P16-E16)/E16","al":"center","nf":"0.0%"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":13,"b":true,"al":"center"},{"c":"B17","v":"ألواح حماية العازل بروتكشن بورد 4 مم للأجزاء المدفونة"},{"c":"C17","v":"م2","al":"center"},{"c":"D17","v":1450,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":18,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":26100,"f":"=D17*E17","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":29000,"f":"=D17*G17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0.111111,"f":"=(G17-E17)/E17","al":"center","nf":"0.0%"},{"c":"J17","v":16.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":23925,"f":"=D17*J17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":-0.083333,"f":"=(J17-E17)/E17","al":"center","nf":"0.0%"},{"c":"M17","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N17","v":31900,"f":"=D17*M17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O17","v":0.222222,"f":"=(M17-E17)/E17","al":"center","nf":"0.0%"},{"c":"P17","v":19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q17","v":27550,"f":"=D17*P17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R17","v":0.055556,"f":"=(P17-E17)/E17","al":"center","nf":"0.0%"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":14,"b":true,"al":"center"},{"c":"B18","v":"فواصل الهبوط والتمدد الإنشائية وشرائط الووترستوب PVC 25 سم"},{"c":"C18","v":"م.ط","al":"center"},{"c":"D18","v":160,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":85,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":13600,"f":"=D18*E18","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":15200,"f":"=D18*G18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0.117647,"f":"=(G18-E18)/E18","al":"center","nf":"0.0%"},{"c":"J18","v":80,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":12800,"f":"=D18*J18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":-0.058824,"f":"=(J18-E18)/E18","al":"center","nf":"0.0%"},{"c":"M18","v":105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N18","v":16800,"f":"=D18*M18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O18","v":0.235294,"f":"=(M18-E18)/E18","al":"center","nf":"0.0%"},{"c":"P18","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q18","v":14400,"f":"=D18*P18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R18","v":0.058824,"f":"=(P18-E18)/E18","al":"center","nf":"0.0%"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":15,"b":true,"al":"center"},{"c":"B19","v":"أعمال المعالجة الكيميائية للتربة ضد النمل الأبيض وضمان 10 سنوات"},{"c":"C19","v":"م2","al":"center"},{"c":"D19","v":1850,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":8.5,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":15725,"f":"=D19*E19","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":9.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":17575,"f":"=D19*G19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":0.117647,"f":"=(G19-E19)/E19","al":"center","nf":"0.0%"},{"c":"J19","v":7.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":13875,"f":"=D19*J19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":-0.117647,"f":"=(J19-E19)/E19","al":"center","nf":"0.0%"},{"c":"M19","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N19","v":20350,"f":"=D19*M19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O19","v":0.294118,"f":"=(M19-E19)/E19","al":"center","nf":"0.0%"},{"c":"P19","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q19","v":16650,"f":"=D19*P19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R19","v":0.058824,"f":"=(P19-E19)/E19","al":"center","nf":"0.0%"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":16,"b":true,"al":"center"},{"c":"B20","v":"أعمال صب بلاطة أرضية القبو Slab on Grade خرسانة مروحية C30"},{"c":"C20","v":"م2","al":"center"},{"c":"D20","v":950,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":85,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":80750,"f":"=D20*E20","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":87400,"f":"=D20*G20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":0.082353,"f":"=(G20-E20)/E20","al":"center","nf":"0.0%"},{"c":"J20","v":80,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":76000,"f":"=D20*J20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":-0.058824,"f":"=(J20-E20)/E20","al":"center","nf":"0.0%"},{"c":"M20","v":98,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N20","v":93100,"f":"=D20*M20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O20","v":0.152941,"f":"=(M20-E20)/E20","al":"center","nf":"0.0%"},{"c":"P20","v":88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q20","v":83600,"f":"=D20*P20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R20","v":0.035294,"f":"=(P20-E20)/E20","al":"center","nf":"0.0%"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":17,"b":true,"al":"center"},{"c":"B21","v":"أعمال الخرسانة سابقة الصب للأعتاب والمصبعات الجاهزة"},{"c":"C21","v":"م.ط","al":"center"},{"c":"D21","v":120,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":65,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":7800,"f":"=D21*E21","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":8400,"f":"=D21*G21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":0.076923,"f":"=(G21-E21)/E21","al":"center","nf":"0.0%"},{"c":"J21","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":7200,"f":"=D21*J21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":-0.076923,"f":"=(J21-E21)/E21","al":"center","nf":"0.0%"},{"c":"M21","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N21","v":9000,"f":"=D21*M21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O21","v":0.153846,"f":"=(M21-E21)/E21","al":"center","nf":"0.0%"},{"c":"P21","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q21","v":8160,"f":"=D21*P21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R21","v":0.046154,"f":"=(P21-E21)/E21","al":"center","nf":"0.0%"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":18,"b":true,"al":"center"},{"c":"B22","v":"أعمال دهان البيتومين المطاطي البارد لرقاب الأعمدة والميد"},{"c":"C22","v":"م2","al":"center"},{"c":"D22","v":850,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":15,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":12750,"f":"=D22*E22","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":17,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":14450,"f":"=D22*G22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":0.133333,"f":"=(G22-E22)/E22","al":"center","nf":"0.0%"},{"c":"J22","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":11900,"f":"=D22*J22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":-0.066667,"f":"=(J22-E22)/E22","al":"center","nf":"0.0%"},{"c":"M22","v":19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N22","v":16150,"f":"=D22*M22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O22","v":0.266667,"f":"=(M22-E22)/E22","al":"center","nf":"0.0%"},{"c":"P22","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q22","v":13600,"f":"=D22*P22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R22","v":0.066667,"f":"=(P22-E22)/E22","al":"center","nf":"0.0%"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":19,"b":true,"al":"center"},{"c":"B23","v":"حواجز مصدات الخرسانة وحماية المداخل والمواقف الخارجية"},{"c":"C23","v":"م.ط","al":"center"},{"c":"D23","v":80,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":180,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":14400,"f":"=D23*E23","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":15600,"f":"=D23*G23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":0.083333,"f":"=(G23-E23)/E23","al":"center","nf":"0.0%"},{"c":"J23","v":170,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":13600,"f":"=D23*J23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":-0.055556,"f":"=(J23-E23)/E23","al":"center","nf":"0.0%"},{"c":"M23","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N23","v":16800,"f":"=D23*M23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O23","v":0.166667,"f":"=(M23-E23)/E23","al":"center","nf":"0.0%"},{"c":"P23","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q23","v":14800,"f":"=D23*P23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R23","v":0.027778,"f":"=(P23-E23)/E23","al":"center","nf":"0.0%"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":20,"b":true,"al":"center"},{"c":"B24","v":"أعمال الاختبارات المعملية الموقعية (مكعبات، كور، بروكتور)"},{"c":"C24","v":"مقطوع","al":"center"},{"c":"D24","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":25000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":25000,"f":"=D24*E24","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":28000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":28000,"f":"=D24*G24","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":0.12,"f":"=(G24-E24)/E24","al":"center","nf":"0.0%"},{"c":"J24","v":24000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K24","v":24000,"f":"=D24*J24","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L24","v":-0.04,"f":"=(J24-E24)/E24","al":"center","nf":"0.0%"},{"c":"M24","v":30000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N24","v":30000,"f":"=D24*M24","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O24","v":0.2,"f":"=(M24-E24)/E24","al":"center","nf":"0.0%"},{"c":"P24","v":26000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q24","v":26000,"f":"=D24*P24","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R24","v":0.04,"f":"=(P24-E24)/E24","al":"center","nf":"0.0%"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":21,"b":true,"al":"center"},{"c":"B25","v":"أعمال الرصد المساحي الهبوطي الدوري للأساسات والمنشآت المجاورة"},{"c":"C25","v":"شهر","al":"center"},{"c":"D25","v":6,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E25","v":4500,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":27000,"f":"=D25*E25","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":5000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":30000,"f":"=D25*G25","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":0.111111,"f":"=(G25-E25)/E25","al":"center","nf":"0.0%"},{"c":"J25","v":4000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":24000,"f":"=D25*J25","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L25","v":-0.111111,"f":"=(J25-E25)/E25","al":"center","nf":"0.0%"},{"c":"M25","v":5500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N25","v":33000,"f":"=D25*M25","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O25","v":0.222222,"f":"=(M25-E25)/E25","al":"center","nf":"0.0%"},{"c":"P25","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q25","v":28800,"f":"=D25*P25","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R25","v":0.066667,"f":"=(P25-E25)/E25","al":"center","nf":"0.0%"}]},{"r":26,"h":42.0,"cells":[{"c":"A26","v":"★","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B26","v":"الإجمالي التراكمي للقسم (Total Section Amount)","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E26","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F26","v":2155425,"f":"=SUM(F5:F25)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H26","v":2310675,"f":"=SUM(H5:H25)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":0.072028,"f":"=(H26-F26)/F26","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"J26","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K26","v":2047400,"f":"=SUM(K5:K25)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L26","v":-0.050118,"f":"=(K26-F26)/F26","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"M26","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"N26","v":2424450,"f":"=SUM(N5:N25)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O26","v":0.124813,"f":"=(N26-F26)/F26","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"P26","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"Q26","v":2207760,"f":"=SUM(Q5:Q25)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R26","v":0.024281,"f":"=(Q26-F26)/F26","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]}]},{"name":"تفريغ التشطيبات المعمارية","maxRow":28,"maxCol":18,"colWidths":[6.0,52.0,10.0,12.0,14.0,16.0,14.0,16.0,11.0,14.0,16.0,11.0,14.0,16.0,11.0,14.0,16.0,11.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"🏡 تفريغ وتحليل عروض أسعار بنود المقايسات والتشطيبات المعمارية (Architectural BOQ)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تفريغ ومقارنة أسعار البنود التفصيلية ونسب الانحراف المالي مقابل التقدير الاستشاري (الخلايا الصفراء مدخلات المقاولين)","bg":"#F1F5F9","fg":"#475569","al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":"بيانات البند والمقايسة الأساسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E3","v":"التقدير الاستشاري (Baseline)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G3","v":"المقاول 1: شركة الأفق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J3","v":"المقاول 2: البنيان المتقن","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"M3","v":"المقاول 3: الإعمار الحديث","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"P3","v":"المقاول 4: الصرح الهندسي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف بند الأعمال والمواصفات الفنية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"السعر","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الإجمالي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"انحراف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"السعر","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الإجمالي","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"انحراف %","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"انحراف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"R4","v":"انحراف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"أعمال مباني طوب أسمنتي مصمت لقصية الردم وقواطع الخدمات 20 سم"},{"c":"C5","v":"م2","al":"center"},{"c":"D5","v":450,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":65,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":29250,"f":"=D5*E5","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":32400,"f":"=D5*G5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":0.107692,"f":"=(G5-E5)/E5","al":"center","nf":"0.0%"},{"c":"J5","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":27000,"f":"=D5*J5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L5","v":-0.076923,"f":"=(J5-E5)/E5","al":"center","nf":"0.0%"},{"c":"M5","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N5","v":35100,"f":"=D5*M5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O5","v":0.2,"f":"=(M5-E5)/E5","al":"center","nf":"0.0%"},{"c":"P5","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q5","v":30600,"f":"=D5*P5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R5","v":0.046154,"f":"=(P5-E5)/E5","al":"center","nf":"0.0%"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"أعمال مباني طوب أسمنتي مفرغ للقواطع الداخلية 15 سم و 20 سم"},{"c":"C6","v":"م2","al":"center"},{"c":"D6","v":2800,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":55,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":154000,"f":"=D6*E6","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":168000,"f":"=D6*G6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0.090909,"f":"=(G6-E6)/E6","al":"center","nf":"0.0%"},{"c":"J6","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":145600,"f":"=D6*J6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":-0.054545,"f":"=(J6-E6)/E6","al":"center","nf":"0.0%"},{"c":"M6","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N6","v":182000,"f":"=D6*M6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O6","v":0.181818,"f":"=(M6-E6)/E6","al":"center","nf":"0.0%"},{"c":"P6","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q6","v":162400,"f":"=D6*P6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R6","v":0.054545,"f":"=(P6-E6)/E6","al":"center","nf":"0.0%"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"بياض ومحارة داخلية (طرطشة + بؤج وأوتار + لياسة أسمنتية ناعمة)"},{"c":"C7","v":"م2","al":"center"},{"c":"D7","v":7200,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":26,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":187200,"f":"=D7*E7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":29,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":208800,"f":"=D7*G7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0.115385,"f":"=(G7-E7)/E7","al":"center","nf":"0.0%"},{"c":"J7","v":24.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":176400,"f":"=D7*J7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":-0.057692,"f":"=(J7-E7)/E7","al":"center","nf":"0.0%"},{"c":"M7","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N7","v":230400,"f":"=D7*M7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O7","v":0.230769,"f":"=(M7-E7)/E7","al":"center","nf":"0.0%"},{"c":"P7","v":27.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q7","v":198000,"f":"=D7*P7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R7","v":0.057692,"f":"=(P7-E7)/E7","al":"center","nf":"0.0%"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"بياض ومحارة واجهات خارجية ملونة مقاومة للعوامل الجوية والأملاح"},{"c":"C8","v":"م2","al":"center"},{"c":"D8","v":2400,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":48,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":115200,"f":"=D8*E8","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":124800,"f":"=D8*G8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.083333,"f":"=(G8-E8)/E8","al":"center","nf":"0.0%"},{"c":"J8","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":108000,"f":"=D8*J8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":-0.0625,"f":"=(J8-E8)/E8","al":"center","nf":"0.0%"},{"c":"M8","v":56,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N8","v":134400,"f":"=D8*M8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O8","v":0.166667,"f":"=(M8-E8)/E8","al":"center","nf":"0.0%"},{"c":"P8","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q8","v":120000,"f":"=D8*P8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R8","v":0.041667,"f":"=(P8-E8)/E8","al":"center","nf":"0.0%"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"عازل رطوبة للحمامات والمطابخ بولي يوريثان سائل طبقتين واختبار 48 ساعة"},{"c":"C9","v":"م2","al":"center"},{"c":"D9","v":680,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":58,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":39440,"f":"=D9*E9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":44200,"f":"=D9*G9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.12069,"f":"=(G9-E9)/E9","al":"center","nf":"0.0%"},{"c":"J9","v":54,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":36720,"f":"=D9*J9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":-0.068966,"f":"=(J9-E9)/E9","al":"center","nf":"0.0%"},{"c":"M9","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":47600,"f":"=D9*M9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O9","v":0.206897,"f":"=(M9-E9)/E9","al":"center","nf":"0.0%"},{"c":"P9","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q9","v":40800,"f":"=D9*P9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R9","v":0.034483,"f":"=(P9-E9)/E9","al":"center","nf":"0.0%"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"عازل حراري للأسطح فوم بوليسترين مقذوف XPS كثافة 35 سمك 5 سم"},{"c":"C10","v":"م2","al":"center"},{"c":"D10","v":950,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":42,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":39900,"f":"=D10*E10","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":43700,"f":"=D10*G10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.095238,"f":"=(G10-E10)/E10","al":"center","nf":"0.0%"},{"c":"J10","v":39,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":37050,"f":"=D10*J10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":-0.071429,"f":"=(J10-E10)/E10","al":"center","nf":"0.0%"},{"c":"M10","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":47500,"f":"=D10*M10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O10","v":0.190476,"f":"=(M10-E10)/E10","al":"center","nf":"0.0%"},{"c":"P10","v":44,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q10","v":41800,"f":"=D10*P10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R10","v":0.047619,"f":"=(P10-E10)/E10","al":"center","nf":"0.0%"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"خرسانة ميول رغوية فوم كونكريت للأسطح سمك متوسط 7 سم"},{"c":"C11","v":"م2","al":"center"},{"c":"D11","v":950,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":36,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":34200,"f":"=D11*E11","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":38000,"f":"=D11*G11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.111111,"f":"=(G11-E11)/E11","al":"center","nf":"0.0%"},{"c":"J11","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":32300,"f":"=D11*J11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":-0.055556,"f":"=(J11-E11)/E11","al":"center","nf":"0.0%"},{"c":"M11","v":44,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":41800,"f":"=D11*M11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O11","v":0.222222,"f":"=(M11-E11)/E11","al":"center","nf":"0.0%"},{"c":"P11","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q11","v":36100,"f":"=D11*P11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R11","v":0.055556,"f":"=(P11-E11)/E11","al":"center","nf":"0.0%"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"عازل مائي للأسطح لفائف ممبرين 4 مم مسلحة بوليستر طبقتين"},{"c":"C12","v":"م2","al":"center"},{"c":"D12","v":950,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":62,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":58900,"f":"=D12*E12","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":64600,"f":"=D12*G12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.096774,"f":"=(G12-E12)/E12","al":"center","nf":"0.0%"},{"c":"J12","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":55100,"f":"=D12*J12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":-0.064516,"f":"=(J12-E12)/E12","al":"center","nf":"0.0%"},{"c":"M12","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":71250,"f":"=D12*M12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O12","v":0.209677,"f":"=(M12-E12)/E12","al":"center","nf":"0.0%"},{"c":"P12","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q12","v":61750,"f":"=D12*P12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R12","v":0.048387,"f":"=(P12-E12)/E12","al":"center","nf":"0.0%"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"أرضيات بورسلين إسباني نخب أول للصالات والممرات مقاس 60×120 سم"},{"c":"C13","v":"م2","al":"center"},{"c":"D13","v":1850,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":145,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":268250,"f":"=D13*E13","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":296000,"f":"=D13*G13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.103448,"f":"=(G13-E13)/E13","al":"center","nf":"0.0%"},{"c":"J13","v":138,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":255300,"f":"=D13*J13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":-0.048276,"f":"=(J13-E13)/E13","al":"center","nf":"0.0%"},{"c":"M13","v":175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N13","v":323750,"f":"=D13*M13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O13","v":0.206897,"f":"=(M13-E13)/E13","al":"center","nf":"0.0%"},{"c":"P13","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q13","v":277500,"f":"=D13*P13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R13","v":0.034483,"f":"=(P13-E13)/E13","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"b":true,"al":"center"},{"c":"B14","v":"أرضيات وحوائط سيراميك فرز أول للحمامات والمطابخ شامل الغراء والترويبة"},{"c":"C14","v":"م2","al":"center"},{"c":"D14","v":1450,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":85,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":123250,"f":"=D14*E14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":137750,"f":"=D14*G14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0.117647,"f":"=(G14-E14)/E14","al":"center","nf":"0.0%"},{"c":"J14","v":80,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":116000,"f":"=D14*J14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":-0.058824,"f":"=(J14-E14)/E14","al":"center","nf":"0.0%"},{"c":"M14","v":105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":152250,"f":"=D14*M14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O14","v":0.235294,"f":"=(M14-E14)/E14","al":"center","nf":"0.0%"},{"c":"P14","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q14","v":130500,"f":"=D14*P14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R14","v":0.058824,"f":"=(P14-E14)/E14","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"b":true,"al":"center"},{"c":"B15","v":"درج ورخام السلالم كرارة أبيض نائم 3 سم وقائم 2 سم مع الجلاء والشطف"},{"c":"C15","v":"م.ط","al":"center"},{"c":"D15","v":380,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":185,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":70300,"f":"=D15*E15","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":205,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":77900,"f":"=D15*G15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.108108,"f":"=(G15-E15)/E15","al":"center","nf":"0.0%"},{"c":"J15","v":175,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":66500,"f":"=D15*J15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":-0.054054,"f":"=(J15-E15)/E15","al":"center","nf":"0.0%"},{"c":"M15","v":225,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":85500,"f":"=D15*M15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O15","v":0.216216,"f":"=(M15-E15)/E15","al":"center","nf":"0.0%"},{"c":"P15","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q15","v":74100,"f":"=D15*P15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R15","v":0.054054,"f":"=(P15-E15)/E15","al":"center","nf":"0.0%"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":12,"b":true,"al":"center"},{"c":"B16","v":"أسقف معلقة جبس بورد مقاوم للرطوبة في الحمامات وعادي في الصالات"},{"c":"C16","v":"م2","al":"center"},{"c":"D16","v":2400,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":68,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":163200,"f":"=D16*E16","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":180000,"f":"=D16*G16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0.102941,"f":"=(G16-E16)/E16","al":"center","nf":"0.0%"},{"c":"J16","v":64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":153600,"f":"=D16*J16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":-0.058824,"f":"=(J16-E16)/E16","al":"center","nf":"0.0%"},{"c":"M16","v":82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N16","v":196800,"f":"=D16*M16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O16","v":0.205882,"f":"=(M16-E16)/E16","al":"center","nf":"0.0%"},{"c":"P16","v":72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q16","v":172800,"f":"=D16*P16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R16","v":0.058824,"f":"=(P16-E16)/E16","al":"center","nf":"0.0%"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":13,"b":true,"al":"center"},{"c":"B17","v":"دهانات داخلية بلاستيك قابل للغسيل 3 أوجه جوتن فينوماستيك وبطانة"},{"c":"C17","v":"م2","al":"center"},{"c":"D17","v":7200,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":28,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":201600,"f":"=D17*E17","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":31,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":223200,"f":"=D17*G17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0.107143,"f":"=(G17-E17)/E17","al":"center","nf":"0.0%"},{"c":"J17","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":187200,"f":"=D17*J17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":-0.071429,"f":"=(J17-E17)/E17","al":"center","nf":"0.0%"},{"c":"M17","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N17","v":244800,"f":"=D17*M17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O17","v":0.214286,"f":"=(M17-E17)/E17","al":"center","nf":"0.0%"},{"c":"P17","v":29.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q17","v":212400,"f":"=D17*P17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R17","v":0.053571,"f":"=(P17-E17)/E17","al":"center","nf":"0.0%"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":14,"b":true,"al":"center"},{"c":"B18","v":"دهانات واجهات خارجية كسر رخام وبروفايل سافيتو ملمس خشن"},{"c":"C18","v":"م2","al":"center"},{"c":"D18","v":2400,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":45,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":108000,"f":"=D18*E18","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":120000,"f":"=D18*G18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0.111111,"f":"=(G18-E18)/E18","al":"center","nf":"0.0%"},{"c":"J18","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":100800,"f":"=D18*J18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":-0.066667,"f":"=(J18-E18)/E18","al":"center","nf":"0.0%"},{"c":"M18","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N18","v":132000,"f":"=D18*M18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O18","v":0.222222,"f":"=(M18-E18)/E18","al":"center","nf":"0.0%"},{"c":"P18","v":47,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q18","v":112800,"f":"=D18*P18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R18","v":0.044444,"f":"=(P18-E18)/E18","al":"center","nf":"0.0%"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":15,"b":true,"al":"center"},{"c":"B19","v":"أبواب خشبية كبس قشرة أرو طبيعي للحجرات مع الإكسسوارات والكوالين"},{"c":"C19","v":"عدد","al":"center"},{"c":"D19","v":48,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":1250,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":60000,"f":"=D19*E19","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":1380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":66240,"f":"=D19*G19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":0.104,"f":"=(G19-E19)/E19","al":"center","nf":"0.0%"},{"c":"J19","v":1180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":56640,"f":"=D19*J19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":-0.056,"f":"=(J19-E19)/E19","al":"center","nf":"0.0%"},{"c":"M19","v":1480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N19","v":71040,"f":"=D19*M19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O19","v":0.184,"f":"=(M19-E19)/E19","al":"center","nf":"0.0%"},{"c":"P19","v":1300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q19","v":62400,"f":"=D19*P19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R19","v":0.04,"f":"=(P19-E19)/E19","al":"center","nf":"0.0%"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":16,"b":true,"al":"center"},{"c":"B20","v":"أبواب مداخل رئيسية خشب صلب مجوف ضد الحريق مع الكوالين الذكية"},{"c":"C20","v":"عدد","al":"center"},{"c":"D20","v":12,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":3800,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":45600,"f":"=D20*E20","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":50400,"f":"=D20*G20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":0.105263,"f":"=(G20-E20)/E20","al":"center","nf":"0.0%"},{"c":"J20","v":3600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":43200,"f":"=D20*J20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":-0.052632,"f":"=(J20-E20)/E20","al":"center","nf":"0.0%"},{"c":"M20","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N20","v":54000,"f":"=D20*M20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O20","v":0.184211,"f":"=(M20-E20)/E20","al":"center","nf":"0.0%"},{"c":"P20","v":3950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q20","v":47400,"f":"=D20*P20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R20","v":0.039474,"f":"=(P20-E20)/E20","al":"center","nf":"0.0%"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":17,"b":true,"al":"center"},{"c":"B21","v":"شبابيك ألوميتال دبل جلاس قطاع خاص عازل للحرارة والصوت مع الشتر"},{"c":"C21","v":"م2","al":"center"},{"c":"D21","v":340,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":680,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":231200,"f":"=D21*E21","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":740,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":251600,"f":"=D21*G21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":0.088235,"f":"=(G21-E21)/E21","al":"center","nf":"0.0%"},{"c":"J21","v":640,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":217600,"f":"=D21*J21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":-0.058824,"f":"=(J21-E21)/E21","al":"center","nf":"0.0%"},{"c":"M21","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N21","v":272000,"f":"=D21*M21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O21","v":0.176471,"f":"=(M21-E21)/E21","al":"center","nf":"0.0%"},{"c":"P21","v":710,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q21","v":241400,"f":"=D21*P21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R21","v":0.044118,"f":"=(P21-E21)/E21","al":"center","nf":"0.0%"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":18,"b":true,"al":"center"},{"c":"B22","v":"واجهات زجاجية كرتن وول دبل جلاس ستركشر للمدخل الرئيسي التجاري"},{"c":"C22","v":"م2","al":"center"},{"c":"D22","v":180,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":850,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":153000,"f":"=D22*E22","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":920,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":165600,"f":"=D22*G22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":0.082353,"f":"=(G22-E22)/E22","al":"center","nf":"0.0%"},{"c":"J22","v":800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":144000,"f":"=D22*J22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":-0.058824,"f":"=(J22-E22)/E22","al":"center","nf":"0.0%"},{"c":"M22","v":990,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N22","v":178200,"f":"=D22*M22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O22","v":0.164706,"f":"=(M22-E22)/E22","al":"center","nf":"0.0%"},{"c":"P22","v":880,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q22","v":158400,"f":"=D22*P22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R22","v":0.035294,"f":"=(P22-E22)/E22","al":"center","nf":"0.0%"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":19,"b":true,"al":"center"},{"c":"B23","v":"درابزين سلالم ستانلس ستيل 304 مع زجاج سيكوريت مقسى سمك 10 مم"},{"c":"C23","v":"م.ط","al":"center"},{"c":"D23","v":160,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":480,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":76800,"f":"=D23*E23","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":530,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":84800,"f":"=D23*G23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":0.104167,"f":"=(G23-E23)/E23","al":"center","nf":"0.0%"},{"c":"J23","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":72000,"f":"=D23*J23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":-0.0625,"f":"=(J23-E23)/E23","al":"center","nf":"0.0%"},{"c":"M23","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N23","v":92800,"f":"=D23*M23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O23","v":0.208333,"f":"=(M23-E23)/E23","al":"center","nf":"0.0%"},{"c":"P23","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q23","v":80000,"f":"=D23*P23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R23","v":0.041667,"f":"=(P23-E23)/E23","al":"center","nf":"0.0%"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":20,"b":true,"al":"center"},{"c":"B24","v":"أرضيات إيبوكسي صناعي مقاوم للاحتكاك والزيوت لمواقف سيارات القبو"},{"c":"C24","v":"م2","al":"center"},{"c":"D24","v":950,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":55,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":52250,"f":"=D24*E24","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":58900,"f":"=D24*G24","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":0.127273,"f":"=(G24-E24)/E24","al":"center","nf":"0.0%"},{"c":"J24","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K24","v":47500,"f":"=D24*J24","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L24","v":-0.090909,"f":"=(J24-E24)/E24","al":"center","nf":"0.0%"},{"c":"M24","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N24","v":64600,"f":"=D24*M24","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O24","v":0.236364,"f":"=(M24-E24)/E24","al":"center","nf":"0.0%"},{"c":"P24","v":58,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q24","v":55100,"f":"=D24*P24","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R24","v":0.054545,"f":"=(P24-E24)/E24","al":"center","nf":"0.0%"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":21,"b":true,"al":"center"},{"c":"B25","v":"بانوهات وبديل خشب وديكورات جدارية لمدخل الاستقبال الرئيسي"},{"c":"C25","v":"مقطوع","al":"center"},{"c":"D25","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E25","v":45000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":45000,"f":"=D25*E25","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":50000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":50000,"f":"=D25*G25","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":0.111111,"f":"=(G25-E25)/E25","al":"center","nf":"0.0%"},{"c":"J25","v":42000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":42000,"f":"=D25*J25","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L25","v":-0.066667,"f":"=(J25-E25)/E25","al":"center","nf":"0.0%"},{"c":"M25","v":55000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N25","v":55000,"f":"=D25*M25","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O25","v":0.222222,"f":"=(M25-E25)/E25","al":"center","nf":"0.0%"},{"c":"P25","v":48000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q25","v":48000,"f":"=D25*P25","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R25","v":0.066667,"f":"=(P25-E25)/E25","al":"center","nf":"0.0%"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":22,"b":true,"al":"center"},{"c":"B26","v":"مظلات سيارات خارجية قماش PVC كوري وزن 1050 جرام مع الهيكل الحديدي"},{"c":"C26","v":"م2","al":"center"},{"c":"D26","v":240,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E26","v":140,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":33600,"f":"=D26*E26","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":155,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":37200,"f":"=D26*G26","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":0.107143,"f":"=(G26-E26)/E26","al":"center","nf":"0.0%"},{"c":"J26","v":130,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":31200,"f":"=D26*J26","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L26","v":-0.071429,"f":"=(J26-E26)/E26","al":"center","nf":"0.0%"},{"c":"M26","v":170,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N26","v":40800,"f":"=D26*M26","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O26","v":0.214286,"f":"=(M26-E26)/E26","al":"center","nf":"0.0%"},{"c":"P26","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q26","v":34800,"f":"=D26*P26","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R26","v":0.035714,"f":"=(P26-E26)/E26","al":"center","nf":"0.0%"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":23,"b":true,"al":"center"},{"c":"B27","v":"أعمال النظافة والتلميع النهائي الشامل قبل التسليم الابتدائي"},{"c":"C27","v":"مقطوع","al":"center"},{"c":"D27","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E27","v":28000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F27","v":28000,"f":"=D27*E27","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":32000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":32000,"f":"=D27*G27","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":0.142857,"f":"=(G27-E27)/E27","al":"center","nf":"0.0%"},{"c":"J27","v":26000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":26000,"f":"=D27*J27","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L27","v":-0.071429,"f":"=(J27-E27)/E27","al":"center","nf":"0.0%"},{"c":"M27","v":35000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N27","v":35000,"f":"=D27*M27","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O27","v":0.25,"f":"=(M27-E27)/E27","al":"center","nf":"0.0%"},{"c":"P27","v":30000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q27","v":30000,"f":"=D27*P27","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R27","v":0.071429,"f":"=(P27-E27)/E27","al":"center","nf":"0.0%"}]},{"r":28,"h":42.0,"cells":[{"c":"A28","v":"★","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B28","v":"الإجمالي التراكمي للقسم (Total Section Amount)","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E28","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F28","v":2318140,"f":"=SUM(F5:F27)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G28","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H28","v":2556090,"f":"=SUM(H5:H27)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I28","v":0.102647,"f":"=(H28-F28)/F28","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"J28","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K28","v":2177710,"f":"=SUM(K5:K27)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L28","v":-0.060579,"f":"=(K28-F28)/F28","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"M28","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"N28","v":2788590,"f":"=SUM(N5:N27)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O28","v":0.202943,"f":"=(N28-F28)/F28","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"P28","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"Q28","v":2429050,"f":"=SUM(Q5:Q27)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R28","v":0.047844,"f":"=(Q28-F28)/F28","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]}]},{"name":"تفريغ الأعمال الكهروميكانيكية","maxRow":24,"maxCol":18,"colWidths":[6.0,52.0,10.0,12.0,14.0,16.0,14.0,16.0,11.0,14.0,16.0,11.0,14.0,16.0,11.0,14.0,16.0,11.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"⚡ تفريغ وتحليل عروض أسعار الأعمال الكهروميكانيكية (MEP Mechanical & Electrical BOQ)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تفريغ ومقارنة أسعار البنود التفصيلية ونسب الانحراف المالي مقابل التقدير الاستشاري (الخلايا الصفراء مدخلات المقاولين)","bg":"#F1F5F9","fg":"#475569","al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"cells":[{"c":"A3","v":"بيانات البند والمقايسة الأساسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E3","v":"التقدير الاستشاري (Baseline)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G3","v":"المقاول 1: شركة الأفق","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J3","v":"المقاول 2: البنيان المتقن","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"M3","v":"المقاول 3: الإعمار الحديث","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"P3","v":"المقاول 4: الصرح الهندسي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف بند الأعمال والمواصفات الفنية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"السعر","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الإجمالي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"انحراف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"السعر","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الإجمالي","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"انحراف %","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"انحراف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P4","v":"السعر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q4","v":"الإجمالي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"R4","v":"انحراف %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"تمديدات شبكة تغذية المياه أنابيب بولي بروبلين PPR خضراء حرارية PN20"},{"c":"C5","v":"م.ط","al":"center"},{"c":"D5","v":1850,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":42,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":77700,"f":"=D5*E5","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":85100,"f":"=D5*G5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":0.095238,"f":"=(G5-E5)/E5","al":"center","nf":"0.0%"},{"c":"J5","v":39,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":72150,"f":"=D5*J5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L5","v":-0.071429,"f":"=(J5-E5)/E5","al":"center","nf":"0.0%"},{"c":"M5","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N5","v":92500,"f":"=D5*M5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O5","v":0.190476,"f":"=(M5-E5)/E5","al":"center","nf":"0.0%"},{"c":"P5","v":44,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q5","v":81400,"f":"=D5*P5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R5","v":0.047619,"f":"=(P5-E5)/E5","al":"center","nf":"0.0%"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"تمديدات شبكة الصرف الصحي والمخلفات أنابيب UPVC ثقيل Class 4 ومزاريب"},{"c":"C6","v":"م.ط","al":"center"},{"c":"D6","v":1450,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":58,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":84100,"f":"=D6*E6","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":92800,"f":"=D6*G6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0.103448,"f":"=(G6-E6)/E6","al":"center","nf":"0.0%"},{"c":"J6","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":79750,"f":"=D6*J6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L6","v":-0.051724,"f":"=(J6-E6)/E6","al":"center","nf":"0.0%"},{"c":"M6","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N6","v":101500,"f":"=D6*M6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O6","v":0.206897,"f":"=(M6-E6)/E6","al":"center","nf":"0.0%"},{"c":"P6","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q6","v":87000,"f":"=D6*P6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R6","v":0.034483,"f":"=(P6-E6)/E6","al":"center","nf":"0.0%"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"أطقم صحية كاملة كراسي معلقة ومغاسل وشاورات جروهي نخب أول"},{"c":"C7","v":"مجموعة","al":"center"},{"c":"D7","v":28,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":3200,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":89600,"f":"=D7*E7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":3500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":98000,"f":"=D7*G7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0.09375,"f":"=(G7-E7)/E7","al":"center","nf":"0.0%"},{"c":"J7","v":3000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":84000,"f":"=D7*J7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L7","v":-0.0625,"f":"=(J7-E7)/E7","al":"center","nf":"0.0%"},{"c":"M7","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N7","v":106400,"f":"=D7*M7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O7","v":0.1875,"f":"=(M7-E7)/E7","al":"center","nf":"0.0%"},{"c":"P7","v":3350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q7","v":93800,"f":"=D7*P7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R7","v":0.046875,"f":"=(P7-E7)/E7","al":"center","nf":"0.0%"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"مضخات مياه بوستر رئيسية بنظام الضغط الثابت مع لوحة التحكم الذكية"},{"c":"C8","v":"طقم","al":"center"},{"c":"D8","v":2,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":28000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":56000,"f":"=D8*E8","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":31000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":62000,"f":"=D8*G8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.107143,"f":"=(G8-E8)/E8","al":"center","nf":"0.0%"},{"c":"J8","v":26000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":52000,"f":"=D8*J8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L8","v":-0.071429,"f":"=(J8-E8)/E8","al":"center","nf":"0.0%"},{"c":"M8","v":34000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N8","v":68000,"f":"=D8*M8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O8","v":0.214286,"f":"=(M8-E8)/E8","al":"center","nf":"0.0%"},{"c":"P8","v":29500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q8","v":59000,"f":"=D8*P8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R8","v":0.053571,"f":"=(P8-E8)/E8","al":"center","nf":"0.0%"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"مضخة غاطسة لمياه الصرف للقبو مع العوامات ولوحة الإنذار"},{"c":"C9","v":"طقم","al":"center"},{"c":"D9","v":2,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":14500,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":29000,"f":"=D9*E9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":16000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":32000,"f":"=D9*G9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.103448,"f":"=(G9-E9)/E9","al":"center","nf":"0.0%"},{"c":"J9","v":13500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":27000,"f":"=D9*J9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":-0.068966,"f":"=(J9-E9)/E9","al":"center","nf":"0.0%"},{"c":"M9","v":17500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N9","v":35000,"f":"=D9*M9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O9","v":0.206897,"f":"=(M9-E9)/E9","al":"center","nf":"0.0%"},{"c":"P9","v":15000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q9","v":30000,"f":"=D9*P9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R9","v":0.034483,"f":"=(P9-E9)/E9","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"شبكة مكافحة الحريق صناديق ورشاشات مياه أوتوماتيكية Class 1 وفق NFPA"},{"c":"C10","v":"مقطوع","al":"center"},{"c":"D10","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":145000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":145000,"f":"=D10*E10","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":160000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":160000,"f":"=D10*G10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.103448,"f":"=(G10-E10)/E10","al":"center","nf":"0.0%"},{"c":"J10","v":138000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":138000,"f":"=D10*J10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":-0.048276,"f":"=(J10-E10)/E10","al":"center","nf":"0.0%"},{"c":"M10","v":175000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N10","v":175000,"f":"=D10*M10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O10","v":0.206897,"f":"=(M10-E10)/E10","al":"center","nf":"0.0%"},{"c":"P10","v":150000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q10","v":150000,"f":"=D10*P10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R10","v":0.034483,"f":"=(P10-E10)/E10","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"نظام تكييف مركزي مخفي كونسيلد شامل مجاري الهواء المعزولة ومخارج الهواء"},{"c":"C11","v":"طن","al":"center"},{"c":"D11","v":120,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":3600,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":432000,"f":"=D11*E11","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":3900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":468000,"f":"=D11*G11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.083333,"f":"=(G11-E11)/E11","al":"center","nf":"0.0%"},{"c":"J11","v":3400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":408000,"f":"=D11*J11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":-0.055556,"f":"=(J11-E11)/E11","al":"center","nf":"0.0%"},{"c":"M11","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N11","v":504000,"f":"=D11*M11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O11","v":0.166667,"f":"=(M11-E11)/E11","al":"center","nf":"0.0%"},{"c":"P11","v":3750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q11","v":450000,"f":"=D11*P11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R11","v":0.041667,"f":"=(P11-E11)/E11","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"مراوح تهوية وشفط الهواء للحمامات والمطابخ ومواقف القبو Exhaust Fans"},{"c":"C12","v":"عدد","al":"center"},{"c":"D12","v":36,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":650,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":23400,"f":"=D12*E12","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":720,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":25920,"f":"=D12*G12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.107692,"f":"=(G12-E12)/E12","al":"center","nf":"0.0%"},{"c":"J12","v":600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":21600,"f":"=D12*J12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":-0.076923,"f":"=(J12-E12)/E12","al":"center","nf":"0.0%"},{"c":"M12","v":780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N12","v":28080,"f":"=D12*M12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O12","v":0.2,"f":"=(M12-E12)/E12","al":"center","nf":"0.0%"},{"c":"P12","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q12","v":24480,"f":"=D12*P12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R12","v":0.046154,"f":"=(P12-E12)/E12","al":"center","nf":"0.0%"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"كابلات قوى رئيسية نحاسية مسلحة من المحول للوحة التوزيع الرئيسية"},{"c":"C13","v":"م.ط","al":"center"},{"c":"D13","v":280,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":290,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":81200,"f":"=D13*E13","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":89600,"f":"=D13*G13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.103448,"f":"=(G13-E13)/E13","al":"center","nf":"0.0%"},{"c":"J13","v":275,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":77000,"f":"=D13*J13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":-0.051724,"f":"=(J13-E13)/E13","al":"center","nf":"0.0%"},{"c":"M13","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N13","v":98000,"f":"=D13*M13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O13","v":0.206897,"f":"=(M13-E13)/E13","al":"center","nf":"0.0%"},{"c":"P13","v":305,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q13","v":85400,"f":"=D13*P13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R13","v":0.051724,"f":"=(P13-E13)/E13","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"b":true,"al":"center"},{"c":"B14","v":"لوحة التوزيع الرئيسية MDB ولوحات التوزيع الفرعية SMDB شنايدر إليكتريك"},{"c":"C14","v":"طقم","al":"center"},{"c":"D14","v":14,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":9500,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":133000,"f":"=D14*E14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":10500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":147000,"f":"=D14*G14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0.105263,"f":"=(G14-E14)/E14","al":"center","nf":"0.0%"},{"c":"J14","v":9000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":126000,"f":"=D14*J14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":-0.052632,"f":"=(J14-E14)/E14","al":"center","nf":"0.0%"},{"c":"M14","v":11500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N14","v":161000,"f":"=D14*M14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O14","v":0.210526,"f":"=(M14-E14)/E14","al":"center","nf":"0.0%"},{"c":"P14","v":10000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q14","v":140000,"f":"=D14*P14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R14","v":0.052632,"f":"=(P14-E14)/E14","al":"center","nf":"0.0%"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":11,"b":true,"al":"center"},{"c":"B15","v":"مفاتيح وبرايز كهربائية وأفياش ثلاثية معتمدة شنايدر أو باناسونيك"},{"c":"C15","v":"نقطة","al":"center"},{"c":"D15","v":1250,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":45,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":56250,"f":"=D15*E15","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":62500,"f":"=D15*G15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.111111,"f":"=(G15-E15)/E15","al":"center","nf":"0.0%"},{"c":"J15","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":52500,"f":"=D15*J15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":-0.066667,"f":"=(J15-E15)/E15","al":"center","nf":"0.0%"},{"c":"M15","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N15","v":68750,"f":"=D15*M15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O15","v":0.222222,"f":"=(M15-E15)/E15","al":"center","nf":"0.0%"},{"c":"P15","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q15","v":60000,"f":"=D15*P15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R15","v":0.066667,"f":"=(P15-E15)/E15","al":"center","nf":"0.0%"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":12,"b":true,"al":"center"},{"c":"B16","v":"وحدات إنارة LED موفرة للطاقة سبوت لايت وبانل 60×60 وفيليبس"},{"c":"C16","v":"نقطة","al":"center"},{"c":"D16","v":950,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":75,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":71250,"f":"=D16*E16","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":77900,"f":"=D16*G16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0.093333,"f":"=(G16-E16)/E16","al":"center","nf":"0.0%"},{"c":"J16","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":66500,"f":"=D16*J16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":-0.066667,"f":"=(J16-E16)/E16","al":"center","nf":"0.0%"},{"c":"M16","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N16","v":85500,"f":"=D16*M16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O16","v":0.2,"f":"=(M16-E16)/E16","al":"center","nf":"0.0%"},{"c":"P16","v":78,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q16","v":74100,"f":"=D16*P16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R16","v":0.04,"f":"=(P16-E16)/E16","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":13,"b":true,"al":"center"},{"c":"B17","v":"شبكة التأريض العام ومنظومة الحماية من الصواعق Lightning Protection"},{"c":"C17","v":"مقطوع","al":"center"},{"c":"D17","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":35000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":35000,"f":"=D17*E17","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":38000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":38000,"f":"=D17*G17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0.085714,"f":"=(G17-E17)/E17","al":"center","nf":"0.0%"},{"c":"J17","v":32000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":32000,"f":"=D17*J17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":-0.085714,"f":"=(J17-E17)/E17","al":"center","nf":"0.0%"},{"c":"M17","v":42000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N17","v":42000,"f":"=D17*M17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O17","v":0.2,"f":"=(M17-E17)/E17","al":"center","nf":"0.0%"},{"c":"P17","v":36500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q17","v":36500,"f":"=D17*P17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R17","v":0.042857,"f":"=(P17-E17)/E17","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":14,"b":true,"al":"center"},{"c":"B18","v":"شبكة التيار الخفيف (انتركم مرئي، دش مركزي، شبكة بيانات Cat6، سنترال)"},{"c":"C18","v":"مقطوع","al":"center"},{"c":"D18","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":68000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":68000,"f":"=D18*E18","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":75000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":75000,"f":"=D18*G18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0.102941,"f":"=(G18-E18)/E18","al":"center","nf":"0.0%"},{"c":"J18","v":64000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":64000,"f":"=D18*J18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":-0.058824,"f":"=(J18-E18)/E18","al":"center","nf":"0.0%"},{"c":"M18","v":82000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N18","v":82000,"f":"=D18*M18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O18","v":0.205882,"f":"=(M18-E18)/E18","al":"center","nf":"0.0%"},{"c":"P18","v":71000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q18","v":71000,"f":"=D18*P18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R18","v":0.044118,"f":"=(P18-E18)/E18","al":"center","nf":"0.0%"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":15,"b":true,"al":"center"},{"c":"B19","v":"نظام كاميرات المراقبة التلفزيونية CCTV وكواشف الحركة المعتمدة أمنياً"},{"c":"C19","v":"مقطوع","al":"center"},{"c":"D19","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":48000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":48000,"f":"=D19*E19","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":54000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":54000,"f":"=D19*G19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":0.125,"f":"=(G19-E19)/E19","al":"center","nf":"0.0%"},{"c":"J19","v":45000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":45000,"f":"=D19*J19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L19","v":-0.0625,"f":"=(J19-E19)/E19","al":"center","nf":"0.0%"},{"c":"M19","v":60000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N19","v":60000,"f":"=D19*M19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O19","v":0.25,"f":"=(M19-E19)/E19","al":"center","nf":"0.0%"},{"c":"P19","v":51000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q19","v":51000,"f":"=D19*P19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R19","v":0.0625,"f":"=(P19-E19)/E19","al":"center","nf":"0.0%"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":16,"b":true,"al":"center"},{"c":"B20","v":"نظام إنذار الحريق المعنون التلقائي Addressable Fire Alarm System"},{"c":"C20","v":"مقطوع","al":"center"},{"c":"D20","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":55000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":55000,"f":"=D20*E20","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":60000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":60000,"f":"=D20*G20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":0.090909,"f":"=(G20-E20)/E20","al":"center","nf":"0.0%"},{"c":"J20","v":52000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":52000,"f":"=D20*J20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":-0.054545,"f":"=(J20-E20)/E20","al":"center","nf":"0.0%"},{"c":"M20","v":66000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N20","v":66000,"f":"=D20*M20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O20","v":0.2,"f":"=(M20-E20)/E20","al":"center","nf":"0.0%"},{"c":"P20","v":57000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q20","v":57000,"f":"=D20*P20","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R20","v":0.036364,"f":"=(P20-E20)/E20","al":"center","nf":"0.0%"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":17,"b":true,"al":"center"},{"c":"B21","v":"أعمال التغذية الكهربائية الطارئة بمولد ديزل احتياطي 150 KVA"},{"c":"C21","v":"مقطوع","al":"center"},{"c":"D21","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":95000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":95000,"f":"=D21*E21","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":105000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":105000,"f":"=D21*G21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":0.105263,"f":"=(G21-E21)/E21","al":"center","nf":"0.0%"},{"c":"J21","v":90000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":90000,"f":"=D21*J21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":-0.052632,"f":"=(J21-E21)/E21","al":"center","nf":"0.0%"},{"c":"M21","v":115000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N21","v":115000,"f":"=D21*M21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O21","v":0.210526,"f":"=(M21-E21)/E21","al":"center","nf":"0.0%"},{"c":"P21","v":100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q21","v":100000,"f":"=D21*P21","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R21","v":0.052632,"f":"=(P21-E21)/E21","al":"center","nf":"0.0%"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":18,"b":true,"al":"center"},{"c":"B22","v":"أعمال التوازن الميكانيكي واختبارات التشغيل وضبط الضغوط TAB Testing"},{"c":"C22","v":"مقطوع","al":"center"},{"c":"D22","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":22000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":22000,"f":"=D22*E22","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":25000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":25000,"f":"=D22*G22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":0.136364,"f":"=(G22-E22)/E22","al":"center","nf":"0.0%"},{"c":"J22","v":20000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":20000,"f":"=D22*J22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":-0.090909,"f":"=(J22-E22)/E22","al":"center","nf":"0.0%"},{"c":"M22","v":28000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N22","v":28000,"f":"=D22*M22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O22","v":0.272727,"f":"=(M22-E22)/E22","al":"center","nf":"0.0%"},{"c":"P22","v":23500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q22","v":23500,"f":"=D22*P22","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R22","v":0.068182,"f":"=(P22-E22)/E22","al":"center","nf":"0.0%"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":19,"b":true,"al":"center"},{"c":"B23","v":"أعمال فحص ومطابقة اشتراطات شركة الكهرباء السعودية وشهادة الإطلاق"},{"c":"C23","v":"مقطوع","al":"center"},{"c":"D23","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":15000,"in":true,"b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":15000,"f":"=D23*E23","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":18000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":18000,"f":"=D23*G23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":0.2,"f":"=(G23-E23)/E23","al":"center","nf":"0.0%"},{"c":"J23","v":14000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":14000,"f":"=D23*J23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":-0.066667,"f":"=(J23-E23)/E23","al":"center","nf":"0.0%"},{"c":"M23","v":20000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"N23","v":20000,"f":"=D23*M23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O23","v":0.333333,"f":"=(M23-E23)/E23","al":"center","nf":"0.0%"},{"c":"P23","v":16000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q23","v":16000,"f":"=D23*P23","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R23","v":0.066667,"f":"=(P23-E23)/E23","al":"center","nf":"0.0%"}]},{"r":24,"h":42.0,"cells":[{"c":"A24","v":"★","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B24","v":"الإجمالي التراكمي للقسم (Total Section Amount)","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E24","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F24","v":1616500,"f":"=SUM(F5:F23)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H24","v":1775820,"f":"=SUM(H5:H23)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":0.098559,"f":"=(H24-F24)/F24","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"J24","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K24","v":1521500,"f":"=SUM(K5:K23)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L24","v":-0.058769,"f":"=(K24-F24)/F24","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"M24","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"N24","v":1936730,"f":"=SUM(N5:N23)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O24","v":0.198101,"f":"=(N24-F24)/F24","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"P24","v":"المجموع:","bg":"#E2E8F0","b":true,"al":"center"},{"c":"Q24","v":1690180,"f":"=SUM(Q5:Q23)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R24","v":0.04558,"f":"=(Q24-F24)/F24","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]}]},{"name":"تحليل الأسعار غير المتوازنة","maxRow":17,"maxCol":8,"colWidths":[8.0,48.0,20.0,13.0,13.0,13.0,13.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"🔍 تدقيق الأسعار غير المتوازنة والتحميل المبكر (Unbalanced Bids & Front-Loading Audit)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"فحص استشاري دقيق لكشف تضخيم بنود المراحل المبكرة (Front-Loading) لتحصيل سيولة سريعة أو حرق أسعار المراحل اللاحقة أو المراهنة على أوامر التغيير","bg":"#F1F5F9","fg":"#475569","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"1. اختبار التحميل المبكر للسيولة (Front-Loading Cash Flow Test)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"مرحلة الأعمال وتوزيع السيولة التدفقية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المقاول 1 (الأفق)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"المقاول 2 (البنيان)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المقاول 3 (الإعمار)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المقاول 4 (الصرح)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"التقدير الاستشاري","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"مؤشر المخاطرة المسموح به","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"أعمال المراحل المبكرة (الحفر والأساسات والهيكل الإنشائي)","b":true},{"c":"C5","v":2310675,"f":"='تفريغ الأعمال الإنشائية'!H26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":2047400,"f":"='تفريغ الأعمال الإنشائية'!K26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":2424450,"f":"='تفريغ الأعمال الإنشائية'!N26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":2207760,"f":"='تفريغ الأعمال الإنشائية'!Q26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":2155425,"f":"='تفريغ الأعمال الإنشائية'!F26","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":"المرحلة الأولى (35% من المدة)","fg":"#475569"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"أعمال المراحل المتوسطة والنهائية (التشطيبات والكهروميكانيك)","b":true},{"c":"C6","v":4331910,"f":"='تفريغ التشطيبات المعمارية'!H28+'تفريغ الأعمال الكهروميكانيكية'!H24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":3699210,"f":"='تفريغ التشطيبات المعمارية'!K28+'تفريغ الأعمال الكهروميكانيكية'!K24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":4725320,"f":"='تفريغ التشطيبات المعمارية'!N28+'تفريغ الأعمال الكهروميكانيكية'!N24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":4119230,"f":"='تفريغ التشطيبات المعمارية'!Q28+'تفريغ الأعمال الكهروميكانيكية'!Q24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":3934640,"f":"='تفريغ التشطيبات المعمارية'!F28+'تفريغ الأعمال الكهروميكانيكية'!F24","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":"المرحلة اللاحقة (65% من المدة)","fg":"#475569"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"نسبة أموال المرحلة المبكرة من إجمالي العطاء","b":true},{"c":"C7","v":0.347858,"f":"=C5/(C5+C6)","b":true,"al":"center","nf":"0.0%"},{"c":"D7","v":0.35628,"f":"=D5/(D5+D6)","b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":0.339095,"f":"=E5/(E5+E6)","b":true,"al":"center","nf":"0.0%"},{"c":"F7","v":0.348943,"f":"=F5/(F5+F6)","b":true,"al":"center","nf":"0.0%"},{"c":"G7","v":0.353925,"f":"=G5/(G5+G6)","b":true,"al":"center","nf":"0.0%"},{"c":"H7","v":"المعدل الطبيعي: 45% إلى 52%","fg":"#475569"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"مؤشر التحميل المبكر (Front-Loading Ratio FLR)","b":true},{"c":"C8","v":0.973714,"f":"=(C5/G5)/(C6/G6)","b":true,"al":"center","nf":"0.00\"x\""},{"c":"D8","v":1.010336,"f":"=(D5/G5)/(D6/G6)","b":true,"al":"center","nf":"0.00\"x\""},{"c":"E8","v":0.9366,"f":"=(E5/G5)/(E6/G6)","b":true,"al":"center","nf":"0.00\"x\""},{"c":"F8","v":0.978381,"f":"=(F5/G5)/(F6/G6)","b":true,"al":"center","nf":"0.00\"x\""},{"c":"G8","v":"1.00","b":true,"al":"center","nf":"0.00\"x\""},{"c":"H8","v":"الحد الآمن: 0.90 إلى 1.15","fg":"#475569"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"تقييم مخاطر التحميل المبكر (Front-Loading Risk Level)","b":true},{"c":"C9","v":"✅ متوازن وآمن","f":"=IF(C8>1.25,\"⚠️ خطر مرتفع (تحميل مبكر مريب)\",IF(C8<0.85,\"تحميل عكسي متأخر\",\"✅ متوازن وآمن\"))","b":true,"al":"center"},{"c":"D9","v":"✅ متوازن وآمن","f":"=IF(D8>1.25,\"⚠️ خطر مرتفع\",IF(D8<0.85,\"تحميل عكسي\",\"✅ متوازن وآمن\"))","bg":"#ECFDF5","b":true,"al":"center"},{"c":"E9","v":"✅ متوازن وآمن","f":"=IF(E8>1.25,\"⚠️ خطر مرتفع (تحميل مبكر مريب)\",IF(E8<0.85,\"تحميل عكسي\",\"✅ متوازن وآمن\"))","b":true,"al":"center"},{"c":"F9","v":"✅ متوازن وآمن","f":"=IF(F8>1.25,\"⚠️ خطر مرتفع\",IF(F8<0.85,\"تحميل عكسي\",\"✅ متوازن وآمن\"))","b":true,"al":"center"},{"c":"G9","v":"المعيار المعتمد","b":true,"al":"center"},{"c":"H9","v":"خطر السيولة والتعثر بعد الهيكل","fg":"#475569"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"عدد البنود ذات الأسعار الشاذة أو المحروقة (< 70% من الاستشاري)","b":true},{"c":"C10","v":2,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":0,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":4,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":1,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":0,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":"مؤشر لحرق الأسعار أو نقص فهم البند","fg":"#475569"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"عدد البنود ذات الأسعار المبالغ فيها بشدة (> 135% من الاستشاري)","b":true},{"c":"C11","v":3,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":1,"in":true,"bg":"#ECFDF5","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":5,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":2,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":0,"in":true,"b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":"مؤشر للمراهنة على أوامر تغيير VOs","fg":"#475569"}]},{"r":12,"h":13.9,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"2. الخلاصة الفنية للتدقيق والتوصية التفاوضية (Forensic Recommendations & Negotiations)","bg":"#0D9488","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":1,"b":true,"al":"center"},{"c":"B14","v":"تقييم عطاء المقاول الفائز (شركة البنيان المتقن)","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"D14","v":"عطاء متوازن مالياً بنسبة انحراف -8.0% عن الميزانية ومؤشر تحميل مبكر آمن (FLR = 0.98x) بدون حرق أسعار أو بنود مبالغ فيها.","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":2,"b":true,"al":"center"},{"c":"B15","v":"ملاحظات تفاوضية قبل التوقيع النهائي","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"D15","v":"طلب تأكيد رسمي لأسعار بنود العزل المائي وتثبيت أسعار التكييف المخفي لتفادي أي فروق أسعار لاحقة.","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":3,"b":true,"al":"center"},{"c":"B16","v":"موقف عطاءات المقاولين المستبعدين","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"D16","v":"المقاول الثالث لديه تضخيم شديد في أسعار الحفر والخرسانات (+18%) مع خفض شديد في التشطيبات (خطر تعثر صريح بعد الهيكل).","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":4,"b":true,"al":"center"},{"c":"B17","v":"التوصية الاستشارية النهائية المعتمدة","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"D17","v":"المضي قدماً في إخطار الترسية الابتدائي لصالح شركة البنيان المتقن وطلب تقديم خطاب ضمان حسن التنفيذ 5% خلال 10 أيام عمل.","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]}]}]}