{"slug":"villa-skeleton-and-structural-shell-boq","sheets":[{"name":"لوحة ملخص العظم والمساحات","maxRow":24,"maxCol":10,"colWidths":[16.0,24.0,16.0,24.0,18.0,24.0,18.0,22.0,18.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج مقايسة بناء فيلا وعمارة سكنية (مرحلة العظم والهيكل الخرساني والمباني بالمواد والمصنعيات)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"شيت هندسي متكامل لحساب كميات وتكاليف الحفر والقواعد والأعمدة والأسقف والمباني وفصل تكلفة المواد (حديد وخرسانة وطوب) عن مصنعية المقاول وفق الكود السعودي SBC 304 والمصري ECP 203","bg":"#1E3A8A","fg":"#E2E8F0","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: محددات ومساحات البناء الأساسية للفيلا / العمارة (عدّل المساحات بالخلايا الزرقاء لتتحدث المقايسة تلقائياً)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"مساحة الأرض الكلية (م²):","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C5","v":450,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"D5","v":"مسطح الدور الأرضي (م²):","bg":"#F1F5F9","b":true},{"c":"E5","v":240,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":"عدد الأدوار المتكررة (شامل الأرضي):","bg":"#F1F5F9","b":true},{"c":"G5","v":2,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0"},{"c":"H5","v":"مسطح ملحق السطح (م²):","bg":"#F1F5F9","b":true},{"c":"I5","v":60,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"J5","v":540,"f":"=E5*G5+I5","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0\" م² إجمالي\""}]},{"r":6,"h":12.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"إجمالي تكلفة بناء العظم (مواد + مصنعيات)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C7","v":"إجمالي تكلفة توريد المواد (على المالك/المقاول)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"إجمالي مصنعية مقاول العظم (بدون مواد)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G7","v":"متوسط تكلفة المتر المسطح عظم بالمواد","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"I7","v":"إجمالي حديد التسليح التقديري للمبنى","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":3593066,"f":"='المقايسة التفصيلية للعظم'!J48","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C8","v":2986046,"f":"='المقايسة التفصيلية للعظم'!H48","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E8","v":607020,"f":"='المقايسة التفصيلية للعظم'!I48","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G8","v":6653.825926,"f":"=IF(J5>0, A8/J5, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0\" / م²\"","cs":2},{"skip":true},{"c":"I8","v":49.43,"f":"='حاسبة الحديد والخرسانة'!G15","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00\" طن حديد\"","cs":2},{"skip":true}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"شامل الخرسانة والحديد والمباني والعزل","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C9","v":"خرسانة جاهزة + حديد تسليح + طوب + عزل","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"نجارة مسلحة + حدادة + صب + بناء طوب","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G9","v":"التكلفة الفعلية لكل متر مربع من مسطح البناء","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I9","v":"شامل القواعد والميد والأعمدة والأسقف","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":14.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"ثانياً: ملخص التكاليف والكميات حسب المراحل الإنشائية الثماني لمرحلة العظم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"كود المرحلة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"المرحلة الإنشائية ونطاق الأعمال الهندسية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E12","v":"تكلفة توريد المواد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"تكلفة مصنعية المقاول","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"الإجمالي الكلي للمرحلة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H12","v":"النسبة من التكلفة %","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I12","v":"توصية الاستلام الهندسي والرقابة بالموقع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ST-01","b":true,"al":"center"},{"c":"B13","v":"أعمال الحفر والإحلال والردم الهندسي وتجهيز الموقع والخنزيرة","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E13","v":54780,"f":"='المقايسة التفصيلية للعظم'!H10","al":"center","nf":"#,##0"},{"c":"F13","v":72920,"f":"='المقايسة التفصيلية للعظم'!I10","al":"center","nf":"#,##0"},{"c":"G13","v":127700,"f":"='المقايسة التفصيلية للعظم'!J10","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":0,"f":"=IF($G$21>0, G13/$G$21, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I13","v":"اختبار دمك تربة الإحلال (Proctor >= 95%) وضبط زوايا الخنزيرة بالتوتال ستيشن","cs":2},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"ST-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"أعمال الخرسانة العادية للنظافة والفرشة أسفل الأساسات (PC)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E14","v":61560,"f":"='المقايسة التفصيلية للعظم'!H14","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":10032,"f":"='المقايسة التفصيلية للعظم'!I14","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G14","v":71592,"f":"='المقايسة التفصيلية للعظم'!J14","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":0,"f":"=IF($G$21>0, G14/$G$21, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I14","v":"صب خرسانة عادية بسمك 10-15 سم برفرفة 10 سم حول القواعد المسلحة","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"ST-03","b":true,"al":"center"},{"c":"B15","v":"أعمال الخرسانة المسلحة للقواعد والميد والشدادات ورقاب الأعمدة","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E15","v":886975,"f":"='المقايسة التفصيلية للعظم'!H20","al":"center","nf":"#,##0"},{"c":"F15","v":127134,"f":"='المقايسة التفصيلية للعظم'!I20","al":"center","nf":"#,##0"},{"c":"G15","v":1014109,"f":"='المقايسة التفصيلية للعظم'!J20","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":0,"f":"=IF($G$21>0, G15/$G$21, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I15","v":"استلام أقطار وتقسيط حديد القواعد والميد وتركيب بسكويت الغطاء الخرساني 5-7 سم","cs":2},{"skip":true}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"ST-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"أعمال العزل المائي للأساسات والرقاب ودكة الأرضية (Slab on Grade)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E16","v":84180,"f":"='المقايسة التفصيلية للعظم'!H25","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F16","v":28356,"f":"='المقايسة التفصيلية للعظم'!I25","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G16","v":112536,"f":"='المقايسة التفصيلية للعظم'!J25","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":0,"f":"=IF($G$21>0, G16/$G$21, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I16","v":"دهان وجهين بيتومين مؤكسد للأساسات وفرش مشمع البولي إيثيلين أسفل دكة الأرضية","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"ST-05","b":true,"al":"center"},{"c":"B17","v":"أعمال الخرسانة المسلحة للأعمدة والحوائط الخرسانية والسلالم","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E17","v":619385,"f":"='المقايسة التفصيلية للعظم'!H30","al":"center","nf":"#,##0"},{"c":"F17","v":101421,"f":"='المقايسة التفصيلية للعظم'!I30","al":"center","nf":"#,##0"},{"c":"G17","v":720806,"f":"='المقايسة التفصيلية للعظم'!J30","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":0,"f":"=IF($G$21>0, G17/$G$21, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I17","v":"وزن رأسية الأعمدة بميزان الخيط والليزر وتكثيف الكانات في أول وآخر المتر","cs":2},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"ST-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"أعمال الخرسانة المسلحة للأسقف والكمرات وملحق السطح (RC Slabs)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E18","v":903280,"f":"='المقايسة التفصيلية للعظم'!H36","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F18","v":136584,"f":"='المقايسة التفصيلية للعظم'!I36","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G18","v":1039864,"f":"='المقايسة التفصيلية للعظم'!J36","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":0,"f":"=IF($G$21>0, G18/$G$21, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I18","v":"استلام الرقتين السفلية والعلوية والكراسي الحديدية وعدم فك الشدة قبل المدة الكودية","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"ST-07","b":true,"al":"center"},{"c":"B19","v":"أعمال المباني بالطوب/البلوك (حوائط خارجية معزولة وقواطع داخلية)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E19","v":278586,"f":"='المقايسة التفصيلية للعظم'!H41","al":"center","nf":"#,##0"},{"c":"F19","v":86373,"f":"='المقايسة التفصيلية للعظم'!I41","al":"center","nf":"#,##0"},{"c":"G19","v":364959,"f":"='المقايسة التفصيلية للعظم'!J41","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":0,"f":"=IF($G$21>0, G19/$G$21, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I19","v":"بناء المداميك بمونة غنية مع طرف رباط وكانات تثبيت في الأعمدة كل 3 مداميك","cs":2},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"ST-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"أعمال الخزان الأرضي وتأسيس السباكة المدفونة والتأريض الكهربائي","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E20","v":97300,"f":"='المقايسة التفصيلية للعظم'!H47","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F20","v":44200,"f":"='المقايسة التفصيلية للعظم'!I47","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G20","v":141500,"f":"='المقايسة التفصيلية للعظم'!J47","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":0,"f":"=IF($G$21>0, G20/$G$21, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I20","v":"عزل الخزان الأرضي إيبوكسياً واختبار مواسير الصرف المدفونة قبل صب النظافة","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"إجمالي تكلفة إنشاء مرحلة العظم والهيكل الخرساني والمباني","bg":"#FEF3C7","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E21","v":2986046,"f":"=SUM(E13:E20)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"F21","v":607020,"f":"=SUM(F13:F20)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":3593066,"f":"=SUM(G13:G20)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":0,"f":"=SUM(H13:H20)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"},{"c":"I21","v":"شامل ضريبة التوريد والضخ والهالك القياسي للحديد والخرسانة","bg":"#FEF3C7","b":true,"al":"center","cs":2},{"skip":true}]},{"r":22,"h":14.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":""},{"c":"C22","v":""},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""},{"c":"H22","v":""},{"c":"I22","v":""},{"c":"J22","v":""}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"إعداد مهندس المكتب الفني / الحصر الإنشائي","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D23","v":"مراجعة المهندس الاستشاري المشرف على التنفيذ","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H23","v":"موافقة المالك / صاحب المشروع","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":24,"h":72.0,"cells":[{"c":"A24","v":"الاسم: ...........................................\nالتوقيع: ........................................","cs":3},{"skip":true},{"skip":true},{"c":"D24","v":"الاسم: ...........................................\nالتوقيع: ........................................","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H24","v":"الاسم: ...........................................\nالتوقيع: ........................................","cs":3},{"skip":true},{"skip":true}]}]},{"name":"المقايسة التفصيلية للعظم","maxRow":48,"maxCol":10,"colWidths":[14.0,62.0,14.0,14.0,16.0,16.0,16.0,18.0,18.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الكميات والمقايسة التفصيلية لأعمال العظم والهيكل الخرساني والمباني (مواد + مصنعيات)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"تحسب الكميات تلقائياً بناءً على مسطح الدور الأرضي وعدد الأدوار في التبويب الأول، مع فصل دقيق بين سعر توريد المواد وسعر مصنعية المقاول","bg":"#1E3A8A","fg":"#E2E8F0","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"كود البند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الأعمال والمواصفات الفنية الإنشائية (SBC 304 / ECP 203)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معامل الحصر","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية التلقائية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر وحدة المواد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر وحدة المصنعية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي تكلفة المواد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي تكلفة المصنعية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الإجمالي الكلي للبند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"المرحلة الأولى: أعمال الحفر والإحلال والردم الهندسي وتجهيز الموقع (Earthworks)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"01-01","b":true,"al":"center"},{"c":"B6","v":"تخطيط الموقع وتوقيع نقاط حدود الأرض والأكسات بجهاز Total Station وعمل الخنزيرة الخشبية"},{"c":"C6","v":"مقطوعية","b":true,"al":"center"},{"c":"D6","v":1,"in":true,"al":"center","nf":"0.000"},{"c":"E6","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":4500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":6500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":4500,"f":"=E6*F6","al":"center","nf":"#,##0"},{"c":"I6","v":6500,"f":"=E6*G6","al":"center","nf":"#,##0"},{"c":"J6","v":11000,"f":"=H6+I6","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"01-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"حفر كامل مسطح المبنى بالعمق التصميمي شاملة الرفرفة الجانبية ونقل ناتج الحفر للمقالب العمومية","bg":"#F8FAFC"},{"c":"C7","v":"م3 هندسي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":1.85,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E7","v":444,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D7, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":0,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":95,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":0,"f":"=E7*F7","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I7","v":42180,"f":"=E7*G7","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J7","v":42180,"f":"=H7+I7","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"01-03","b":true,"al":"center"},{"c":"B8","v":"توريد وفرش ودمك تربة إحلال نظيفة المتدرجة على طبقات 25 سم مع الرش والدمك لاختبار بروكتور 95%"},{"c":"C8","v":"م3 مدموك","b":true,"al":"center"},{"c":"D8","v":0.75,"in":true,"al":"center","nf":"0.000"},{"c":"E8","v":180,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D8, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":140,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":65,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":25200,"f":"=E8*F8","al":"center","nf":"#,##0"},{"c":"I8","v":11700,"f":"=E8*G8","al":"center","nf":"#,##0"},{"c":"J8","v":36900,"f":"=H8+I8","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"01-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"الردم حول القواعد والميد حتى منسوب دكة الأرضية برمل نظيف على طبقات مع الرش والغمر والدمك","bg":"#F8FAFC"},{"c":"C9","v":"م3 ردم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":0.95,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E9","v":228,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D9, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":110,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":55,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":25080,"f":"=E9*F9","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I9","v":12540,"f":"=E9*G9","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J9","v":37620,"f":"=H9+I9","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"إجمالي المرحلة الأولى","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H10","v":54780,"f":"=SUM(H6:H9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":72920,"f":"=SUM(I6:I9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":127700,"f":"=SUM(J6:J9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"المرحلة الثانية: أعمال الخرسانة العادية للنظافة والفرشة أسفل الأساسات (PC Blinding)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"02-01","b":true,"al":"center"},{"c":"B12","v":"توريد وصب خرسانة عادية للفرشة النظافة أسفل القواعد والميد بسمك 10 سم وإجهاد كسر 200 كجم/سم2"},{"c":"C12","v":"م3 خرسانة","b":true,"al":"center"},{"c":"D12","v":0.14,"in":true,"al":"center","nf":"0.000"},{"c":"E12","v":33.6,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D12, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":1350,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":220,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":45360,"f":"=E12*F12","al":"center","nf":"#,##0"},{"c":"I12","v":7392,"f":"=E12*G12","al":"center","nf":"#,##0"},{"c":"J12","v":52752,"f":"=H12+I12","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"02-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"توريد وصب خرسانة عادية أسفل خزان المياه الأرضي وأسفل السور الخارجي بسمك 10 سم","bg":"#F8FAFC"},{"c":"C13","v":"م3 خرسانة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E13","v":12,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D13, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":1350,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":220,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":16200,"f":"=E13*F13","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I13","v":2640,"f":"=E13*G13","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J13","v":18840,"f":"=H13+I13","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"إجمالي المرحلة الثانية","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H14","v":61560,"f":"=SUM(H12:H13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":10032,"f":"=SUM(I12:I13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J14","v":71592,"f":"=SUM(J12:J13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"المرحلة الثالثة: أعمال الخرسانة المسلحة للقواعد والميد ورقاب الأعمدة (RC Foundations)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"03-01","b":true,"al":"center"},{"c":"B16","v":"توريد وصب خرسانة مسلحة للقواعد المنفصلة والمشتركة (خرسانة جاهزة مقاومة للكبريتات 350 كجم/سم2)"},{"c":"C16","v":"م3 مسلح","b":true,"al":"center"},{"c":"D16","v":0.42,"in":true,"al":"center","nf":"0.000"},{"c":"E16","v":100.8,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D16, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":1750,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":480,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":176400,"f":"=E16*F16","al":"center","nf":"#,##0"},{"c":"I16","v":48384,"f":"=E16*G16","al":"center","nf":"#,##0"},{"c":"J16","v":224784,"f":"=H16+I16","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"03-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"توريد وتشكيل وتركيب حديد تسليح القواعد المسلحة واللبشة (بمعدل 95 كجم/م3 شامل الهالك والرباط)","bg":"#F8FAFC"},{"c":"C17","v":"طن حديد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":0.095,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E17","v":9.58,"f":"=ROUND(E16*D17, 2)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":39500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":3200,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":378410,"f":"=E17*F17","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I17","v":30656,"f":"=E17*G17","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J17","v":409066,"f":"=H17+I17","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"03-03","b":true,"al":"center"},{"c":"B18","v":"توريد وصب خرسانة مسلحة للميد والشدادات الأرضية الرابطة (سمك 30×60 سم) شاملة النجارة والصب"},{"c":"C18","v":"م3 مسلح","b":true,"al":"center"},{"c":"D18","v":0.22,"in":true,"al":"center","nf":"0.000"},{"c":"E18","v":52.8,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D18, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":1750,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":520,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":92400,"f":"=E18*F18","al":"center","nf":"#,##0"},{"c":"I18","v":27456,"f":"=E18*G18","al":"center","nf":"#,##0"},{"c":"J18","v":119856,"f":"=H18+I18","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"03-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"توريد وتشكيل وتركيب حديد تسليح الميد والشدادات ورقاب الأعمدة (بمعدل 115 كجم/م3 شامل الكانات)","bg":"#F8FAFC"},{"c":"C19","v":"طن حديد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D19","v":0.115,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E19","v":6.07,"f":"=ROUND(E18*D19, 2)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":39500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":3400,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":239765,"f":"=E19*F19","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I19","v":20638,"f":"=E19*G19","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J19","v":260403,"f":"=H19+I19","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":20,"h":40.0,"cells":[{"c":"A20","v":"إجمالي المرحلة الثالثة","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H20","v":886975,"f":"=SUM(H16:H19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I20","v":127134,"f":"=SUM(I16:I19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J20","v":1014109,"f":"=SUM(J16:J19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":21,"h":38.0,"cells":[{"c":"A21","v":"المرحلة الرابعة: أعمال العزل المائي للأساسات والرقاب ودكة الأرضية (Substructure Waterproofing)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"04-01","b":true,"al":"center"},{"c":"B22","v":"تنظيف ودهان القواعد والميد ورقاب الأعمدة الملامسة للتربة بوجهين بيتومين مؤكسد ساخن أو مستحلب"},{"c":"C22","v":"م2 عزل","b":true,"al":"center"},{"c":"D22","v":1.65,"in":true,"al":"center","nf":"0.000"},{"c":"E22","v":396,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D22, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F22","v":55,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G22","v":35,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H22","v":21780,"f":"=E22*F22","al":"center","nf":"#,##0"},{"c":"I22","v":13860,"f":"=E22*G22","al":"center","nf":"#,##0"},{"c":"J22","v":35640,"f":"=H22+I22","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"04-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B23","v":"توريد وفرش مشمع بولي إيثيلين سماكة 250 ميكرون ورش مبيد مكافحة النمل الأبيض قبل صب الأرضية","bg":"#F8FAFC"},{"c":"C23","v":"م2 مسطح","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D23","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E23","v":240,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D23, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F23","v":38,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G23","v":22,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H23","v":9120,"f":"=E23*F23","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I23","v":5280,"f":"=E23*G23","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J23","v":14400,"f":"=H23+I23","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"04-03","b":true,"al":"center"},{"c":"B24","v":"توريد وصب دكة خرسانة أرضية الدور الأرضي (Slab on Grade) بسمك 12 سم مسلحة بشبك حديد 8 مم"},{"c":"C24","v":"م3 خرسانة","b":true,"al":"center"},{"c":"D24","v":0.12,"in":true,"al":"center","nf":"0.000"},{"c":"E24","v":28.8,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D24, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F24","v":1850,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":320,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":53280,"f":"=E24*F24","al":"center","nf":"#,##0"},{"c":"I24","v":9216,"f":"=E24*G24","al":"center","nf":"#,##0"},{"c":"J24","v":62496,"f":"=H24+I24","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":25,"h":40.0,"cells":[{"c":"A25","v":"إجمالي المرحلة الرابعة","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H25","v":84180,"f":"=SUM(H22:H24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I25","v":28356,"f":"=SUM(I22:I24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J25","v":112536,"f":"=SUM(J22:J24)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":26,"h":38.0,"cells":[{"c":"A26","v":"المرحلة الخامسة: أعمال الخرسانة المسلحة للأعمدة والحوائط والسلالم (RC Columns & Stairs)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"05-01","b":true,"al":"center"},{"c":"B27","v":"توريد وصب خرسانة مسلحة لأعمدة الدور الأرضي والأدوار المتكررة والملحق (إجهاد 350 - 400 كجم/سم2)"},{"c":"C27","v":"م3 مسلح","b":true,"al":"center"},{"c":"D27","v":0.11,"in":true,"al":"center","nf":"0.000"},{"c":"E27","v":59.4,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*D27, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F27","v":1800,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G27","v":680,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H27","v":106920,"f":"=E27*F27","al":"center","nf":"#,##0"},{"c":"I27","v":40392,"f":"=E27*G27","al":"center","nf":"#,##0"},{"c":"J27","v":147312,"f":"=H27+I27","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"05-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"توريد وتشكيل وتركيب حديد تسليح الأعمدة والحوائط الخرسانية (بمعدل 175 كجم/م3 شامل الكانات والأشاير)","bg":"#F8FAFC"},{"c":"C28","v":"طن حديد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D28","v":0.175,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E28","v":10.39,"f":"=ROUND(E27*D28, 2)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F28","v":39500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G28","v":3600,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H28","v":410405,"f":"=E28*F28","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I28","v":37404,"f":"=E28*G28","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J28","v":447809,"f":"=H28+I28","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"05-03","b":true,"al":"center"},{"c":"B29","v":"توريد وصب خرسانة مسلحة لقلبات وبسطات السلالم الخرسانية شاملة حديد التسليح والنجارة"},{"c":"C29","v":"م3 مسلح","b":true,"al":"center"},{"c":"D29","v":0.035,"in":true,"al":"center","nf":"0.000"},{"c":"E29","v":18.9,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*D29, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F29","v":5400,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G29","v":1250,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H29","v":102060.0,"f":"=E29*F29","al":"center","nf":"#,##0"},{"c":"I29","v":23625,"f":"=E29*G29","al":"center","nf":"#,##0"},{"c":"J29","v":125685,"f":"=H29+I29","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":30,"h":40.0,"cells":[{"c":"A30","v":"إجمالي المرحلة الخامسة","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H30","v":619385,"f":"=SUM(H27:H29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I30","v":101421,"f":"=SUM(I27:I29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J30","v":720806,"f":"=SUM(J27:J29)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":31,"h":38.0,"cells":[{"c":"A31","v":"المرحلة السادسة: أعمال الخرسانة المسلحة للأسقف والكمرات وملحق السطح (RC Slabs)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":"06-01","b":true,"al":"center"},{"c":"B32","v":"توريد وصب خرسانة مسلحة لسقف الدور الأرضي (بلاطة فلات سلاب سمك 22 سم + كمرات ساقطة محيطية)"},{"c":"C32","v":"م3 مسلح","b":true,"al":"center"},{"c":"D32","v":0.25,"in":true,"al":"center","nf":"0.000"},{"c":"E32","v":60,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*D32, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F32","v":1720,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G32","v":540,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H32","v":103200,"f":"=E32*F32","al":"center","nf":"#,##0"},{"c":"I32","v":32400,"f":"=E32*G32","al":"center","nf":"#,##0"},{"c":"J32","v":135600,"f":"=H32+I32","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":"06-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B33","v":"توريد وصب خرسانة مسلحة لسقف الدور الأول والملحق العلوي ودروة السطح بالضخ الميكانيكي","bg":"#F8FAFC"},{"c":"C33","v":"م3 مسلح","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D33","v":0.25,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E33","v":75,"f":"=ROUND(('لوحة ملخص العظم والمساحات'!$J$5-'لوحة ملخص العظم والمساحات'!$E$5)*D33, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F33","v":1720,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G33","v":560,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H33","v":129000,"f":"=E33*F33","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I33","v":42000,"f":"=E33*G33","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J33","v":171000,"f":"=H33+I33","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":34,"h":52.0,"cells":[{"c":"A34","v":"06-03","b":true,"al":"center"},{"c":"B34","v":"توريد وتشكيل وتركيب حديد تسليح الأسقف والكمرات (رقتين سفلية وعلوية بمعدل 125 كجم/م3)"},{"c":"C34","v":"طن حديد","b":true,"al":"center"},{"c":"D34","v":0.125,"in":true,"al":"center","nf":"0.000"},{"c":"E34","v":16.88,"f":"=ROUND((E32+E33)*D34, 2)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F34","v":39500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G34","v":3300,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H34","v":666760,"f":"=E34*F34","al":"center","nf":"#,##0"},{"c":"I34","v":55704,"f":"=E34*G34","al":"center","nf":"#,##0"},{"c":"J34","v":722464,"f":"=H34+I34","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":35,"h":52.0,"cells":[{"c":"A35","v":"06-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B35","v":"معالجة الخرسانة المسلحة بالرش بالمياه مرتين يومياً لمدة 7 أيام وتغطية الأسقف بالخيش المبلل","bg":"#F8FAFC"},{"c":"C35","v":"م2 مسطح","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D35","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E35","v":540,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*D35, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F35","v":8,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G35","v":12,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H35","v":4320,"f":"=E35*F35","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I35","v":6480,"f":"=E35*G35","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J35","v":10800,"f":"=H35+I35","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":36,"h":40.0,"cells":[{"c":"A36","v":"إجمالي المرحلة السادسة","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H36","v":903280,"f":"=SUM(H32:H35)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I36","v":136584,"f":"=SUM(I32:I35)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J36","v":1039864,"f":"=SUM(J32:J35)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":37,"h":38.0,"cells":[{"c":"A37","v":"المرحلة السابعة: أعمال المباني بالطوب / البلوك للواجهات والقواطع الداخلية (Masonry Works)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":38,"h":52.0,"cells":[{"c":"A38","v":"07-01","b":true,"al":"center"},{"c":"B38","v":"توريد وبناء حوائط خارجية معزولة حرارياً (طوب/بلوك سمك 20-25 سم) بمونة 300 كجم أسمنت/م3 رمل"},{"c":"C38","v":"م3 مباني","b":true,"al":"center"},{"c":"D38","v":0.18,"in":true,"al":"center","nf":"0.000"},{"c":"E38","v":97.2,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*D38, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F38","v":1650,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G38","v":420,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H38","v":160380,"f":"=E38*F38","al":"center","nf":"#,##0"},{"c":"I38","v":40824,"f":"=E38*G38","al":"center","nf":"#,##0"},{"c":"J38","v":201204,"f":"=H38+I38","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":39,"h":52.0,"cells":[{"c":"A39","v":"07-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B39","v":"توريد وبناء قواطع داخلية للغرف والحمامات (طوب طفلي أو أسمنتي سمك 12-15 سم) شاملة التشحيط","bg":"#F8FAFC"},{"c":"C39","v":"م2 مباني","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D39","v":0.85,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E39","v":459,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*D39, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F39","v":220,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G39","v":85,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H39","v":100980,"f":"=E39*F39","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I39","v":39015,"f":"=E39*G39","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J39","v":139995,"f":"=H39+I39","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":40,"h":52.0,"cells":[{"c":"A40","v":"07-03","b":true,"al":"center"},{"c":"B40","v":"توريد وتركيب أعتاب خرسانية مسلحة جاهزة أعلى فتحات الأبواب والشبابيك وكانات وشبك فايبر للربط"},{"c":"C40","v":"م.ط أعتاب","b":true,"al":"center"},{"c":"D40","v":0.22,"in":true,"al":"center","nf":"0.000"},{"c":"E40","v":118.8,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*D40, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F40","v":145,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G40","v":55,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H40","v":17226,"f":"=E40*F40","al":"center","nf":"#,##0"},{"c":"I40","v":6534,"f":"=E40*G40","al":"center","nf":"#,##0"},{"c":"J40","v":23760,"f":"=H40+I40","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":41,"h":40.0,"cells":[{"c":"A41","v":"إجمالي المرحلة السابعة","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H41","v":278586,"f":"=SUM(H38:H40)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I41","v":86373,"f":"=SUM(I38:I40)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J41","v":364959,"f":"=SUM(J38:J40)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":42,"h":38.0,"cells":[{"c":"A42","v":"المرحلة الثامنة: أعمال الخزان الأرضي وتأسيس السباكة المدفونة والتأريض (Embedded MEP & Tank)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":43,"h":52.0,"cells":[{"c":"A43","v":"08-01","b":true,"al":"center"},{"c":"B43","v":"إنشاء وعزل خزان المياه الأرضي الخرساني المسلح (سعة 25 م3) شاملاً الحديد والوترستوب والعزل"},{"c":"C43","v":"مقطوعية","b":true,"al":"center"},{"c":"D43","v":1,"in":true,"al":"center","nf":"0.000"},{"c":"E43","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F43","v":48000,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G43","v":18000,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H43","v":48000,"f":"=E43*F43","al":"center","nf":"#,##0"},{"c":"I43","v":18000,"f":"=E43*G43","al":"center","nf":"#,##0"},{"c":"J43","v":66000,"f":"=H43+I43","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":44,"h":52.0,"cells":[{"c":"A44","v":"08-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B44","v":"تأسيس شبكة مواسير الصرف الصحي المدفونة أسفل الميد (UPVC تقيل) وجلب المرور قبل الصب","bg":"#F8FAFC"},{"c":"C44","v":"مقطوعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D44","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E44","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F44","v":16500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G44","v":6500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H44","v":16500,"f":"=E44*F44","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I44","v":6500,"f":"=E44*G44","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J44","v":23000,"f":"=H44+I44","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":45,"h":52.0,"cells":[{"c":"A45","v":"08-03","b":true,"al":"center"},{"c":"B45","v":"تأسيس شبكة التأريض الكهربائي (Earthing System) بشريط نحاس داخل القواعد وحفرة التأريض"},{"c":"C45","v":"مقطوعية","b":true,"al":"center"},{"c":"D45","v":1,"in":true,"al":"center","nf":"0.000"},{"c":"E45","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F45","v":8500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G45","v":3500,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H45","v":8500,"f":"=E45*F45","al":"center","nf":"#,##0"},{"c":"I45","v":3500,"f":"=E45*G45","al":"center","nf":"#,##0"},{"c":"J45","v":12000,"f":"=H45+I45","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":46,"h":52.0,"cells":[{"c":"A46","v":"08-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B46","v":"تمديد خراطيم وبواطات الكهرباء داخل الأسقف الخرسانية والكمرات قبل صب الخرسانة لكل الأدوار","bg":"#F8FAFC"},{"c":"C46","v":"م2 سقف","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D46","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"E46","v":540,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*D46, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"F46","v":45,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G46","v":30,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H46","v":24300,"f":"=E46*F46","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I46","v":16200,"f":"=E46*G46","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J46","v":40500,"f":"=H46+I46","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":47,"h":40.0,"cells":[{"c":"A47","v":"إجمالي المرحلة الثامنة","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H47","v":97300,"f":"=SUM(H43:H46)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I47","v":44200,"f":"=SUM(I43:I46)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J47","v":141500,"f":"=SUM(J43:J46)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":48,"h":46.0,"cells":[{"c":"A48","v":"الإجمالي العام لبناء مرحلة العظم (شامل المواد والمصنعيات لكافة المراحل الثماني)","bg":"#FEF3C7","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H48","v":2986046,"f":"=H10+H14+H20+H25+H30+H36+H41+H47","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I48","v":607020,"f":"=I10+I14+I20+I25+I30+I36+I41+I47","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"J48","v":3593066,"f":"=J10+J14+J20+J25+J30+J36+J41+J47","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"حاسبة الحديد والخرسانة","maxRow":15,"maxCol":9,"colWidths":[8.0,52.0,16.0,18.0,22.0,18.0,18.0,34.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة كميات الخرسانة الجاهزة وأوزان حديد التسليح لكل عنصر إنشائي بالفيلا / العمارة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"تستنتج الحاسبة مكعبات الخرسانة (م3) وأطنان الحديد المطلوبة لكل مرحلة بناءً على نسب التسليح القياسية في الكود الهندسي","bg":"#1E3A8A","fg":"#E2E8F0","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"العنصر الإنشائي في مرحلة العظم","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"معامل الحجم الهندسي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"حجم الخرسانة المطلوبة (م³)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"رتبة الخرسانة وإجهاد الكسر","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة التسليح (كجم/م³)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"وزن حديد التسليح (طن)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الأقطار الرئيسية المستخدمة بالتسليح","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"ملاحظات الطلب والصب بالموقع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"فرشة النظافة العادية أسفل القواعد والميد (PC Blinding 10cm)","b":true},{"c":"C5","v":0.19,"in":true,"al":"center","nf":"0.000"},{"c":"D5","v":45.6,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*C5, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E5","v":"C20 (200 كجم/سم²)","al":"center"},{"c":"F5","v":0,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G5","v":0,"f":"=ROUND((D5*F5)/1000, 2)","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00"},{"c":"H5","v":"بدون تسليح (خرسانة عادية)"},{"c":"I5","v":"تُصب بأسمنت مقاوم للكبريتات في التربة الرطبة"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"القواعد المسلحة المنفصلة والمشتركة (RC Footings 60cm)","bg":"#F8FAFC","b":true},{"c":"C6","v":0.42,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"D6","v":100.8,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*C6, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E6","v":"C35 (350 كجم/سم² SRC)","bg":"#F8FAFC","al":"center"},{"c":"F6","v":95,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":9.58,"f":"=ROUND((D6*F6)/1000, 2)","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00"},{"c":"H6","v":"فاي 14 مم و 16 مم فرش وغطاء","bg":"#F8FAFC"},{"c":"I6","v":"غطاء خرساني لا يقل عن 5 إلى 7 سم أسفل الحديد","bg":"#F8FAFC"}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"الميد والشدادات الأرضية الرابطة (Tie Beams 30×60cm)","b":true},{"c":"C7","v":0.22,"in":true,"al":"center","nf":"0.000"},{"c":"D7","v":52.8,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*C7, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E7","v":"C35 (350 كجم/سم² SRC)","al":"center"},{"c":"F7","v":115,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":6.07,"f":"=ROUND((D7*F7)/1000, 2)","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00"},{"c":"H7","v":"فاي 16 مم علوي وسفلي + كانات 8 مم"},{"c":"I7","v":"تُربط مع رقاب الأعمدة بكانات مستمرة"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"دكة الخرسانة الأرضية المسلحة (Slab on Grade 12cm)","bg":"#F8FAFC","b":true},{"c":"C8","v":0.12,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"D8","v":28.8,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*C8, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E8","v":"C25 (250 كجم/سم²)","bg":"#F8FAFC","al":"center"},{"c":"F8","v":35,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":1.01,"f":"=ROUND((D8*F8)/1000, 2)","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00"},{"c":"H8","v":"شبك حديد فاي 8 مم (6×6 بالمتر)","bg":"#F8FAFC"},{"c":"I8","v":"تُصب فوق مشمع البولي إيثيلين بعد دمك الردم","bg":"#F8FAFC"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"أعمدة الدور الأرضي ورقاب الأعمدة (Ground Columns)","b":true},{"c":"C9","v":0.055,"in":true,"al":"center","nf":"0.000"},{"c":"D9","v":29.7,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*C9, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E9","v":"C40 (400 كجم/سم²)","al":"center"},{"c":"F9","v":175,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":5.2,"f":"=ROUND((D9*F9)/1000, 2)","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00"},{"c":"H9","v":"فاي 16 مم و 18 مم رأسي + كانات 8 مم"},{"c":"I9","v":"استخدام الهزاز الميكانيكي لمنع التعشيش"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"سقف الدور الأرضي والكمرات والسلالم (Ground Floor Slab)","bg":"#F8FAFC","b":true},{"c":"C10","v":0.25,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"D10","v":60,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$E$5*C10, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E10","v":"C35 (350 كجم/سم²)","bg":"#F8FAFC","al":"center"},{"c":"F10","v":125,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":7.5,"f":"=ROUND((D10*F10)/1000, 2)","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00"},{"c":"H10","v":"فاي 12 مم و 14 مم رقتين + 16 مم للكمرات","bg":"#F8FAFC"},{"c":"I10","v":"رفع الشبكة العلوية بكراسي حديد فاي 12 مم","bg":"#F8FAFC"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"أعمدة الدور الأول المتكرر وملحق السطح (Upper Columns)","b":true},{"c":"C11","v":0.055,"in":true,"al":"center","nf":"0.000"},{"c":"D11","v":29.7,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*C11, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E11","v":"C40 (400 كجم/سم²)","al":"center"},{"c":"F11","v":170,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":5.05,"f":"=ROUND((D11*F11)/1000, 2)","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00"},{"c":"H11","v":"فاي 16 مم رأسي + كانات أوتوماتيك 8 مم"},{"c":"I11","v":"مراجعة طول إشارة العمود (60×القطر)"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"سقف الدور الأول المتكرر والكمرات والسلالم (First Floor Slab)","bg":"#F8FAFC","b":true},{"c":"C12","v":0.2,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"D12","v":60,"f":"=ROUND(('لوحة ملخص العظم والمساحات'!$J$5-'لوحة ملخص العظم والمساحات'!$E$5)*C12, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E12","v":"C35 (350 كجم/سم²)","bg":"#F8FAFC","al":"center"},{"c":"F12","v":125,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":7.5,"f":"=ROUND((D12*F12)/1000, 2)","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00"},{"c":"H12","v":"فاي 12 مم و 14 مم رقتين + إضافي علوي","bg":"#F8FAFC"},{"c":"I12","v":"الرش بالمياه صباحاً ومساءً لمدة 7 أيام","bg":"#F8FAFC"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"سقف ملحق السطح ودروة السطح والخزان الأرضي","b":true},{"c":"C13","v":0.08,"in":true,"al":"center","nf":"0.000"},{"c":"D13","v":43.2,"f":"=ROUND('لوحة ملخص العظم والمساحات'!$J$5*C13, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"E13","v":"C35 (350 كجم/سم²)","al":"center"},{"c":"F13","v":130,"in":true,"bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":5.62,"f":"=ROUND((D13*F13)/1000, 2)","bg":"#E0F2FE","b":true,"al":"center","nf":"0.00"},{"c":"H13","v":"فاي 12 مم و 14 مم + وترستوب للخزان"},{"c":"I13","v":"استخدام إضافات مانعة للنفاذية في خرسانة الخزان"}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"إجمالي الخرسانة المسلحة فقط (بدون النظافة العادية)","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D14","v":405,"f":"=SUM(D6:D13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0\" م³\""},{"c":"E14","v":"متوسط التسليح العام:","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F14","v":117.358025,"f":"=IF(D14>0, (G14*1000)/D14, 0)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0\" كجم/م³\""},{"c":"G14","v":47.53,"f":"=SUM(G6:G13)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.00\" طن\""},{"c":"H14","v":"صافي وزن الحديد بالرسومات قبل إضافة هالك القص والفضلات","bg":"#F1F5F9","cs":2},{"skip":true}]},{"r":15,"h":44.0,"cells":[{"c":"A15","v":"إجمالي طلبية الخرسانة الكلية وحديد التسليح شاملة الهالك القياسي (4%)","bg":"#FEF3C7","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D15","v":450.6,"f":"=SUM(D5:D13)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0\" م³ كلي\""},{"c":"E15","v":"معامل الحديد لمسطح البناء:","bg":"#FEF3C7","b":true,"al":"center"},{"c":"F15","v":91.537037,"f":"=IF('لوحة ملخص العظم والمساحات'!$J$5>0, (G15*1000)/'لوحة ملخص العظم والمساحات'!$J$5, 0)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0\" كجم/م²\""},{"c":"G15","v":49.43,"f":"=ROUND(G14*1.04, 2)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.00\" طن\""},{"c":"H15","v":"الكمية المطلوب التعاقد عليها وتوريدها للموقع من مصانع الحديد والخرسانة","bg":"#FEF3C7","b":true,"cs":2},{"skip":true}]}]},{"name":"مقارنة الأسقف وعقود العظم","maxRow":17,"maxCol":7,"colWidths":[8.0,36.0,22.0,22.0,22.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"دليل المقارنة الهندسية والمالية لأنظمة الأسقف الخرسانية وبدائل التعاقد مع مقاول العظم","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"يساعد المالك والمهندس على اختيار النظام الإنشائي للأسقف (سوليد سلاب، فلات سلاب، أو هوردي) ونوع عقد المقاولة الأنسب","bg":"#1E3A8A","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: مقارنة فنية ومالية بين أنظمة الأسقف الخرسانية الثلاثة (Solid Slab vs. Flat Slab vs. Hollow Block)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"وجه المقارنة الهندسية والمالية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"بلاطة كمرية تقليدية (Solid Slab)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"بلاطة لا كمرية مسطحة (Flat Slab)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"بلاطة مفرغة هوردي (Hollow Block)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":46.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"سماكة البلاطة الخرسانية القياسية","bg":"#F1F5F9","b":true},{"c":"C6","v":"12 إلى 15 سم + كمرات ساقطة بعمق 60 سم","cs":2},{"skip":true},{"c":"E6","v":"20 إلى 24 سم بدون كمرات ساقطة داخلية","cs":2},{"skip":true},{"c":"G6","v":"28 إلى 35 سم (أعصاب خرسانية + بلوك هوردي 20 سم)"}]},{"r":7,"h":46.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"معدل استهلاك حديد التسليح (كجم/م³)","bg":"#F1F5F9","b":true},{"c":"C7","v":"90 إلى 105 كجم حديد / م³ خرسانة (الأقل استهلاكاً)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"E7","v":"125 إلى 145 كجم حديد / م³ خرسانة (شبكتين سفلية وعلوية)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"G7","v":"110 إلى 125 كجم حديد / م³ خرسانة","bg":"#F8FAFC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"البحور الواسعة والمرونة المعمارية","bg":"#F1F5F9","b":true},{"c":"C8","v":"محدودة (بحور 4 إلى 5 متر)؛ الكمرات الساقطة تعيق تعديل الحوائط مستقبلاً","cs":2},{"skip":true},{"c":"E8","v":"عالية جداً (بحور تصل إلى 7.5 متر)؛ سقف أملس يتيح تعديل القواطع بحرية","cs":2},{"skip":true},{"c":"G8","v":"ممتازة للبحور الكبيرة في الفلل والمجالس (6 إلى 8.5 متر)"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"العزل الصوتي والحراري بين الأدوار","bg":"#F1F5F9","b":true},{"c":"C9","v":"متوسط (بسبب نحافة البلاطة 14 سم)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"E9","v":"جيد جداً (بسبب سماكة الخرسانة 22 سم)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"G9","v":"ممتاز (الفراغات الهوائية أو الفلين داخل البلوك تعزل الصوت والحرارة)","bg":"#F8FAFC"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"سهولة تمديد دكت التكييف الكونسيلد","bg":"#F1F5F9","b":true},{"c":"C10","v":"صعبة بسبب تعارض الكمرات الساقطة مع مسارات الدكت","cs":2},{"skip":true},{"c":"E10","v":"مثالية جداً لتمديد دكت التكييف المخفي والسباكة المعلقة بدون عوائق","cs":2},{"skip":true},{"c":"G10","v":"ممتازة في حال عمل مخدات مدفونة بدون كمرات ساقطة"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"إجمالي التكلفة النسبية للسقف","bg":"#F1F5F9","b":true},{"c":"C11","v":"الأقل تكلفة (وفر نحو 18% إلى 22% مقارنة بالفلات سلاب)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"E11","v":"الأعلى في الحديد ولكن الأسرع في النجارة والحدادة والتشطيب","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"G11","v":"متوسطة إلى مرتفعة (تحتاج لشراء بلوك هوردي أو فوم ومصنعية رص)","bg":"#F8FAFC"}]},{"r":12,"h":14.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ثانياً: مقارنة التعاقد مع مقاول العظم (عقد مصنعية فقط بدون مواد vs. عقد عظم بالمواد)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":1,"b":true,"al":"center"},{"c":"B14","v":"التزامات مقاول العظم","bg":"#F1F5F9","b":true},{"c":"C14","v":"المقاول يوفر الأخشاب والجاكات والعمالة (النجار والحداد والبناء) فقط","cs":3},{"skip":true},{"skip":true},{"c":"F14","v":"المقاول يورد الحديد والخرسانة والطوب والعزل ويتحمل المصنعيات كاملة","cs":2},{"skip":true}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"الرقابة على جودة المواد","bg":"#F1F5F9","b":true},{"c":"C15","v":"المالك يشتري الحديد والخرسانة بنفسه ويضمن أعلى جودة وأقل سعر","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true},{"c":"F15","v":"تتطلب تحديد مصانع الحديد والخرسانة بالاسم في العقد لمنع التوريد التجاري","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":3,"b":true,"al":"center"},{"c":"B16","v":"مخاطر تقلب أسعار الحديد","bg":"#F1F5F9","b":true},{"c":"C16","v":"يتحملها المالك؛ وينصح بشراء الحديد على دفعتين (أساسات ثم أسقف)","cs":3},{"skip":true},{"skip":true},{"c":"F16","v":"يتحملها المقاول؛ ولذلك يضع المقاول هامش تحوط إضافي 12% إلى 18%","cs":2},{"skip":true}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":4,"bg":"#FEF3C7","b":true,"al":"center"},{"c":"B17","v":"الإجمالي المالي لهذا المشروع","bg":"#FEF3C7","b":true},{"c":"C17","v":607020,"f":"='المقايسة التفصيلية للعظم'!I48","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0\" (مصنعية فقط)\"","cs":3},{"skip":true},{"skip":true},{"c":"F17","v":3593066,"f":"='المقايسة التفصيلية للعظم'!J48","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0\" (عظم بالمواد)\"","cs":2},{"skip":true}]}]}]}