{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["الملخص","الاعمال"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"الملخص","index":0,"n_rows":11,"n_cols":17,"rows_kept":11,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,3,1],[2,2,2,15],[2,16,3,16]]}
[]
[]
["م","بيان الاعمال","المبنى",null,null,null,null,null,null,null,null,null,null,null,null,null,"الاجمالي"]
[null,null,"مبنى 1","مبنى 2","مبنى 3","مبنى 4","مبنى 5","مبنى 6","مبنى 7","مبنى 8","مبنى 9","مبنى 10","مبنى 11","مبنى 12","مبنى 13","مبنى 14"]
[1,"اعمال الحفر والردم",1313505,3149370,773010,1258540,1405350,1495850,359950,1195075,365612,231995,413060,27910,175370,2289450]
[2,"اعمال الخرسانات العادية",971110,1056400,591480,788600,777140,870710,229990,367185,274090,146450,176970,10904,88254,491310]
[3,"اعمال الخرسانات المسلحه",6451124,7522180,2149097,4636834,4201960,4389969,1098408,1620645,897141,569143,1273138,228337,264982,4122437]
[4,"اعمال المباني",77433,395640,553200,1142970,690790,611520,311880,317240,240465,172585,158620,11170,120328,1154635]
[5,"اعمال الستائر",null,null,null,null,null,50000]
[6]
[7]

{"sheet":"الاعمال","index":1,"n_rows":24,"n_cols":19,"rows_kept":24,"cut":false,"hidden":false,"merged":[[2,17,3,17],[2,18,3,18],[21,0,21,1],[2,0,3,0],[2,1,3,1],[2,2,2,15],[2,16,3,16],[4,1,9,1],[10,0,10,1],[11,1,15,1],[16,0,16,1],[17,1,20,1]]}
[]
[]
["البند","بيان الاعمال","المباني",null,null,null,null,null,null,null,null,null,null,null,null,null,"الاجمالي","نسبة التأمينات","الأجور التقديرية"]
[null,null,"مبنى 1","مبنى 2","مبنى 3","مبنى 4","مبنى 5","مبنى 6","مبنى 7","مبنى 8","مبنى 9","مبنى 10","مبنى 11","مبنى 12","مبنى 13","مبنى 14"]
[1,"اعمال الحفر والردم",550830,1315800,314760,636400,735300,756800,146200,481600,150501,95030,168560,1060,70520,809260]
[2,null,330000,479250,211200,365640,396000,290250,99000,337500,99000,62040,112200,6600,49500,555060]
[3,null,432675,1354320,247050,256500,274050,448800,114750,375975,116111,74925,132300,20250,55350,635850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116960]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91800]
["الاجمالي",null,{"$f":"SUM(C5:C10)","v":1313505},{"$f":"SUM(D5:D10)","v":3149370},773010,1258540,1405350,1495850,359950,1195075,365612,231995,413060,27910,175370,2289450]
[4,"اعمال الخرسانات العادية",422530,872320,{"$f":"120*1363","v":163560},292500,354380,395270,68150,156745,{"$f":"70*1363","v":95410},40890,95410,10904,24534,299860]
[5,null,209000,81510,171380,219450,184965,41040,73150,86735,78375,36575,33440,null,28215,15675]
[6,null,256700,58890,123820,158550,133635,198550,52850,62665,56625,26425,30200,null,20385,11325]
[7,null,82880,43680,132720,3300,104160,143450,35840,61040,43680,42560,17920,null,15120,17360]
[]
["الاجمالي",null,{"$f":"SUM(C12:C16)","v":971110},1056400,591480,673800,777140,778310,229990,367185,274090,146450,176970,10904,88254,344220]
[8,"اعمال الخرسانات المسلحه",1405170,2983500,627725,964440,1098915,1404000,245700,596700,245700,180150,360300,55920,70200,990825]
[9,null,4171985,2504880,{"$f":"280*4565","v":1278200},{"$f":"715*4550","v":3253250},2944425,2795625,805140,849870,603855,{"$f":"80*4565","v":365200},684750,156555,178920,2022240]
[10,null,83145,1586560,10800,{"$f":"140*1372","v":192080},158620,190344,47568,174075,47586,23793,164640,15862,15862,37960]
[11,null,298080,130000,137200,36720,null,null,null,null,null,null,63448,null,null,158620]
["الاجمالي",null,{"$f":"SUM(C18:C21)","v":5958380},7204940,2053925,4446490,4201960,4389969,1098408,1620645,897141,569143,1273138,228337,264982,3209645]
[null,"اعمال الستائر",null,null,null,null,null,50000]
[null,"الاجمالي",{"$f":"SUM(C23)","v":0},{"$f":"SUM(D23)","v":0},0,0,0,50000,0,0,0,0,0,0,0,0]