{"slug":"architectural-expansion-joint-and-waterproofing-systems-boq-sheet","sheets":[{"name":"إعدادات المشروع والأسعار","maxRow":27,"maxCol":7,"colWidths":[14.0,48.0,12.0,18.0,18.0,20.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات المشروع وفئات أسعار فواصل التمدد المعمارية وأنظمة العزل المائي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"⚠️ تنبيه فني استرشادي: الأسعار ومعدلات الاستهلاك في هذا الشيت هي قيم تقديرية لمتوسطات سوق المقاولات والتشطيبات. يرجى تعديل فئات التوريد والتركيب والعملة أدناه بما يطابق عروض أسعار الموردين المعتمدين والمواصفات الفنية لمشروعك.","bg":"#EFF6FF","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: بيانات المشروع وجهات التعاقد ومحددات الحركة الإنشائية","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"اسم المشروع الإنشائي:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"B5","v":"مجمع المركز المالي والتجاري - البوديوم والأبراج","cs":2},{"skip":true},{"c":"D5","v":"المقاول العام للمشروع:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"E5","v":"شركة المقاولات الإنشائية الكبرى","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"المالك / جهة العمل:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"B6","v":"شركة التطوير العقاري والاستثمار التجاري","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"D6","v":"مقاول الباطن المتخصص بالفواصل:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"E6","v":"المتخصصة للأنظمة المعمارية وعزل الفواصل","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"المهندس الاستشاري المشرف:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"B7","v":"دار الاستشارات الهندسية والتصميم المعماري","cs":2},{"skip":true},{"c":"D7","v":"كود التصميم الحاكم للأنظمة:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"E7","v":"SBC 201 / SBC 304 / ASTM C920 / UL 2079","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"عرض الفواصل الإنشائية التصميمي:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"B8","v":"50 مم (فواصل الحركة الزلزالية والتمدد)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"D8","v":"سعة الحركة التصميمية المطلوبة:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"E8","v":"±25 مم حركة أفقية / ±15 مم رأسية (±50%)","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"العملة المعتمدة للمقايسة:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"B9","v":"ر.س SAR","cs":2},{"skip":true},{"c":"D9","v":"تاريخ إعداد وحصر المقايسة:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"E9","v":"2026-10-18","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"مستوى مقاومة الحريق المطلوب:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"B10","v":"2 ساعة حريق (Class A - UL 2079)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"D10","v":"رقم وثيقة المقايسة والمكتب الفني:","bg":"#DBEAFE","fg":"#1E293B","b":true},{"c":"E10","v":"BOQ-FIN-EJ-2026-01","bg":"#F8FAFC","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: جدول فئات أسعار التوريد والتركيب المرجعية لأنظمة الفواصل والووترستوب (Master Unit Rates)","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"كود النظام","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"بيان وتوصيف نظام الفواصل أو العزل المائي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"سعر التوريد بالموقع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"تكلفة التركيب والمصنعيات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"فئة البند الإجمالية (ر.س)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"المواصفة والاعتماد الفني","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"EJ-FL-01","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B14","v":"نظام فاصل تمدد أرضيات ميكانيكي غاطس للأحمال الثقيلة والمواقف (Heavy Duty Recessed Floor Joint 50mm)","bg":"#F8FAFC"},{"c":"C14","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"D14","v":380,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E14","v":75,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F14","v":455,"f":"=D14+E14","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":"ASTM D2628 / Heavy Wheel Load","bg":"#F8FAFC","fg":"#475569"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"EJ-FL-02","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B15","v":"نظام غطاء فاصل أرضيات ألومنيوم معماري سطحي للممرات والبهو (Architectural Flush Floor Cover 50mm)"},{"c":"C15","v":"م.ط","al":"center"},{"c":"D15","v":260,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":55,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":315,"f":"=D15+E15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":"SBC 201 / Anodized Aluminum","fg":"#475569"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"EJ-WL-01","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B16","v":"نظام غطاء فاصل حوائط وأسقف داخلية ألومنيوم معماري (Wall & Ceiling Surface Joint Cover 50mm)","bg":"#F8FAFC"},{"c":"C16","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"D16","v":180,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E16","v":45,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F16","v":225,"f":"=D16+E16","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":"Architectural Interior Fit-out","bg":"#F8FAFC","fg":"#475569"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"EJ-EXT-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B17","v":"نظام فاصل واجهات خارجية مقاوم للعوامل الجوية والأمطار (Exterior Facade Weatherproof Movement Joint)"},{"c":"C17","v":"م.ط","al":"center"},{"c":"D17","v":320,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":80,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":400,"f":"=D17+E17","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":"EPDM Seal + Alu Flange UV Proof","fg":"#475569"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"EJ-FB-01","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B18","v":"حاجز حريق معتمد 2 ساعة لفاصل التمدد مع صوف سيراميكي (UL 2-Hour Fire Barrier Blanket System)","bg":"#F8FAFC"},{"c":"C18","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"D18","v":195,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E18","v":45,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F18","v":240,"f":"=D18+E18","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":"UL 2079 / ASTM E1966 Class A","bg":"#F8FAFC","fg":"#475569"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"EJ-VAP-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B19","v":"غشاء شريط عازل للرطوبة والمياه للفاصل EPDM Vapor Membrane"},{"c":"C19","v":"م.ط","al":"center"},{"c":"D19","v":65,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":20,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":85,"f":"=D19+E19","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G19","v":"1.5mm EPDM Membrane Strip","fg":"#475569"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"WS-PVC-CB","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B20","v":"شريط ووترستوب PVC ذو انتفاخ وسطي لفواصل التمدد 250×10 مم (PVC Centerbulb Waterstop 250mm)","bg":"#F8FAFC"},{"c":"C20","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"D20","v":85,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E20","v":35,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F20","v":120,"f":"=D20+E20","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G20","v":"USACE CRD-C 572 / DIN 18541","bg":"#F8FAFC","fg":"#475569"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"WS-PVC-EXT","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B21","v":"شريط ووترستوب PVC خارجي مسنن لأسفل اللبشة المسلحة 250 مم (PVC External Ribbed Waterstop)"},{"c":"C21","v":"م.ط","al":"center"},{"c":"D21","v":75,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":30,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":105,"f":"=D21+E21","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G21","v":"USACE CRD-C 572 / Foundation Raft","fg":"#475569"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"WS-HYD-01","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B22","v":"شريط ووترستوب هيدروفيلي مطاطي منتفخ لفواصل الصب 20×10 مم (Hydrophilic Swellable Strip)","bg":"#F8FAFC"},{"c":"C22","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"D22","v":38,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E22","v":15,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F22","v":53,"f":"=D22+E22","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G22","v":"Bentonite/Polymer Expansion 300%","bg":"#F8FAFC","fg":"#475569"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"WS-HOSE-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B23","v":"نظام خراطيم حقن الجراوت القابلة لإعادة الحقن لفواصل الصب (Re-injectable Hose Grouting System)"},{"c":"C23","v":"م.ط","al":"center"},{"c":"D23","v":55,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E23","v":25,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F23","v":80,"f":"=D23+E23","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G23","v":"Resin & Cementitious Injection","fg":"#475569"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"SL-BR-25","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B24","v":"حبل فوم بولي إيثيلين دائري خلايا مغلقة Ø25 مم باك رور (Closed-Cell PE Backer Rod Ø25mm)","bg":"#F8FAFC"},{"c":"C24","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"D24","v":4.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E24","v":2.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F24","v":7,"f":"=D24+E24","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G24","v":"ASTM C1330 Type C","bg":"#F8FAFC","fg":"#475569"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"SL-BR-35","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B25","v":"حبل فوم بولي إيثيلين دائري خلايا مغلقة Ø35 مم باك رور (Closed-Cell PE Backer Rod Ø35mm)"},{"c":"C25","v":"م.ط","al":"center"},{"c":"D25","v":6.5,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E25","v":3,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F25","v":9.5,"f":"=D25+E25","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G25","v":"ASTM C1330 Type C","fg":"#475569"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"SL-PU-600","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B26","v":"معجون سيلانت بولي يوريثان مطاطي عالي المرونة عبوة سجق 600 مل (High Performance PU Sealant)","bg":"#F8FAFC"},{"c":"C26","v":"عبوة","bg":"#F8FAFC","al":"center"},{"c":"D26","v":32,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E26","v":12,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"F26","v":44,"f":"=D26+E26","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G26","v":"ASTM C920 Class 50 Type M/S","bg":"#F8FAFC","fg":"#475569"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"SL-FB-20","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B27","v":"لوح فوم فايبر مشبع بالبيتومين لحشو الفاصل سماكة 20 مم (Bituminous Joint Filler Board 20mm)"},{"c":"C27","v":"م²","al":"center"},{"c":"D27","v":42,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E27","v":15,"in":true,"al":"center","nf":"#,##0.00"},{"c":"F27","v":57,"f":"=D27+E27","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G27","v":"ASTM D1751 / Non-extruding","fg":"#475569"}]}]},{"name":"حصر فواصل التمدد المعمارية","maxRow":15,"maxCol":9,"colWidths":[8.0,14.0,38.0,32.0,14.0,14.0,16.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة وحصر كميات فواصل التمدد المعمارية للأرضيات والحوائط والواجهات","bg":"#1E3A8A","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":42.0,"cells":[{"c":"A2","v":"حصر تفصيلي لأطوال وأنظمة فواصل التمدد الإنشائي والمعماري بمختلف قطاعات المبنى مع ربط فئات الأسعار بشيت الإعدادات","bg":"#EFF6FF","fg":"#475569","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود النظام","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الموقع والعنصر المعماري (Zone & Location)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"نوع نظام الفاصل المعتمد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"عرض الفاصل (مم)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعة الحركة (±مم)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي الطول (م.ط)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"فئة البند (ر.س)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي التكلفة (ر.س)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"fg":"#1E293B","al":"center"},{"c":"B5","v":"EJ-FL-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C5","v":"أرضيات مواقف سيارات البدروم - Basement 2 & 1"},{"c":"D5","v":"نظام غاطس أحمال ثقيلة Heavy Duty + حزام EPDM","fg":"#475569"},{"c":"E5","v":50,"in":true,"al":"center"},{"c":"F5","v":"±25","al":"center"},{"c":"G5","v":185,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":455,"f":"='إعدادات المشروع والأسعار'!F14","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I5","v":84175,"f":"=G5*H5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"EJ-FL-01","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C6","v":"أرضيات منطقة تفريغ الشاحنات والمستودعات - Service Zone","bg":"#F8FAFC"},{"c":"D6","v":"نظام غاطس صلب مقاوم للبري والأحمال الثقيلة","bg":"#F8FAFC","fg":"#475569"},{"c":"E6","v":50,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F6","v":"±25","bg":"#F8FAFC","al":"center"},{"c":"G6","v":95,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":455,"f":"='إعدادات المشروع والأسعار'!F14","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I6","v":43225,"f":"=G6*H6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"fg":"#1E293B","al":"center"},{"c":"B7","v":"EJ-FL-02","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C7","v":"أرضيات بهو المدخل الرئيسي والمول التجاري - Ground Floor"},{"c":"D7","v":"غطاء ألومنيوم معماري مسطح مدمج مع الرخام","fg":"#475569"},{"c":"E7","v":50,"in":true,"al":"center"},{"c":"F7","v":"±25","al":"center"},{"c":"G7","v":145,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":315,"f":"='إعدادات المشروع والأسعار'!F15","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I7","v":45675,"f":"=G7*H7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"EJ-FL-02","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C8","v":"أرضيات ممرات الأدوار المتكررة - Typical Floors (1 to 12)","bg":"#F8FAFC"},{"c":"D8","v":"غطاء ألومنيوم معماري سطحي متوافق مع البورسلين","bg":"#F8FAFC","fg":"#475569"},{"c":"E8","v":50,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F8","v":"±25","bg":"#F8FAFC","al":"center"},{"c":"G8","v":420,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":315,"f":"='إعدادات المشروع والأسعار'!F15","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I8","v":132300,"f":"=G8*H8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"fg":"#1E293B","al":"center"},{"c":"B9","v":"EJ-WL-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C9","v":"حوائط بهو المصاعد والممرات الرئيسية - Core Walls"},{"c":"D9","v":"غطاء حوائط ألومنيوم معماري بدون براغي ظاهرة","fg":"#475569"},{"c":"E9","v":50,"in":true,"al":"center"},{"c":"F9","v":"±20","al":"center"},{"c":"G9","v":280,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":225,"f":"='إعدادات المشروع والأسعار'!F16","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I9","v":63000,"f":"=G9*H9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"EJ-WL-01","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C10","v":"أسقف مستعارة وقواطع جبسية - Drywall & False Ceiling","bg":"#F8FAFC"},{"c":"D10","v":"غطاء أسقف ألومنيوم مخفي متناسق مع الجبس","bg":"#F8FAFC","fg":"#475569"},{"c":"E10","v":50,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F10","v":"±20","bg":"#F8FAFC","al":"center"},{"c":"G10","v":310,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":225,"f":"='إعدادات المشروع والأسعار'!F16","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I10","v":69750,"f":"=G10*H10","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"fg":"#1E293B","al":"center"},{"c":"B11","v":"EJ-EXT-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C11","v":"واجهات المبنى الخارجية الشرقية والغربية - Exterior Facade"},{"c":"D11","v":"فاصل واجهات EPDM مقاوم للأشعة فوق البنفسجية","fg":"#475569"},{"c":"E11","v":50,"in":true,"al":"center"},{"c":"F11","v":"±30","al":"center"},{"c":"G11","v":215,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":400,"f":"='إعدادات المشروع والأسعار'!F17","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I11","v":86000,"f":"=G11*H11","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"EJ-EXT-01","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C12","v":"واجهات البوديوم الجنوبية والشمالية - Podium Facade","bg":"#F8FAFC"},{"c":"D12","v":"نظام واجهات معدني محكم ضد نفاذ مياه الأمطار","bg":"#F8FAFC","fg":"#475569"},{"c":"E12","v":50,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F12","v":"±30","bg":"#F8FAFC","al":"center"},{"c":"G12","v":130,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":400,"f":"='إعدادات المشروع والأسعار'!F17","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I12","v":52000,"f":"=G12*H12","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"fg":"#1E293B","al":"center"},{"c":"B13","v":"EJ-FB-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C13","v":"فواصل الحريق الرأسية بين قطاعات المبنى - Fire Compartments"},{"c":"D13","v":"بطانية حريق 2 ساعة UL 2079 مع سيلانت انتفاخي","fg":"#475569"},{"c":"E13","v":50,"in":true,"al":"center"},{"c":"F13","v":"±25","al":"center"},{"c":"G13","v":340,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":240,"f":"='إعدادات المشروع والأسعار'!F18","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I13","v":81600,"f":"=G13*H13","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"EJ-FL-02","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C14","v":"أرضيات السطح الأخير المكشوف - Roof Tile Expansion Joints","bg":"#F8FAFC"},{"c":"D14","v":"غطاء ألومنيوم مرتفع مقاوم لتجمع مياه الأمطار","bg":"#F8FAFC","fg":"#475569"},{"c":"E14","v":50,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"F14","v":"±25","bg":"#F8FAFC","al":"center"},{"c":"G14","v":160,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":315,"f":"='إعدادات المشروع والأسعار'!F15","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"I14","v":50400,"f":"=G14*H14","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"إجمالي أطوال وتكلفة أنظمة فواصل التمدد المعمارية:","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G15","v":2280,"f":"=SUM(G5:G14)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":"","bg":"#DBEAFE","al":"center"},{"c":"I15","v":708125,"f":"=SUM(I5:I14)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حصر الووترستوب وفواصل الصب","maxRow":13,"maxCol":10,"colWidths":[8.0,14.0,34.0,30.0,16.0,16.0,14.0,16.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر كميات شرائح الووترستوب وأنظمة إحكام فواصل الصب والتمدد تحت الأرض","bg":"#1E3A8A","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":42.0,"cells":[{"c":"A2","v":"حصر ووترستوب PVC والشرائط الهيدروفيلي وخراطيم الحقن للبشة وخزانات المياه وحوائط البدرومات الساندة","bg":"#EFF6FF","fg":"#475569","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود الصنف","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"العنصر الإنشائي وموقع الفاصل","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"نوع شريط الووترستوب والمادة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"العرض × السماكة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"صافي الطول الإنشائي (م)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"نسبة الهالك واللحام (%)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي الكمية المطلوبة (م.ط)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"فئة البند (ر.س)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي التكلفة (ر.س)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"fg":"#1E293B","al":"center"},{"c":"B5","v":"WS-PVC-CB","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C5","v":"فواصل التمدد بحوائط البدروم الساندة - Retaining Walls"},{"c":"D5","v":"شريط PVC ذو انتفاخ وسطي Centerbulb","fg":"#475569"},{"c":"E5","v":"250 × 10 مم","al":"center"},{"c":"F5","v":140,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"H5","v":154,"f":"=ROUND(F5*(1+G5), 2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":120,"f":"='إعدادات المشروع والأسعار'!F20","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"J5","v":18480,"f":"=H5*I5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"WS-PVC-EXT","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C6","v":"فواصل التمدد بأسفل اللبشة المسلحة - Raft Base Slab","bg":"#F8FAFC"},{"c":"D6","v":"شريط PVC خارجي مسنن External Ribbed","bg":"#F8FAFC","fg":"#475569"},{"c":"E6","v":"250 × 10 مم","bg":"#F8FAFC","al":"center"},{"c":"F6","v":185,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G6","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H6","v":203.5,"f":"=ROUND(F6*(1+G6), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":105,"f":"='إعدادات المشروع والأسعار'!F21","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"J6","v":21367.5,"f":"=H6*I6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"fg":"#1E293B","al":"center"},{"c":"B7","v":"WS-HYD-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C7","v":"فاصل صب أفقي بين اللبشة والحوائط - Kicker Joint"},{"c":"D7","v":"شريط هيدروفيلي مطاطي منتفخ بالماء","fg":"#475569"},{"c":"E7","v":"20 × 10 مم","al":"center"},{"c":"F7","v":480,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":0.08,"in":true,"al":"center","nf":"0.0%"},{"c":"H7","v":518.4,"f":"=ROUND(F7*(1+G7), 2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":53,"f":"='إعدادات المشروع والأسعار'!F22","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"J7","v":27475.2,"f":"=H7*I7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"WS-HYD-01","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C8","v":"فواصل صب رأسية بين مراحل صب اللبشة - Raft Cold Joints","bg":"#F8FAFC"},{"c":"D8","v":"شريط هيدروفيلي مطاطي منتفخ بالماء","bg":"#F8FAFC","fg":"#475569"},{"c":"E8","v":"20 × 10 مم","bg":"#F8FAFC","al":"center"},{"c":"F8","v":320,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G8","v":0.08,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H8","v":345.6,"f":"=ROUND(F8*(1+G8), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":53,"f":"='إعدادات المشروع والأسعار'!F22","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"J8","v":18316.8,"f":"=H8*I8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"fg":"#1E293B","al":"center"},{"c":"B9","v":"WS-HOSE-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C9","v":"فواصل صب خزانات المياه الأرضية - Potable Water Tank"},{"c":"D9","v":"خراطيم حقن روبة قابلة لإعادة الحقن","fg":"#475569"},{"c":"E9","v":"قطر 12 مم","al":"center"},{"c":"F9","v":210,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":0.05,"in":true,"al":"center","nf":"0.0%"},{"c":"H9","v":220.5,"f":"=ROUND(F9*(1+G9), 2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":80,"f":"='إعدادات المشروع والأسعار'!F23","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"J9","v":17640,"f":"=H9*I9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"WS-PVC-CB","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C10","v":"فواصل تمدد حوائط خزان الصرف وبيارة المصاعد - Sump Pit","bg":"#F8FAFC"},{"c":"D10","v":"شريط PVC مقاوم للكبريتات والزيوت","bg":"#F8FAFC","fg":"#475569"},{"c":"E10","v":"250 × 10 مم","bg":"#F8FAFC","al":"center"},{"c":"F10","v":65,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G10","v":0.1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H10","v":71.5,"f":"=ROUND(F10*(1+G10), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":120,"f":"='إعدادات المشروع والأسعار'!F20","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"J10","v":8580,"f":"=H10*I10","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"fg":"#1E293B","al":"center"},{"c":"B11","v":"WS-HYD-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C11","v":"فواصل فتحات تمرير مواسير السباكة بالجدران - Pipe Sleeves"},{"c":"D11","v":"شريط هيدروفيلي ملتف حول الأكمام","fg":"#475569"},{"c":"E11","v":"20 × 10 مم","al":"center"},{"c":"F11","v":95,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":0.08,"in":true,"al":"center","nf":"0.0%"},{"c":"H11","v":102.6,"f":"=ROUND(F11*(1+G11), 2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":53,"f":"='إعدادات المشروع والأسعار'!F22","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"J11","v":5437.8,"f":"=H11*I11","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"WS-HOSE-01","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center"},{"c":"C12","v":"فواصل صب حوض السباحة بالبوديوم - Podium Pool Joints","bg":"#F8FAFC"},{"c":"D12","v":"نظام خراطيم حقن إيبوكسي وبولي يوريثان","bg":"#F8FAFC","fg":"#475569"},{"c":"E12","v":"قطر 12 مم","bg":"#F8FAFC","al":"center"},{"c":"F12","v":115,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G12","v":0.05,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H12","v":120.75,"f":"=ROUND(F12*(1+G12), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":80,"f":"='إعدادات المشروع والأسعار'!F23","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"J12","v":9660,"f":"=H12*I12","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"إجمالي أطوال وتكلفة أنظمة الووترستوب وفواصل الصب:","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H13","v":1736.85,"f":"=SUM(H5:H12)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":"","bg":"#DBEAFE","al":"center"},{"c":"J13","v":126957.3,"f":"=SUM(J5:J12)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حساب حجوم السيلانت والباك رور","maxRow":11,"maxCol":11,"colWidths":[8.0,32.0,16.0,16.0,18.0,16.0,16.0,16.0,22.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة حجوم واستهلاك معجون السيلانت وحبال الباك رور الإنشائية (Sealant & Backer Rod Engine)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"حساب الاستهلاك الهندسي الدقيق وفق معايير ASTM C920 ومعهد SWR Institute (نسبة العرض للعمق 2:1 وقطر الفوم 125% من عرض الفاصل)","bg":"#EFF6FF","fg":"#475569","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"وصف الفاصل وموقعه بالمشروع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"عرض الفاصل W (مم)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"عمق السيلانت D (مم)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"قطر الباك رور الموصى به (مم)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي طول الفاصل (م.ط)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"معدل الاستهلاك (لتر/م.ط)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي الحجم النظري (لتر)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"سجق سيلانت 600 مل (شامل 10% هالك)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"فئة عبوة السيلانت (ر.س)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"إجمالي تكلفة السيلانت (ر.س)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"fg":"#1E293B","al":"center"},{"c":"B5","v":"فواصل بلاط السطح والرووف الخارجي"},{"c":"C5","v":20,"in":true,"al":"center"},{"c":"D5","v":10,"in":true,"al":"center"},{"c":"E5","v":"Ø25 مم","al":"center"},{"c":"F5","v":340,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":0.2,"f":"=(C5*D5)/1000","al":"center","nf":"0.000"},{"c":"H5","v":68,"f":"=ROUND(G5*F5, 2)","al":"center","nf":"#,##0.00"},{"c":"I5","v":125,"f":"=ROUNDUP(H5/0.600*1.10, 0)","fg":"#166534","b":true,"al":"center","nf":"#,##0"},{"c":"J5","v":44,"f":"='إعدادات المشروع والأسعار'!F26","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"K5","v":5500,"f":"=I5*J5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"فواصل كيرتن وول الواجهات الزجاجية","bg":"#F8FAFC"},{"c":"C6","v":25,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D6","v":12,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"E6","v":"Ø35 مم","bg":"#F8FAFC","al":"center"},{"c":"F6","v":480,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":0.3,"f":"=(C6*D6)/1000","bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"H6","v":144,"f":"=ROUND(G6*F6, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I6","v":264,"f":"=ROUNDUP(H6/0.600*1.10, 0)","bg":"#F8FAFC","fg":"#166534","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":44,"f":"='إعدادات المشروع والأسعار'!F26","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"K6","v":11616,"f":"=I6*J6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"fg":"#1E293B","al":"center"},{"c":"B7","v":"فواصل أرضيات وممرات البوديوم المعمارية"},{"c":"C7","v":25,"in":true,"al":"center"},{"c":"D7","v":12,"in":true,"al":"center"},{"c":"E7","v":"Ø35 مم","al":"center"},{"c":"F7","v":290,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":0.3,"f":"=(C7*D7)/1000","al":"center","nf":"0.000"},{"c":"H7","v":87,"f":"=ROUND(G7*F7, 2)","al":"center","nf":"#,##0.00"},{"c":"I7","v":160,"f":"=ROUNDUP(H7/0.600*1.10, 0)","fg":"#166534","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":44,"f":"='إعدادات المشروع والأسعار'!F26","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"K7","v":7040,"f":"=I7*J7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"فواصل أرضيات مواقف السيارات ورامبات الدخول","bg":"#F8FAFC"},{"c":"C8","v":30,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D8","v":15,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"E8","v":"Ø40 مم","bg":"#F8FAFC","al":"center"},{"c":"F8","v":220,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":0.45,"f":"=(C8*D8)/1000","bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"H8","v":99,"f":"=ROUND(G8*F8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I8","v":182,"f":"=ROUNDUP(H8/0.600*1.10, 0)","bg":"#F8FAFC","fg":"#166534","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":44,"f":"='إعدادات المشروع والأسعار'!F26","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"K8","v":8008,"f":"=I8*J8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"fg":"#1E293B","al":"center"},{"c":"B9","v":"فواصل محيط حوض السباحة والمناطق الرطبة"},{"c":"C9","v":15,"in":true,"al":"center"},{"c":"D9","v":10,"in":true,"al":"center"},{"c":"E9","v":"Ø20 مم","al":"center"},{"c":"F9","v":160,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":0.15,"f":"=(C9*D9)/1000","al":"center","nf":"0.000"},{"c":"H9","v":24,"f":"=ROUND(G9*F9, 2)","al":"center","nf":"#,##0.00"},{"c":"I9","v":44,"f":"=ROUNDUP(H9/0.600*1.10, 0)","fg":"#166534","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":44,"f":"='إعدادات المشروع والأسعار'!F26","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"K9","v":1936,"f":"=I9*J9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"فواصل التمدد الإنشائية الرئيسية بالحوائط","bg":"#F8FAFC"},{"c":"C10","v":50,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D10","v":15,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"E10","v":"Ø60 مم","bg":"#F8FAFC","al":"center"},{"c":"F10","v":185,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":0.75,"f":"=(C10*D10)/1000","bg":"#F8FAFC","al":"center","nf":"0.000"},{"c":"H10","v":138.75,"f":"=ROUND(G10*F10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"I10","v":255,"f":"=ROUNDUP(H10/0.600*1.10, 0)","bg":"#F8FAFC","fg":"#166534","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":44,"f":"='إعدادات المشروع والأسعار'!F26","bg":"#F8FAFC","fg":"#1E3A8A","al":"center","nf":"#,##0.00"},{"c":"K10","v":11220,"f":"=I10*J10","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي استهلاك السيلانت وحبال الفوم للمشروع:","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F11","v":1675,"f":"=SUM(F5:F10)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"","bg":"#DBEAFE","al":"center"},{"c":"H11","v":560.75,"f":"=SUM(H5:H10)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":1030,"f":"=SUM(I5:I10)","bg":"#DBEAFE","fg":"#166534","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":"","bg":"#DBEAFE","al":"center"},{"c":"K11","v":45320,"f":"=SUM(K5:K10)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"ملخص المقايسة والتكلفة","maxRow":23,"maxCol":5,"colWidths":[8.0,42.0,18.0,14.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"الملخص التنفيذي لمقايسة وتكاليف أنظمة فواصل التمدد والعزل المائي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"لوحة قيادة مجمعة لكافة فصول المقايسة، التكاليف المباشرة، هوامش الإشراف والمقاول، وضريبة القيمة المضافة","bg":"#EFF6FF","fg":"#475569","al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""}]},{"r":4,"h":104.0,"cells":[{"c":"A4","v":"إجمالي أطوال فواصل التمدد","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"B4","v":"إجمالي أطوال الووترستوب","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"C4","v":"عبوات سيلانت البولي يوريثان","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"D4","v":"التكلفة المباشرة الإجمالية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":44.0,"cells":[{"c":"A5","v":2280,"f":"='حصر فواصل التمدد المعمارية'!G15","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"B5","v":1736.85,"f":"='حصر الووترستوب وفواصل الصب'!H13","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C5","v":1030,"f":"='حساب حجوم السيلانت والباك رور'!I11","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"D5","v":987002.3,"f":"=E15","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"م.ط فواصل معمارية","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"B6","v":"م.ط ووترستوب منشآت","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"C6","v":"سجق 600 مل (شامل الهالك)","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"D6","v":"ريال سعودي (تكلفة البنود)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول تفقيط وتجميع تكاليف بنود مقايسة فواصل التمدد والعزل","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"بند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان وتوصيف قسم المقايسة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الكمية الإجمالية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"إجمالي القيمة (ر.س)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"أنظمة فواصل التمدد المعمارية للأرضيات والحوائط والواجهات","bg":"#F8FAFC"},{"c":"C10","v":2280,"f":"='حصر فواصل التمدد المعمارية'!G15","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D10","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E10","v":708125,"f":"='حصر فواصل التمدد المعمارية'!I15","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"2","fg":"#1E293B","al":"center"},{"c":"B11","v":"أنظمة حواجز الحريق 2 ساعة للفواصل الإنشائية (UL 2-Hour)"},{"c":"C11","v":340,"f":"='حصر فواصل التمدد المعمارية'!G13","al":"center","nf":"#,##0.00"},{"c":"D11","v":"م.ط","al":"center"},{"c":"E11","v":81600,"f":"='حصر فواصل التمدد المعمارية'!I13","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"أنظمة شرائح الووترستوب وفواصل الصب تحت الأرض","bg":"#F8FAFC"},{"c":"C12","v":1736.85,"f":"='حصر الووترستوب وفواصل الصب'!H13","bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"D12","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E12","v":126957.3,"f":"='حصر الووترستوب وفواصل الصب'!J13","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"4","fg":"#1E293B","al":"center"},{"c":"B13","v":"معجون سيلانت بولي يوريثان وحبال الباك رور الإنشائية"},{"c":"C13","v":1030,"f":"='حساب حجوم السيلانت والباك رور'!I11","al":"center","nf":"#,##0.00"},{"c":"D13","v":"سجق 600 مل","al":"center"},{"c":"E13","v":45320,"f":"='حساب حجوم السيلانت والباك رور'!K11","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"5","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"اختبارات تسريب المياه الهيدروستاتيكية والتوثيق الحقلي المعتمد","bg":"#F8FAFC"},{"c":"C14","v":1,"in":true,"bg":"#F8FAFC","al":"center"},{"c":"D14","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E14","v":25000,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"إجمالي التكلفة المباشرة للأعمال (Total Direct Cost):","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E15","v":987002.3,"f":"=SUM(E10:E14)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"المصاريف الإدارية والعمومية وأرباح المقاول (Overheads & Profit 12%):","fg":"#475569","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E16","v":118440.28,"f":"=ROUND(E15*0.12, 2)","fg":"#475569","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"صافي قيمة المقايسة قبل ضريبة القيمة المضافة (Subtotal):","bg":"#F8FAFC","fg":"#1E293B","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E17","v":1105442.58,"f":"=E15+E16","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"ضريبة القيمة المضافة (VAT 15%):","fg":"#475569","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E18","v":165816.39,"f":"=ROUND(E17*0.15, 2)","fg":"#475569","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":46.0,"cells":[{"c":"A19","v":"الإجمالي الكلي النهائي شامل ضريبة القيمة المضافة (Grand Total):","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E19","v":1271258.97,"f":"=E17+E18","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"اعتمادات وتواقيع مسؤولي المشروع والمكتب الفني","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":128.0,"cells":[{"c":"A22","v":"إعداد مهندس حصر الكميات والمكتب الفني","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B22","v":"مراجعة مدير إدارة العقود والتكاليف","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true},{"c":"D22","v":"تدقيق واعتماد المهندس الاستشاري المشرف","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center","cs":2},{"skip":true}]},{"r":23,"h":128.0,"cells":[{"c":"A23","v":"الاسم:\nالتوقيع:\nالتاريخ:\nالختم:","fg":"#475569"},{"c":"B23","v":"الاسم:\nالتوقيع:\nالتاريخ:\nالختم:","fg":"#475569","cs":2},{"skip":true},{"c":"D23","v":"الاسم:\nالتوقيع:\nالتاريخ:\nالختم:","fg":"#475569","cs":2},{"skip":true}]}]}]}