{"slug":"building-plumbing-water-supply-ppr-and-upvc-drainage-piping-boq-sheet","sheets":[{"name":"1_مقايسة_السباكة_BOQ","maxRow":22,"maxCol":10,"colWidths":[14.0,62.0,13.0,15.0,16.0,15.0,17.0,18.0,19.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وتسعير أعمال تأسيس وتشطيب السباكة الصحية وشبكات التغذية (PPR) والصرف (UPVC) والأطقم الصحية (BOQ-MEP-204)","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":"المرجع الهندسي القياسي: الكود العالمي للسباكة IPC | كود البناء السعودي للسباكة SBC 701 & 702 | DIN 8077/8078 (PPR) — الخلايا الصفراء قابلة للتعديل","bg":"#0369A1","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":3,"h":18.0,"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":34.0,"cells":[{"c":"A4","v":"تكلفة شبكات التغذية الحرارية PPR والمضخات","bg":"#E0F2FE","fg":"#0369A1","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"تكلفة شبكات الصرف UPVC وغرف التفتيش","bg":"#E0F2FE","fg":"#0369A1","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"تكلفة تشطيب الأطقم الصحية والسخانات","bg":"#E0F2FE","fg":"#0369A1","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"الإجمالي العام لمقايسة السباكة شامل الضريبة","bg":"#E0F2FE","fg":"#0369A1","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":96650.72,"f":"=SUM(I9:I12)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":68754.24,"f":"=SUM(I13:I15)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":84960,"f":"=SUM(I16:I18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":299436.49,"f":"=I22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"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":38.0,"cells":[{"c":"A7","v":"أولاً: جدول حصر وتسعير أعمال التغذية بالمياه (PPR)، الصرف الصحي والأمطار (UPVC)، والمعدات والأطقم الصحية","bg":"#1E293B","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":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان وتوصيف بنود شبكات التغذية والصرف الصحي والأطقم والمضخات","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"عدد الوحدات / الأدوار","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"الكمية لكل وحدة / دور","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"نسبة القطع والهالك %","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي الكمية شاملة الهالك","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"سعر الوحدة الشامل","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"إجمالي تكلفة البند","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"الوزن المالي %","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PLM-01","b":true,"al":"center"},{"c":"B9","v":"توريد وتركيب مواسير تغذية مياه حرارية بولي بروبيلين (PPR PN20 — أقطار 20 مم إلى 32 مم) للتغذية الداخلية شاملة القطع واللحام"},{"c":"C9","v":"م.ط","b":true,"al":"center"},{"c":"D9","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":1122,"f":"=ROUND(D9*E9*(1+F9), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":30,"f":"='3_إعدادات_أسعار_السباكة'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":33660,"f":"=ROUND(G9*H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=IF($I$19>0, I9/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PLM-02","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B10","v":"توريد وتركيب خطوط تغذية رئيسية وصواعد مياه (PPR PN20 UV-Stabilized — أقطار 40 مم إلى 63 مم) شاملة التحاميل والعزل","bg":"#F0F9FF"},{"c":"C10","v":"م.ط","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D10","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":311.04,"f":"=ROUND(D10*E10*(1+F10), 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":68,"f":"='3_إعدادات_أسعار_السباكة'!$F$10","bg":"#F0F9FF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":21150.72,"f":"=ROUND(G10*H10, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=IF($I$19>0, I10/$I$19, 0)","bg":"#F0F9FF","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PLM-03","b":true,"al":"center"},{"c":"B11","v":"توريد وتركيب محابس دفن كروم ومحابس زاوية وصناديق توزيع فرعية (Zone Control Valves & Angle Valves PN16)"},{"c":"C11","v":"عدد","b":true,"al":"center"},{"c":"D11","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":168,"f":"=ROUND(D11*E11*(1+F11), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":130,"f":"='3_إعدادات_أسعار_السباكة'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":21840,"f":"=ROUND(G11*H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=IF($I$19>0, I11/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PLM-04","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B12","v":"توريد وتركيب مجموعة مضخات رفع وضغط مياه أوتوماتيكية متكاملة (Booster & Transfer Pump Set — 2×2.2 kW + Pressure Vessel)","bg":"#F0F9FF"},{"c":"C12","v":"مجموعة","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":2,"f":"=ROUND(D12*E12*(1+F12), 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":10000,"f":"='3_إعدادات_أسعار_السباكة'!$F$12","bg":"#F0F9FF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":20000,"f":"=ROUND(G12*H12, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=IF($I$19>0, I12/$I$19, 0)","bg":"#F0F9FF","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"PLM-05","b":true,"al":"center"},{"c":"B13","v":"توريد وتركيب مواسير صرف صحي داخلي مدفونة ومعلقة (UPVC Class 4 / PN6 — أقطار 50 مم، 75 مم، و110 مم) بالجوان والغراء"},{"c":"C13","v":"م.ط","b":true,"al":"center"},{"c":"D13","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":62,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":803.52,"f":"=ROUND(D13*E13*(1+F13), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":42,"f":"='3_إعدادات_أسعار_السباكة'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":33747.84,"f":"=ROUND(G13*H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=IF($I$19>0, I13/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PLM-06","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B14","v":"توريد وتركيب أعمدة صرف وتهوية رئيسية وصرف أمطار (UPVC Heavy Duty — أقطار 110 مم و160 مم) شاملة القفيزات والطبات","bg":"#F0F9FF"},{"c":"C14","v":"م.ط","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D14","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":286.2,"f":"=ROUND(D14*E14*(1+F14), 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":72,"f":"='3_إعدادات_أسعار_السباكة'!$F$14","bg":"#F0F9FF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":20606.4,"f":"=ROUND(G14*H14, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF($I$19>0, I14/$I$19, 0)","bg":"#F0F9FF","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"PLM-07","b":true,"al":"center"},{"c":"B15","v":"توريد وتركيب بيبات أرضية (Floor Drains 10×10cm Stainless Cover)، جالي تراب، وغرف تفتيش خارجية (60×60 سم) بالرداد"},{"c":"C15","v":"عدد","b":true,"al":"center"},{"c":"D15","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":72,"f":"=ROUND(D15*E15*(1+F15), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":200,"f":"='3_إعدادات_أسعار_السباكة'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":14400,"f":"=ROUND(G15*H15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=IF($I$19>0, I15/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"PLM-08","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B16","v":"توريد وتركيب مرحاض معلق كامل بصندوق طرد مدفون داخل الحائط (Wall-Hung WC + Concealed Cistern Frame & Dual Flush Plate)","bg":"#F0F9FF"},{"c":"C16","v":"طقم","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D16","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":24,"f":"=ROUND(D16*E16*(1+F16), 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":1600,"f":"='3_إعدادات_أسعار_السباكة'!$F$16","bg":"#F0F9FF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":38400,"f":"=ROUND(G16*H16, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF($I$19>0, I16/$I$19, 0)","bg":"#F0F9FF","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"PLM-09","b":true,"al":"center"},{"c":"B17","v":"توريد وتركيب مغاسل بورسلان وخلاطات مياه ألماني/إيطالي (Basin Mixer, Concealed Shower Mixer & Shattaf Set)"},{"c":"C17","v":"طقم","b":true,"al":"center"},{"c":"D17","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":24,"f":"=ROUND(D17*E17*(1+F17), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":1400,"f":"='3_إعدادات_أسعار_السباكة'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":33600,"f":"=ROUND(G17*H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF($I$19>0, I17/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"PLM-10","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B18","v":"توريد وتركيب سخانات مياه كهربائية معزولة مبطنة بالبورسلان (Electric Water Heaters 50L / 80L) بصمام الأمان والرداد","bg":"#F0F9FF"},{"c":"C18","v":"عدد","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D18","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":24,"f":"=ROUND(D18*E18*(1+F18), 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":540,"f":"='3_إعدادات_أسعار_السباكة'!$F$18","bg":"#F0F9FF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":12960,"f":"=ROUND(G18*H18, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=IF($I$19>0, I18/$I$19, 0)","bg":"#F0F9FF","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي تكلفة أعمال تأسيس وتشطيب السباكة الصحية والتغذية والصرف المباشرة","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":250364.96,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"مخصص اختبارات الضغط الهيدروليكي (15 بار للتغذية) والغسيل والتعقيم بالكلور (Testing & Disinfection 4%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":10014.6,"f":"=ROUND(I19*'3_إعدادات_أسعار_السباكة'!$D$5, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"ضريبة القيمة المضافة على أعمال التوريد والتركيب (VAT 15%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":39056.93,"f":"=ROUND((I19+I20)*'3_إعدادات_أسعار_السباكة'!$D$4, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"الإجمالي العام لمقايسة السباكة الصحية وشبكات التغذية والصرف شامل الضريبة","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":299436.49,"f":"=I19+I20+I21","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":"","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"2_وحدات_التغذية_والصرف_WSFU","maxRow":12,"maxCol":9,"colWidths":[14.0,54.0,15.0,16.0,13.0,13.0,13.0,17.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة وحدات التغذية والصرف القياسية (WSFU & DFU per IPC / SBC 701) وتفريد أعواد المواسير (4م و6م)","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":"يسحب أعداد الأجهزة الصحية وأطوال الشبكات من المقايسة لحساب إجمالي وحدات التغذية والصرف وطلبيات أعواد المواسير","bg":"#0369A1","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":3,"h":18.0,"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":38.0,"cells":[{"c":"A4","v":"ثانياً: جدول حساب أحمال التغذية (WSFU) وأحمال الصرف (DFU) وتفريد أعواد مواسير PPR (4م) وUPVC (6م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":9},{"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":"كود النظام","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان الشبكة أو مجموعة الأجهزة الصحية بالمشروع","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الكمية / الطول الكلي","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"معامل WSFU للوحدة","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"إجمالي وحدات التغذية WSFU","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"معامل DFU للوحدة","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"إجمالي وحدات الصرف DFU","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"طول العود القياسي (م)","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"عدد أعواد المواسير المطلوبة","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"SYS-PPR1","b":true,"al":"center"},{"c":"B6","v":"شبكة مواسير التغذية الحرارية الداخلية PPR أقطار 20-32 مم (طول العود 4.0 م)"},{"c":"C6","v":1122,"f":"='1_مقايسة_السباكة_BOQ'!G9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0,"f":"=ROUND(C6*D6, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0,"f":"=ROUND(C6*F6, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":280,"f":"=IF(H6>1, ROUND(C6/H6, 0), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":7,"h":46.0,"cells":[{"c":"A7","v":"SYS-PPR2","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B7","v":"صواعد وخطوط التغذية الرئيسية PPR أقطار 40-63 مم (طول العود 4.0 م)","bg":"#F0F9FF"},{"c":"C7","v":311.04,"f":"='1_مقايسة_السباكة_BOQ'!G10","bg":"#F0F9FF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":0,"f":"=ROUND(C7*D7, 1)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0,"f":"=ROUND(C7*F7, 1)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":78,"f":"=IF(H7>1, ROUND(C7/H7, 0), 0)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":"SYS-PVC1","b":true,"al":"center"},{"c":"B8","v":"شبكة مواسير الصرف الداخلي UPVC أقطار 50-110 مم (طول العود 6.0 م)"},{"c":"C8","v":803.52,"f":"='1_مقايسة_السباكة_BOQ'!G13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":0,"f":"=ROUND(C8*D8, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"f":"=ROUND(C8*F8, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":134,"f":"=IF(H8>1, ROUND(C8/H8, 0), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"SYS-PVC2","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B9","v":"أعمدة الصرف والتهوية وصرف الأمطار UPVC أقطار 110-160 مم (طول العود 6.0 م)","bg":"#F0F9FF"},{"c":"C9","v":286.2,"f":"='1_مقايسة_السباكة_BOQ'!G14","bg":"#F0F9FF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0,"f":"=ROUND(C9*D9, 1)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"f":"=ROUND(C9*F9, 1)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":48,"f":"=IF(H9>1, ROUND(C9/H9, 0), 0)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":"FIX-WC","b":true,"al":"center"},{"c":"B10","v":"مراحيض معلقة بصندوق طرد مدفون (Wall-Hung WC — WSFU=3.0, DFU=4.0)"},{"c":"C10","v":24,"f":"='1_مقايسة_السباكة_BOQ'!G16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":72,"f":"=ROUND(C10*D10, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":96,"f":"=ROUND(C10*F10, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=IF(H10>1, ROUND(C10/H10, 0), 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"FIX-LAV","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B11","v":"أطقم مغاسل ودش استحمام وبيبات أرضية (Basin + Shower — WSFU=3.5, DFU=3.0)","bg":"#F0F9FF"},{"c":"C11","v":24,"f":"='1_مقايسة_السباكة_BOQ'!G17","bg":"#F0F9FF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":84,"f":"=ROUND(C11*D11, 1)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":72,"f":"=ROUND(C11*F11, 1)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=IF(H11>1, ROUND(C11/H11, 0), 0)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"إجمالي أطوال الشبكات والأجهزة، مجموع وحدات التغذية (WSFU) والصرف (DFU)، وإجمالي أعواد المواسير","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C12","v":2570.76,"f":"=SUM(C6:C11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":3.25,"f":"=AVERAGE(D10:D11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":156,"f":"=SUM(E6:E11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":3.5,"f":"=AVERAGE(F10:F11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":168,"f":"=SUM(G6:G11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":5,"f":"=AVERAGE(H6:H9)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":540,"f":"=SUM(I6:I11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]}]},{"name":"3_إعدادات_أسعار_السباكة","maxRow":18,"maxCol":7,"colWidths":[16.0,58.0,16.0,18.0,13.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات الفئات السعرية لأعمال السباكة الصحية والتغذية والصرف (توريد المواسير والأطقم + مصنعية السباك)","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":"عدّل أسعار توريد المواسير والأطقم أو مصنعية السباك في الخلايا الصفراء لتحديث المقايسة تلقائياً","bg":"#0369A1","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"عملة المقايسة والتسعير","bg":"#F0F9FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"SAR (ريال سعودي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"معامل هندسي ومالي مرتبط بمقايسة السباكة وحاسبة WSFU","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"نسبة ضريبة القيمة المضافة (VAT %)","bg":"#F0F9FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E4","v":"معامل هندسي ومالي مرتبط بمقايسة السباكة وحاسبة WSFU","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة مخصص اختبار الضغط الهيدروليكي (15 بار) والغسيل والتعقيم %","bg":"#F0F9FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":"معامل هندسي ومالي مرتبط بمقايسة السباكة وحاسبة WSFU","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"ضغط الاختبار القياسي لشبكة مواسير التغذية الحرارية PPR قبل اللياسة (بار)","bg":"#F0F9FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"معامل هندسي ومالي مرتبط بمقايسة السباكة وحاسبة WSFU","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"الميل القياسي لمواسير الصرف الصحي الأفقية قطر 110 مم (Slope %)","bg":"#F0F9FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D7","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":"معامل هندسي ومالي مرتبط بمقايسة السباكة وحاسبة WSFU","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان بند السباكة / التغذية / الصرف / الأطقم","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"تكلفة توريد المواد","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"مصنعية السباكة والاختبار","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي سعر الوحدة الشامل","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المواصفة الهندسية القياسية","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"PLM-01","b":true,"al":"center"},{"c":"B9","v":"مواسير تغذية حرارية داخلية PPR PN20 (أقطار 20-32 مم) بالقطع"},{"c":"C9","v":"م.ط","b":true,"al":"center"},{"c":"D9","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":30,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"DIN 8077/8078 PN20","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"PLM-02","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B10","v":"خطوط وصواعد تغذية رئيسية PPR UV (أقطار 40-63 مم) بالتحاميل","bg":"#F0F9FF"},{"c":"C10","v":"م.ط","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D10","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":68,"f":"=ROUND(D10+E10, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"DIN 8077 UV-Stabilized","bg":"#F0F9FF","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"PLM-03","b":true,"al":"center"},{"c":"B11","v":"محابس دفن كروم ومحابس زاوية وصناديق توزيع PN16"},{"c":"C11","v":"عدد","b":true,"al":"center"},{"c":"D11","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":130,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"BS EN 12288 Valves","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"PLM-04","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B12","v":"مجموعة مضخات رفع وضغط مياه أوتوماتيكية (Booster Set)","bg":"#F0F9FF"},{"c":"C12","v":"مجموعة","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D12","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":10000,"f":"=ROUND(D12+E12, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"UL/CE Booster Pump","bg":"#F0F9FF","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"PLM-05","b":true,"al":"center"},{"c":"B13","v":"مواسير صرف صحي داخلي UPVC Class 4 (أقطار 50-110 مم)"},{"c":"C13","v":"م.ط","b":true,"al":"center"},{"c":"D13","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":42,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"SASO / DIN 19534 UPVC","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"PLM-06","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B14","v":"أعمدة صرف وتهوية وأمطار UPVC ثقيل (أقطار 110-160 مم)","bg":"#F0F9FF"},{"c":"C14","v":"م.ط","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D14","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":72,"f":"=ROUND(D14+E14, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"BS EN 1329 Soil Stack","bg":"#F0F9FF","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"PLM-07","b":true,"al":"center"},{"c":"B15","v":"بيبات أرضية ستانلس وجالي تراب وغرف تفتيش بالرداد"},{"c":"C15","v":"عدد","b":true,"al":"center"},{"c":"D15","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":200,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"IPC / SBC 701 Drains","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"PLM-08","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B16","v":"مرحاض معلق كامل بصندوق طرد مدفون داخل الحائط","bg":"#F0F9FF"},{"c":"C16","v":"طقم","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D16","v":1250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":1600,"f":"=ROUND(D16+E16, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"EN 997 Wall-Hung WC","bg":"#F0F9FF","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"PLM-09","b":true,"al":"center"},{"c":"B17","v":"طقم مغسلة بورسلان وخلاطات مياه ودش استحمام وشطاف"},{"c":"C17","v":"طقم","b":true,"al":"center"},{"c":"D17","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":1400,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"SASO Water Efficiency","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"PLM-10","bg":"#F0F9FF","b":true,"al":"center"},{"c":"B18","v":"سخان مياه كهربائي معزول (50/80 لتر) بصمام الأمان والرداد","bg":"#F0F9FF"},{"c":"C18","v":"عدد","bg":"#F0F9FF","b":true,"al":"center"},{"c":"D18","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":540,"f":"=ROUND(D18+E18, 2)","bg":"#F0F9FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"IEC 60335 Water Heater","bg":"#F0F9FF","al":"center"}]}]}]}