{"slug":"plumbing-water-supply-and-drainage-piping-fixtures-boq-and-pricing-sheet","sheets":[{"name":"1_مقايسة_وتسعير_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 السباكة وتغذية المياه الحرارية (PPR) والصرف الصحي (uPVC) والأجهزة الصحية (BOQ-MEP-198)","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 الكودي القياسي: كود البناء السعودي للأعمال الصحية SBC 701 | الكود العالمي للسباكة IPC | DIN 8077/8078 — الخلايا الصفراء قابلة للتعديل","bg":"#155E75","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":52.0,"cells":[{"c":"A4","v":"تكلفة مواسير التغذية PPR والصرف uPVC والمحابس","bg":"#ECFEFF","fg":"#155E75","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"تكلفة الأجهزة الصحية والمضخات والخزانات","bg":"#ECFEFF","fg":"#155E75","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"إجمالي أعمال السباكة قبل الضريبة","bg":"#ECFEFF","fg":"#155E75","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"الإجمالي التعاقدي لمقايسة السباكة شاملاً الضريبة","bg":"#ECFEFF","fg":"#155E75","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":78663.75,"f":"=SUM(I9:I12)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":138500,"f":"=SUM(I13:I18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":221507.02,"f":"=I19+I20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":254733.07,"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 بنود شبكات تغذية المياه والصرف الصحي والأجهزة الصحية والمضخات والخزانات","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":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"توصيف بند السباكة وتغذية المياه والصرف الصحي والأجهزة والمواصفة الفنية","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"عدد الأدوار / المناطق","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"الكمية لكل دور / منطقة","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"نسبة الهالك والقطع %","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي الكمية الهندسية","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"فئة الوحدة (توريد وتركيب)","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"إجمالي قيمة البند","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"الوزن المالي %","bg":"#0E7490","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 وتمديد مواسير تغذية مياه باردة وساخنة من البولي بروبيلين الحراري (PPR PN20 SDR6) أقطار 20 إلى 50 مم شاملة القطع واللحام"},{"c":"C9","v":"م.ط","b":true,"al":"center"},{"c":"D9","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":577.5,"f":"=ROUND(D9*E9*(1+F9), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":48,"f":"='3_إعدادات_الأسعار_والمعاملات'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":27720,"f":"=ROUND(G9*H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=IF($I$19>0, I9/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PLM-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"توريد وتركيب محابس الدفن والخدمة والخطوط (محابس دفن PPR + محابس زاوية كروم + محابس بوابة برونز وعدم رجوع على الصواعد)","bg":"#F8FAFC"},{"c":"C10","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":180,"f":"=ROUND(D10*E10*(1+F10), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":100,"f":"='3_إعدادات_الأسعار_والمعاملات'!$F$10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":18000,"f":"=ROUND(G10*H10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=IF($I$19>0, I10/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PLM-03","b":true,"al":"center"},{"c":"B11","v":"توريد وتمديد مواسير صرف صحي داخلي وعمود عمل وصرف (uPVC Class 4 / SN8) أقطار 50، 75، 110، و 160 مم شاملة المشتركات والكيعان"},{"c":"C11","v":"م.ط","b":true,"al":"center"},{"c":"D11","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":446.25,"f":"=ROUND(D11*E11*(1+F11), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":55,"f":"='3_إعدادات_الأسعار_والمعاملات'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":24543.75,"f":"=ROUND(G11*H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=IF($I$19>0, I11/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PLM-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"توريد وتركيب سيفونات الأرضية (Floor Drains 10×10 سم بغطاء ستانلس 304) وجاليتراب وسيفونات مانعة للروائح مع التأسيس","bg":"#F8FAFC"},{"c":"C12","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":70,"f":"=ROUND(D12*E12*(1+F12), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":120,"f":"='3_إعدادات_الأسعار_والمعاملات'!$F$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":8400,"f":"=ROUND(G12*H12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=IF($I$19>0, I12/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"PLM-05","b":true,"al":"center"},{"c":"B13","v":"توريد وتركيب مراحيض خزف صيني معلقة أو أرضية (Water Closets - WC) كاملة بصندوق الطرد المدفون والغطاء الهيدروليكي والشطاف"},{"c":"C13","v":"عدد","b":true,"al":"center"},{"c":"D13","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":40,"f":"=ROUND(D13*E13*(1+F13), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":950,"f":"='3_إعدادات_الأسعار_والمعاملات'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":38000,"f":"=ROUND(G13*H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=IF($I$19>0, I13/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PLM-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"توريد وتركيب أحواض غسيل أيدي خزف صيني وأحواض مطابخ ستانلس ستيل (304) كاملة بالخلاطات وسيفون الصرف والوصلات","bg":"#F8FAFC"},{"c":"C14","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":50,"f":"=ROUND(D14*E14*(1+F14), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":650,"f":"='3_إعدادات_الأسعار_والمعاملات'!$F$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":32500,"f":"=ROUND(G14*H14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF($I$19>0, I14/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"PLM-07","b":true,"al":"center"},{"c":"B15","v":"توريد وتركيب سخانات مياه كهربائية معزولة مبطنة بالبورسلين (سعة 50/80 لتر) شاملة صمام الأمان وعدم الرجوع والوصلات المرنة"},{"c":"C15","v":"عدد","b":true,"al":"center"},{"c":"D15","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":30,"f":"=ROUND(D15*E15*(1+F15), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":480,"f":"='3_إعدادات_الأسعار_والمعاملات'!$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$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"PLM-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"توريد وتركيب مجموعة مضخات رفع وتعزيز ضغط المياه (Booster & Transfer Pump Set - 2 Duty + 1 Standby) بلوحة التحكم VFD","bg":"#F8FAFC"},{"c":"C16","v":"مجموعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":2,"f":"=ROUND(D16*E16*(1+F16), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":16500,"f":"='3_إعدادات_الأسعار_والمعاملات'!$F$16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":33000,"f":"=ROUND(G16*H16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF($I$19>0, I16/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"PLM-09","b":true,"al":"center"},{"c":"B17","v":"توريد وتركيب خزانات مياه علوية معزولة 4 طبقات من البولي إيثيلين الغذائي (سعة 5,000 لتر للخزان) شاملة العوامات والهوايات"},{"c":"C17","v":"عدد","b":true,"al":"center"},{"c":"D17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":4,"f":"=ROUND(D17*E17*(1+F17), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":3250,"f":"='3_إعدادات_الأسعار_والمعاملات'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":13000,"f":"=ROUND(G17*H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF($I$19>0, I17/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"PLM-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"توريد وتنفيذ غرف تفتيش الصرف الخارجية (Manholes 60×60 سم) بالبنشنج الخرساني والأغطية الزهر الدكتايل (Ductile Iron B125/D400)","bg":"#F8FAFC"},{"c":"C18","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":8,"f":"=ROUND(D18*E18*(1+F18), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":950,"f":"='3_إعدادات_الأسعار_والمعاملات'!$F$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":7600,"f":"=ROUND(G18*H18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=IF($I$19>0, I18/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي التكلفة المباشرة لبنود السباكة وتغذية المياه والصرف والأجهزة (Subtotal Plumbing Works)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":217163.75,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"مخصص اختبارات الضغط الهيدروستاتيكي (10 بار) واختبار الغمر والتعقيم بالكلور (Testing & Disinfection 2.0%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":4343.27,"f":"=ROUND(I19*'3_إعدادات_الأسعار_والمعاملات'!$D$5, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"قيمة ضريبة القيمة المضافة المقررة (VAT 15.0%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":33226.05,"f":"=ROUND((I19+I20)*'3_إعدادات_الأسعار_والمعاملات'!$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 التعاقدي لمقايسة أعمال السباكة والصحي شاملاً 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":254733.07,"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_حساب_وحدات_التغذية_والصرف","maxRow":12,"maxCol":10,"colWidths":[14.0,56.0,15.0,16.0,17.0,16.0,17.0,16.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حساب وحدات التغذية المائية (WSFU) ووحدات الصرف الصحي (DFU) وأقطار المواسير (SBC 701 / IPC)","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":"يحسب إجمالي وحدات الأجهزة الصحية لتحديد التدفق التصميمي للمضخات وأقطار الصواعد وأعمدة العمل والصرف","bg":"#155E75","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":38.0,"cells":[{"c":"A4","v":"ثانياً: جدول حصر وحدات التغذية (WSFU) ووحدات الصرف (DFU) للأجهزة الصحية وفق الكود العالمي IPC","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":5,"h":52.0,"cells":[{"c":"A5","v":"كود الجهاز","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان الجهاز الصحي ونوع صمام التشغيل","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"إجمالي العدد بالمبنى","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"وحدات التغذية (WSFU)","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"إجمالي التغذية (Total WSFU)","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"وحدات الصرف (DFU)","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"إجمالي الصرف (Total DFU)","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"قطر ماسورة التغذية (مم)","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"قطر ماسورة الصرف (مم)","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"الضغط الأدنى (bar)","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":46.0,"cells":[{"c":"A6","v":"FIX-WC","b":true,"al":"center"},{"c":"B6","v":"مرحاض خزف صيني بصندوق طرد دفن (Water Closet - Flush Tank)"},{"c":"C6","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":100,"f":"=ROUND(C6*D6, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":160,"f":"=ROUND(C6*F6, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":1.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":46.0,"cells":[{"c":"A7","v":"FIX-LAV","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"حوض غسيل أيدي بالخلاط (Lavatory Basin - Private/Public)","bg":"#F8FAFC"},{"c":"C7","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":40,"f":"=ROUND(C7*D7, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":40,"f":"=ROUND(C7*F7, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":"FIX-SHW","b":true,"al":"center"},{"c":"B8","v":"وحدة دش استحمام بمحبس خلط حراري (Shower Head Mixing Valve)"},{"c":"C8","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":40,"f":"=ROUND(C8*D8, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":40,"f":"=ROUND(C8*F8, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":46.0,"cells":[{"c":"A9","v":"FIX-KSK","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"حوض مطبخ ستانلس ستيل مزدوج بالخلاط (Kitchen Sink)","bg":"#F8FAFC"},{"c":"C9","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":22.5,"f":"=ROUND(C9*D9, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":30,"f":"=ROUND(C9*F9, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":"FIX-WM","b":true,"al":"center"},{"c":"B10","v":"مخرج غسالة ملابس أوتوماتيكية (Automatic Washing Machine)"},{"c":"C10","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":37.5,"f":"=ROUND(C10*D10, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":30,"f":"=ROUND(C10*F10, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":46.0,"cells":[{"c":"A11","v":"FIX-FD","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"سيفون أرضية / بيبة صرف بالحمامات والمطابخ (Floor Drain 100mm)","bg":"#F8FAFC"},{"c":"C11","v":70,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":35,"f":"=ROUND(C11*D11, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":140,"f":"=ROUND(C11*F11, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":46.0,"cells":[{"c":"A12","v":"إجمالي الأجهزة الصحية ووحدات التغذية (WSFU) ووحدات الصرف (DFU) للمبنى","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C12","v":200,"f":"=SUM(C6:C11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":1.666667,"f":"=AVERAGE(D6:D11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":275,"f":"=SUM(E6:E11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":2.166667,"f":"=AVERAGE(F6:F11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":440,"f":"=SUM(G6:G11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":20,"f":"=MAX(H6:H11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":110,"f":"=MAX(I6:I11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":1.4,"f":"=MAX(J6:J11)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_إعدادات_الأسعار_والمعاملات","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 فئات أسعار بنود السباكة (توريد ومصنعية) ومعايير الاختبار (SBC 701 / IPC)","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 التوريد والمصنعية ونسبة الضريبة في الخلايا الصفراء لتحديث جدول المقايسة تلقائياً","bg":"#155E75","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 التسعير القياسية للمشروع","bg":"#F8FAFC","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 ديناميكي مرتبط بجدول المقايسة وضوابط الاستلام","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"نسبة ضريبة القيمة المضافة (VAT %)","bg":"#F8FAFC","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 ديناميكي مرتبط بجدول المقايسة وضوابط الاستلام","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة اختبار الضغط الهيدروستاتيكي والغمر والتعقيم (Testing & Disinfection %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":0.02,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":"معامل ديناميكي مرتبط بجدول المقايسة وضوابط الاستلام","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"ضغط الاختبار الهيدروستاتيكي لمواسير التغذية PPR (Test Pressure bar)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"معامل ديناميكي مرتبط بجدول المقايسة وضوابط الاستلام","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"الميل الهندسي القياسي لمواسير الصرف الأفقي (Standard Drainage Slope %)","bg":"#F8FAFC","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 ديناميكي مرتبط بجدول المقايسة وضوابط الاستلام","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":42.0,"cells":[{"c":"A8","v":"كود البند","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان بند السباكة وتغذية المياه والصرف الصحي والأجهزة","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"تكلفة توريد المواد","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"مصنعية التركيب واللحام","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي فئة البند","bg":"#0E7490","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المرجع الكودي القياسي","bg":"#0E7490","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 مياه حرارية (PPR PN20 SDR6) بالقطع والعزل"},{"c":"C9","v":"م.ط","b":true,"al":"center"},{"c":"D9","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":48,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"DIN 8077/8078 / SBC 701","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"PLM-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"محابس دفن PPR ومحابس زاوية كروم ومحابس بوابة برونز","bg":"#F8FAFC"},{"c":"C10","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":100,"f":"=ROUND(D10+E10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"BS EN 12288 / IPC Ch. 6","bg":"#F8FAFC","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"PLM-03","b":true,"al":"center"},{"c":"B11","v":"مواسير صرف صحي داخلي وعمود عمل (uPVC Class 4 / SN8)"},{"c":"C11","v":"م.ط","b":true,"al":"center"},{"c":"D11","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":17,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":55,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"SASO ISO 3633 / SBC 701","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"PLM-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"سيفونات أرضية (Floor Drains بغطاء ستانلس 304) وجاليتراب","bg":"#F8FAFC"},{"c":"C12","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":120,"f":"=ROUND(D12+E12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"IPC Ch. 7 & 10 / SBC 701","bg":"#F8FAFC","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"PLM-05","b":true,"al":"center"},{"c":"B13","v":"مرحاض خزف صيني كامل بصندوق الطرد المدفون والشطاف"},{"c":"C13","v":"عدد","b":true,"al":"center"},{"c":"D13","v":780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":170,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":950,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"ASME A112.19.2 / SBC 701","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"PLM-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"حوض غسيل أيدي خزف أو حوض مطبخ ستانلس 304 كامل بالخلاط","bg":"#F8FAFC"},{"c":"C14","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":130,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":650,"f":"=ROUND(D14+E14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"BS EN 13310 / IPC Ch. 4","bg":"#F8FAFC","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"PLM-07","b":true,"al":"center"},{"c":"B15","v":"سخان مياه كهربائي معزول (50/80 لتر) بصمام الأمان والوصلات"},{"c":"C15","v":"عدد","b":true,"al":"center"},{"c":"D15","v":390,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":480,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"SASO IEC 60335 / IPC Ch. 5","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"PLM-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"مجموعة مضخات رفع وتعزيز ضغط المياه (Booster Set 2D+1S VFD)","bg":"#F8FAFC"},{"c":"C16","v":"مجموعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":14500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":16500,"f":"=ROUND(D16+E16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"HI Standards / SBC 701","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"PLM-09","b":true,"al":"center"},{"c":"B17","v":"خزان مياه علوي بولي إيثيلين غذائي معزول 4 طبقات (5,000 لتر)"},{"c":"C17","v":"عدد","b":true,"al":"center"},{"c":"D17","v":2800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":3250,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"ASTM D1998 / SBC 701","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"PLM-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"غرفة تفتيش صرف خارجية (60×60 سم) بالبنشنج والغطاء الزهر","bg":"#F8FAFC"},{"c":"C18","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":270,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":950,"f":"=ROUND(D18+E18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"BS EN 124 / SBC 701","bg":"#F8FAFC","al":"center"}]}]}]}