{"slug":"plumbing-water-supply-and-drainage-piping-qto-and-boq-sheet","sheets":[{"name":"حصر_تغذية_المياه_PPR_والخزانات","maxRow":18,"maxCol":12,"colWidths":[14.0,58.0,12.0,16.0,13.0,13.0,13.0,17.0,18.0,16.0,13.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وحساب كميات أعمال السباكة وتغذية المياه الحرارية (PPR PN20) وحساب سعة الخزانات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"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":"نموذج تشغيلي للمكتب الفني ومهندسي الميكانيكا (MEP) لحصر مواسير التغذية والقطع والمحابس وحساب سعة الخزان الأرضي والعلوي وفق IPC / SBC 701","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":12},{"skip":true},{"skip":true},{"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":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: ثوابت تصميم الخزانات ومعدلات هالك مواسير البولي بروبيلين (PPR) والقطع (الخلايا الصفراء قابلة للتعديل)","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"معدل استهلاك الفرد اليومي للمياه (لتر/فرد/يوم)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":"إجمالي عدد السكان / شاغلي المبنى (فرد)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H5","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I5","v":"عدد أيام التخزين الاحتياطي بالخزان الأرضي","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"L5","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"سعة الخزان الأرضي المطلوبة (م³)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":42.5,"f":"=ROUND((D5*H5*L5)/1000,1)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"طول عود مواسير التغذية PPR القياسي (م.ط/عود)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":"نسبة الهالك التوريدي للمواسير (5%)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"L6","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":18.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""},{"c":"L7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"ثانياً: جدول الحصر التفصيلي لشبكات مواسير التغذية الحرارية (PPR PN20) بالبارد والساخن وعدد الأعواد والقطع","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان مواسير وشبكات تغذية المياه (PPR PN20) والمحابس والمضخات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القطر الاسمي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"عدد الحمامات/الوحدات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"طول البارد للوحدة (م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"طول الساخن للوحدة (م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"طول الصواعد والخطوط (م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"إجمالي الطول الصافي (م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"الطول التوريدي بالهالك (م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"عدد الأعواد (عود 4 م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"عدد القطع التقديري (قطعة)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L9","v":"ملاحظات المواصفة والضغط","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"WS-PPR-20","b":true,"al":"center"},{"c":"B10","v":"مواسير فرعية داخلية لتغذية الأجهزة الصحية (PPR PN20 — قطر 20 مم / نصف بوصة)"},{"c":"C10","v":"20 mm","b":true,"al":"center"},{"c":"D10","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":9.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":640,"f":"=ROUND((D10*(E10+F10))+G10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=ROUND(H10*(1+$L$6),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=ROUND(I10/$H$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":544,"f":"=ROUND(H10*0.85,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L10","v":"تغذية المغاسل والشطافات","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"WS-PPR-25","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"مواسير توزيع رئيسية داخل الحمامات والمطابخ (PPR PN20 — قطر 25 مم / 3/4 بوصة)","bg":"#F8FAFC"},{"c":"C11","v":"25 mm","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":445,"f":"=ROUND((D11*(E11+F11))+G11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=ROUND(H11*(1+$L$6),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=ROUND(I11/$H$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":378,"f":"=ROUND(H11*0.85,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L11","v":"ربط السخان والشاور والمطبخ","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"WS-PPR-32","b":true,"al":"center"},{"c":"B12","v":"خطوط تغذية الشقق والصواعد الرأسية من السطح (PPR PN20 UV — قطر 32 مم / 1 بوصة)"},{"c":"C12","v":"32 mm","b":true,"al":"center"},{"c":"D12","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":320,"f":"=ROUND((D12*(E12+F12))+G12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0,"f":"=ROUND(H12*(1+$L$6),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=ROUND(I12/$H$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":272,"f":"=ROUND(H12*0.85,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L12","v":"مغلف بطبقة حماية UV بالسطح","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"WS-PPR-40","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"خطوط الربط الرئيسية وشبكة المضخات (PPR PN20 — قطر 40 مم / 1.25 بوصة)","bg":"#F8FAFC"},{"c":"C13","v":"40 mm","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":140,"f":"=ROUND((D13*(E13+F13))+G13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0,"f":"=ROUND(H13*(1+$L$6),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=ROUND(I13/$H$6,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":119,"f":"=ROUND(H13*0.85,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L13","v":"شبكة التوزيع العلوية بالسطح","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"WS-PPR-50","b":true,"al":"center"},{"c":"B14","v":"خط دفع المياه الرئيسي من الخزان الأرضي للخزانات العلوية (PPR PN20 — قطر 50 مم)"},{"c":"C14","v":"50 mm","b":true,"al":"center"},{"c":"D14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":85,"f":"=ROUND((D14*(E14+F14))+G14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"f":"=ROUND(H14*(1+$L$6),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=ROUND(I14/$H$6,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":72,"f":"=ROUND(H14*0.85,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L14","v":"خط طرد طلمبات الرفع","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"WS-VLV-25","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"محابس دفن كروم ومحابس زاوية وفحص لتغذية الحمامات والمطابخ (Gate & Angle Valves)","bg":"#F8FAFC"},{"c":"C15","v":"25/20 mm","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":160,"f":"=ROUND((D15*(E15+F15))+G15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":160,"f":"=H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":160,"f":"=H15","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L15","v":"محبس دفن رئيسي لكل خط","bg":"#F8FAFC","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"WS-WHR-50","b":true,"al":"center"},{"c":"B16","v":"سخانات مياه كهربائية معزولة مبطنة بالبورسلين مع صمام أمان وعدم رجوع (50 لتر)"},{"c":"C16","v":"50 Liter","b":true,"al":"center"},{"c":"D16","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":1,"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":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":40,"f":"=ROUND((D16*(E16+F16))+G16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":40,"f":"=H16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":40,"f":"=H16","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L16","v":"شامل رداد الأمان والليات","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"WS-PMP-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"مجموعة مضخات رفع وضغط أوتوماتيكية (Booster & Transfer Pump Set — 2x2.0 HP)","bg":"#F8FAFC"},{"c":"C17","v":"2 HP","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":1,"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":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":2,"f":"=ROUND((D17*(E17+F17))+G17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":2,"f":"=H17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K17","v":2,"f":"=H17","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L17","v":"مضخة عاملة + مضخة احتياطية","bg":"#F8FAFC","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B18","v":"إجمالي أطوال مواسير تغذية المياه الحرارية (PPR) وعدد الأعواد والقطع والمحابس","bg":"#E2E8F0","b":true},{"c":"C18","v":"متعدد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D18","v":180,"f":"=SUM(D10:D17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":15.5,"f":"=SUM(E10:E14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":10.5,"f":"=SUM(F10:F14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":590,"f":"=SUM(G10:G14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":1630,"f":"=SUM(H10:H14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0,"f":"=SUM(I10:I14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=SUM(J10:J14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K18","v":1385,"f":"=SUM(K10:K14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"L18","v":"اختبار 15 بار","bg":"#E2E8F0","b":true,"al":"center"}]}]},{"name":"حصر_مواسير_الصرف_uPVC_والأجهزة","maxRow":16,"maxCol":10,"colWidths":[14.0,58.0,13.0,12.0,16.0,13.0,18.0,13.0,16.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر كميات مواسير الصرف الصحي والتهوية والمطر (uPVC Class 4) وغرف التفتيش والأجهزة الصحية","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":"حساب أطوال وأعواد مواسير الصرف الداخلي والمدفون (50مم، 75مم، 110مم، 160مم) والصفايات وغرف التفتيش والأطقم الصحية","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":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":"طول عود مواسير الصرف uPVC القياسي (م.ط/عود):","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E4","v":"نسبة الهالك في مواسير الصرف:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G4","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"H4","v":"الميل القياسي لمواسير الصرف الأفقي:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"J4","v":0.015,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":5,"h":18.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""},{"c":"I5","v":""},{"c":"J5","v":""}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"جدول حصر مواسير الصرف الصحي (uPVC) والصفايات وغرف التفتيش والأجهزة الصحية","bg":"#1E3A5F","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":7,"h":52.0,"cells":[{"c":"A7","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"بيان مواسير الصرف الصحي (uPVC) والصفايات والأطقم الصحية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"القطر / المقاس","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"عدد الوحدات / الأعمدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية للوحدة الواحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"إجمالي الكمية الصافية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"الكمية التوريدية بالهالك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"عدد الأعواد (عود 6 م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"ملاحظات التركيب والاختبار","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"DR-PVC-50","b":true,"al":"center"},{"c":"B8","v":"مواسير صرف فرعية للمغاسل والأحواض (uPVC Class 4 — قطر 50 مم / 2 بوصة)"},{"c":"C8","v":"50 mm","b":true,"al":"center"},{"c":"D8","v":"م.ط","b":true,"al":"center"},{"c":"E8","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":3.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":152,"f":"=ROUND(E8*F8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0,"f":"=ROUND(G8*(1+$G$4),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0,"f":"=ROUND(H8/$D$4,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":"اختبار غمر بميل 1.5%","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"DR-PVC-75","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"مواسير صرف أرضيات الحمامات والمطابخ إلى الصفاية (uPVC Class 4 — قطر 75 مم / 3 بوصة)","bg":"#F8FAFC"},{"c":"C9","v":"75 mm","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E9","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":180,"f":"=ROUND(E9*F9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"f":"=ROUND(G9*(1+$G$4),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0,"f":"=ROUND(H9/$D$4,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":"اختبار غمر بميل 1.5%","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"DR-PVC-110","b":true,"al":"center"},{"c":"B10","v":"أعمدة صرف العمل والتهوية وصرف المراحيض والمطر (uPVC Class 4 — قطر 110 مم / 4 بوصة)"},{"c":"C10","v":"110 mm","b":true,"al":"center"},{"c":"D10","v":"م.ط","b":true,"al":"center"},{"c":"E10","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":364,"f":"=ROUND(E10*F10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"f":"=ROUND(G10*(1+$G$4),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=ROUND(H10/$D$4,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":"اختبار غمر بميل 1.5%","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"DR-PVC-160","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"خطوط الصرف الأرضية الرئيسية المدفونة بين غرف التفتيش (uPVC Class 5 — قطر 160 مم / 6 بوصة)","bg":"#F8FAFC"},{"c":"C11","v":"160 mm","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":145,"f":"=ROUND(E11*F11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=ROUND(G11*(1+$G$4),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=ROUND(H11/$D$4,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":"اختبار غمر بميل 1.5%","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"DR-TRP-15","b":true,"al":"center"},{"c":"B12","v":"صفايات أرضية (بيبة) متعددة المداخل 15×15 سم بغطاء ستانلس ستيل + سيفون جاليتراب"},{"c":"C12","v":"15x15 cm","b":true,"al":"center"},{"c":"D12","v":"عدد","b":true,"al":"center"},{"c":"E12","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":60,"f":"=ROUND(E12*F12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":60,"f":"=G12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":"شامل التحبيش والإكسسوارات","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"DR-MNH-60","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"غرف تفتيش خرسانية أو بوليمرية (Manholes 60×60 cm) بأغطية حديد زهر الدكتايل (D400)","bg":"#F8FAFC"},{"c":"C13","v":"60x60 cm","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E13","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":12,"f":"=ROUND(E13*F13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":12,"f":"=G13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":"شامل التحبيش والإكسسوارات","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"SN-FIX-01","b":true,"al":"center"},{"c":"B14","v":"أطقم صحية كاملة للحمامات (مرحاض خزفي بصندوق طرد + مغسلة بالخلاط + شطاف + شاور)"},{"c":"C14","v":"طقم كامل","b":true,"al":"center"},{"c":"D14","v":"طقم","b":true,"al":"center"},{"c":"E14","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":40,"f":"=ROUND(E14*F14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":40,"f":"=G14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":"شامل التحبيش والإكسسوارات","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"SN-FIX-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"مجالي مطابخ ستانلس ستيل (2 عين بالصفاية) شاملة خلاط المطبخ الحائطي/الشجرة والسيفون","bg":"#F8FAFC"},{"c":"C15","v":"2 عين","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":"طقم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E15","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":16,"f":"=ROUND(E15*F15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":16,"f":"=G15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":"شامل التحبيش والإكسسوارات","bg":"#F8FAFC","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B16","v":"إجمالي أطوال مواسير الصرف (uPVC) وعدد الأعواد والصفايات وغرف التفتيش والأطقم","bg":"#E2E8F0","b":true},{"c":"C16","v":"متعدد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"D16","v":"م.ط / عدد","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E16","v":203,"f":"=SUM(E8:E15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":44.825,"f":"=AVERAGE(F8:F11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":841,"f":"=SUM(G8:G11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"f":"=SUM(H8:H11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"f":"=SUM(I8:I11)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":"فحص الكرة والغمر","bg":"#E2E8F0","b":true,"al":"center"}]}]},{"name":"مقايسة_السباكة_وملخص_التوريد","maxRow":18,"maxCol":8,"colWidths":[15.0,60.0,14.0,20.0,18.0,20.0,16.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"المقايسة التسعيرية الشاملة لأعمال السباكة وتغذية المياه والصرف الصحي (Plumbing BOQ Summary)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"ربط تلقائي مع شيتات حصر التغذية والصرف (باللون الأخضر) مع احتساب التكلفة الإجمالية وضريبة القيمة المضافة","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":8},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"عملة التسعير في المشروع:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C4","v":"ريال / ج.م","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D4","v":"نسبة ضريبة القيمة المضافة (VAT %):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"F4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G4","v":"إجمالي أعواد PPR + uPVC:","bg":"#F8FAFC","b":true},{"c":"H4","v":0,"f":"=حصر_تغذية_المياه_PPR_والخزانات!J18+حصر_مواسير_الصرف_uPVC_والأجهزة!I16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":5,"h":18.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B6","v":"بيان أعمال السباكة الصحية وشبكات التغذية والصرف والأجهزة والمضخات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"الكمية التوريدية المحصورة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"فئة الوحدة (شامل القطع)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F6","v":"إجمالي تكلفة البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G6","v":"الوزن المالي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H6","v":"ملاحظات المواصفة والاعتماد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"PL-BOQ-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"توريد وتركيب مواسير تغذية بولي بروبيلين حراري (PPR PN20) شاملة القطع واللحام (أقطار 20-50 مم)","bg":"#F8FAFC"},{"c":"C7","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":0,"f":"=حصر_تغذية_المياه_PPR_والخزانات!I18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"f":"=ROUND(D7*E7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0,"f":"=IF($F$16>0,F7/$F$16,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H7","v":"شامل الكيعان والتيهات والقفزان","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"PL-BOQ-02","b":true,"al":"center"},{"c":"B8","v":"توريد وتركيب محابس دفن كروم ومحابس زاوية وفحص وعدم رجوع (أقطار 20-25 مم)"},{"c":"C8","v":"عدد","b":true,"al":"center"},{"c":"D8","v":160,"f":"=حصر_تغذية_المياه_PPR_والخزانات!I15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":13600,"f":"=ROUND(D8*E8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"f":"=IF($F$16>0,F8/$F$16,0)","al":"center","nf":"0.0%"},{"c":"H8","v":"نحاس قياسي مع اختبار الضغط","al":"center"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"PL-BOQ-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"توريد وتركيب سخانات مياه كهربائية سعة 50 لتر شاملة شيك بلف والليات المرنة","bg":"#F8FAFC"},{"c":"C9","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":40,"f":"=حصر_تغذية_المياه_PPR_والخزانات!I16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":19200,"f":"=ROUND(D9*E9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"f":"=IF($F$16>0,F9/$F$16,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H9","v":"ضمان 5 سنوات على الحلة","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PL-BOQ-04","b":true,"al":"center"},{"c":"B10","v":"توريد وتركيب مجموعة مضخات رفع وضغط أوتوماتيكية (Booster & Transfer Pumps 2x2 HP)"},{"c":"C10","v":"مجموعة","b":true,"al":"center"},{"c":"D10","v":2,"f":"=حصر_تغذية_المياه_PPR_والخزانات!I17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":6500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":13000,"f":"=ROUND(D10*E10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"f":"=IF($F$16>0,F10/$F$16,0)","al":"center","nf":"0.0%"},{"c":"H10","v":"شامل لوحة التحكم والبالونة","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"PL-BOQ-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"توريد وتركيب مواسير صرف وتهوية (uPVC Class 4/5) شاملة القطع والجوانات (أقطار 50-160 مم)","bg":"#F8FAFC"},{"c":"C11","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":0,"f":"=حصر_مواسير_الصرف_uPVC_والأجهزة!H16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"f":"=ROUND(D11*E11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"f":"=IF($F$16>0,F11/$F$16,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H11","v":"شامل المشتركات وطبات التسليك","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"PL-BOQ-06","b":true,"al":"center"},{"c":"B12","v":"توريد وتركيب صفايات أرضية (Floor Traps 15×15 cm) بغطاء ستانلس ستيل مع جاليتراب"},{"c":"C12","v":"عدد","b":true,"al":"center"},{"c":"D12","v":60,"f":"=حصر_مواسير_الصرف_uPVC_والأجهزة!H12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":5700,"f":"=ROUND(D12*E12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0,"f":"=IF($F$16>0,F12/$F$16,0)","al":"center","nf":"0.0%"},{"c":"H12","v":"مانعة لارتداد الروائح","al":"center"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"PL-BOQ-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"إنشاء وتوريد غرف تفتيش صرف صحي (Manholes 60×60 cm) بأغطية زهر دكتايل D400","bg":"#F8FAFC"},{"c":"C13","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":12,"f":"=حصر_مواسير_الصرف_uPVC_والأجهزة!H13","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":11400,"f":"=ROUND(D13*E13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0,"f":"=IF($F$16>0,F13/$F$16,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H13","v":"شامل البنشنج والعزل الداخلي","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PL-BOQ-08","b":true,"al":"center"},{"c":"B14","v":"توريد وتركيب أطقم حمامات صحية كاملة (مرحاض + مغسلة + خلاطات + شاور + إكسسوارات)"},{"c":"C14","v":"طقم","b":true,"al":"center"},{"c":"D14","v":40,"f":"=حصر_مواسير_الصرف_uPVC_والأجهزة!H14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":2150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":86000,"f":"=ROUND(D14*E14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=IF($F$16>0,F14/$F$16,0)","al":"center","nf":"0.0%"},{"c":"H14","v":"خزف فرز أول وخلاطات قلب سيراميك","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"PL-BOQ-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"توريد وتركيب مجالي مطابخ ستانلس ستيل (2 عين) شاملة خلاط المطبخ والسيفون","bg":"#F8FAFC"},{"c":"C15","v":"طقم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":16,"f":"=حصر_مواسير_الصرف_uPVC_والأجهزة!H15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":13120,"f":"=ROUND(D15*E15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=IF($F$16>0,F15/$F$16,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H15","v":"ستانلس ستيل 304 غير قابل للصدأ","bg":"#F8FAFC","al":"center"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"إجمالي تكلفة أعمال ومواد السباكة الصحية قبل الضريبة (Subtotal)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":162020,"f":"=SUM(F7:F15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"f":"=SUM(G7:G15)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"H16","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":24303,"f":"=ROUND(F16*F4,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0.15,"f":"=F4","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"H17","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":18,"h":46.0,"cells":[{"c":"A18","v":"الإجمالي الكلي لمقايسة أعمال السباكة والصرف الصحي شاملاً الضريبة (Grand Total)","bg":"#DBEAFE","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":186323,"f":"=ROUND(F16+F17,2)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":0,"f":"=G16","bg":"#DBEAFE","b":true,"al":"center","nf":"0.0%"},{"c":"H18","v":"شامل الاختبارات والتشغيل","bg":"#DBEAFE","b":true,"al":"center"}]}]}]}