{"slug":"roof-and-substructure-waterproofing-membrane-and-thermal-insulation-boq-sheet","sheets":[{"name":"1_مقايسة_العزل_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 العزل المائي والحراري للأسطح واللبشة والحمامات والخزانات (Waterproofing & Thermal BOQ — BOQ-FIN-230)","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: كود البناء السعودي لترشيد الطاقة SBC 601 & 602 | ASTM D5147 & C578 | الكود المصري للعزل — الخلايا الصفراء قابلة للتعديل","bg":"#0E7490","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 عزل الأساسات واللبشة والبدروم","bg":"#CFFAFE","fg":"#155E75","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"تكلفة العزل المائي والحراري للأسطح","bg":"#CFFAFE","fg":"#155E75","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"تكلفة عزل الحمامات والخزانات والفواصل","bg":"#CFFAFE","fg":"#155E75","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"الإجمالي العام لمقايسة العزل شامل الضريبة","bg":"#CFFAFE","fg":"#155E75","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":78998.4,"f":"=SUM(I9:I10)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":180759,"f":"=SUM(I11:I14)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":65755.8,"f":"=SUM(I15:I18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":385570.39,"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 العزل المائي والحراري للقواعد، اللبشة، الأسطح، دورات المياه، 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":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان وتوصيف نظام العزل المائي / الحراري والمواصفة القياسية","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"عدد الطوابق / النماذج","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"المساحة الهندسية الصافية","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"معامل الركوب والوزرات %","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي الكمية شاملة الركوب","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"سعر الوحدة الشامل","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"إجمالي تكلفة البند","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"الوزن المالي %","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"WTP-01","b":true,"al":"center"},{"c":"B9","v":"عزل مائي للقواعد المسلحة والميدات ورقاب الأعمدة بدهان البيتومين المؤكسد الساخن أو المطاطي البارد (3 أوجه متعامدة)"},{"c":"C9","v":"م2","b":true,"al":"center"},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":920,"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":966,"f":"=ROUND(D9*E9*(1+F9), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":24,"f":"='3_إعدادات_أسعار_العزل'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":23184,"f":"=ROUND(G9*H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=IF($I$19>0, I9/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"WTP-02","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B10","v":"عزل مائي للبشة المسلحة وحوائط البدروم الخرسانية برولات البيتومين المسلح بالبوليستر (سمك 4 مم طبقتين) مع ألواح الحماية الكرتونية","bg":"#ECFEFF"},{"c":"C10","v":"م2","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":775.2,"f":"=ROUND(D10*E10*(1+F10), 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":72,"f":"='3_إعدادات_أسعار_العزل'!$F$10","bg":"#ECFEFF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":55814.4,"f":"=ROUND(G10*H10, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=IF($I$19>0, I10/$I$19, 0)","bg":"#ECFEFF","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"WTP-03","b":true,"al":"center"},{"c":"B11","v":"تنفيذ طبقة خرسانة رغوية خفيفة للميول (Foam Concrete — كثافة 650 كجم/م3 بمتوسط سمك 7 سم) مع لياسة التنعيم ورقبة الزجاجة"},{"c":"C11","v":"م2","b":true,"al":"center"},{"c":"D11","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":988.8,"f":"=ROUND(D11*E11*(1+F11), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":42,"f":"='3_إعدادات_أسعار_العزل'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":41529.6,"f":"=ROUND(G11*H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=IF($I$19>0, I11/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"WTP-04","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B12","v":"عزل مائي للأسطح والتراسات برولات البيتومين المعدل بالبوليستر (APP/SBS 4mm — وزن 180 جم/م2) شامل البرايمر والوزرات","bg":"#ECFEFF"},{"c":"C12","v":"م2","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":1075.2,"f":"=ROUND(D12*E12*(1+F12), 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":62,"f":"='3_إعدادات_أسعار_العزل'!$F$12","bg":"#ECFEFF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":66662.4,"f":"=ROUND(G12*H12, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=IF($I$19>0, I12/$I$19, 0)","bg":"#ECFEFF","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"WTP-05","b":true,"al":"center"},{"c":"B13","v":"عزل حراري للأسطح بألواح البوليسترين المبثوق عالية الكثافة (Extruded Polystyrene XPS — سمك 5 سم كثافة 35 كجم/م3) مع الجيوتكستيل"},{"c":"C13","v":"م2","b":true,"al":"center"},{"c":"D13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":1017.6,"f":"=ROUND(D13*E13*(1+F13), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":45,"f":"='3_إعدادات_أسعار_العزل'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":45792,"f":"=ROUND(G13*H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=IF($I$19>0, I13/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"WTP-06","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B14","v":"نظام العزل المزدوج للأسطح بالبولي يوريثان المرشوش (Spray Polyurethane Foam SPF — سمك 5 سم كثافة 45 كجم/م3) مع دهان الأكريليك","bg":"#ECFEFF"},{"c":"C14","v":"م2","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":357,"f":"=ROUND(D14*E14*(1+F14), 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":75,"f":"='3_إعدادات_أسعار_العزل'!$F$14","bg":"#ECFEFF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":26775,"f":"=ROUND(G14*H14, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF($I$19>0, I14/$I$19, 0)","bg":"#ECFEFF","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"WTP-07","b":true,"al":"center"},{"c":"B15","v":"عزل مائي أسمنتي مرن ذو مركبين (Two-Component Cementitious Coating) لأرضيات وحوائط الحمامات والمطابخ مع شريط الفايبر"},{"c":"C15","v":"م2","b":true,"al":"center"},{"c":"D15","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":414.72,"f":"=ROUND(D15*E15*(1+F15), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":40,"f":"='3_إعدادات_أسعار_العزل'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":16588.8,"f":"=ROUND(G15*H15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=IF($I$19>0, I15/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"WTP-08","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B16","v":"عزل داخلي لخزانات المياه الأرضية والعلوية بدهان إيبوكسي غير سام مخصص لمياه الشرب (Food-Grade Epoxy — 3 أوجه سمك 450 ميكرون)","bg":"#ECFEFF"},{"c":"C16","v":"م2","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D16","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":346.5,"f":"=ROUND(D16*E16*(1+F16), 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":72,"f":"='3_إعدادات_أسعار_العزل'!$F$16","bg":"#ECFEFF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":24948,"f":"=ROUND(G16*H16, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF($I$19>0, I16/$I$19, 0)","bg":"#ECFEFF","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"WTP-09","b":true,"al":"center"},{"c":"B17","v":"عزل مائي بلوري كيميائي متغلغل بالخرسانة (Crystalline Waterproofing Slurry) لحمام السباحة وجورة المصعد مع معالجة الزراجين"},{"c":"C17","v":"م2","b":true,"al":"center"},{"c":"D17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":220.5,"f":"=ROUND(D17*E17*(1+F17), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":60,"f":"='3_إعدادات_أسعار_العزل'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":13230,"f":"=ROUND(G17*H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF($I$19>0, I17/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"WTP-10","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B18","v":"توريد وتركيب شريط مانع تسرب المياه PVC عرض 25 سم (PVC Waterstop) عند فواصل الصب والتمدد في اللبشة وحوائط الخزانات","bg":"#ECFEFF"},{"c":"C18","v":"م.ط","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":199.8,"f":"=ROUND(D18*E18*(1+F18), 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":55,"f":"='3_إعدادات_أسعار_العزل'!$F$18","bg":"#ECFEFF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":10989,"f":"=ROUND(G18*H18, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=IF($I$19>0, I18/$I$19, 0)","bg":"#ECFEFF","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي تكلفة أعمال العزل المائي والحراري المباشرة (Subtotal Direct Waterproofing & Insulation Cost)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":325513.2,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"مخصص اختبارات الغمر بالمياه لمدة 48 ساعة وحماية العزل وشرائط الألومنيوم (Flood Testing & Flashing 3%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":9765.4,"f":"=ROUND(I19*'3_إعدادات_أسعار_العزل'!$D$5, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"ضريبة القيمة المضافة على أعمال التوريد والتنفيذ (VAT 15%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":50291.79,"f":"=ROUND((I19+I20)*'3_إعدادات_أسعار_العزل'!$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 العزل المائي والحراري شامل الضريبة والاختبارات","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":385570.39,"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_تفريد_الرولات_والبرايمر","maxRow":11,"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":"جدول تفريد كميات التوريد: لفات البيتومين (1×10م)، براميل البرايمر، ألواح الفوم الأزرق XPS، ومجموعات العزل الأسمنتي","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":"يحسب صافي الطلبيات الشرائية للمخازن بناءً على المساحات المنفذة وعدد الطبقات ومعدلات التغطية القياسية للمواد","bg":"#0E7490","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 احتياجات المشروع من لفات الممبرين، براميل البرايمر، ألواح العزل الحراري، وشرائح الحماية","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 المادة","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان نظام العزل ومعدل التغطية القياسي للعبوة","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"المساحة الإجمالية (م2)","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"عدد الطبقات المنفذة","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"معدل التغطية / العبوة","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"عدد اللفات / الألواح","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"براميل البرايمر (20 لتر)","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"رولات جيوتكستيل (100م2)","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"إجمالي الوزن التقديري (كجم)","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":48.0,"cells":[{"c":"A6","v":"MAT-SUB","b":true,"al":"center"},{"c":"B6","v":"عزل القواعد والميدات بالبيتومين السائل — برميل 200 كجم (WTP-01)"},{"c":"C6","v":966,"f":"='1_مقايسة_العزل_BOQ'!G9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":13,"f":"=ROUND((C6*D6)/E6, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":14,"f":"=ROUND(C6*0.015, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":0,"f":"=ROUND(C6*0, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":2340,"f":"=ROUND(F6*180, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"MAT-RFT","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B7","v":"رولات بيتومين مسلح 4 مم للبشة والبدروم — لفة 10 م2 صافي 8.8 م2 (WTP-02)","bg":"#ECFEFF"},{"c":"C7","v":775.2,"f":"='1_مقايسة_العزل_BOQ'!G10","bg":"#ECFEFF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":8.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":176,"f":"=ROUND((C7*D7)/E7, 0)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":14,"f":"=ROUND(C7*0.018, 0)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":9,"f":"=ROUND(C7*0.011, 0)","bg":"#ECFEFF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":8448,"f":"=ROUND(F7*48, 0)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":8,"h":48.0,"cells":[{"c":"A8","v":"MAT-ROF","b":true,"al":"center"},{"c":"B8","v":"رولات بيتومين معدل APP 4mm للأسطح — لفة 10 م2 صافي 8.8 م2 (WTP-04)"},{"c":"C8","v":1075.2,"f":"='1_مقايسة_العزل_BOQ'!G12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":8.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":244,"f":"=ROUND((C8*D8)/E8, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":19,"f":"=ROUND(C8*0.018, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":12,"f":"=ROUND(C8*0.011, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":11712,"f":"=ROUND(F8*48, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MAT-XPS","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B9","v":"ألواح عزل حراري بوليسترين مبثوق XPS سمك 5 سم — لوح 0.72 م2 (WTP-05)","bg":"#ECFEFF"},{"c":"C9","v":1017.6,"f":"='1_مقايسة_العزل_BOQ'!G13","bg":"#ECFEFF","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":0.72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1413,"f":"=ROUND((C9*D9)/E9, 0)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":0,"f":"=ROUND(C9*0, 0)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":11,"f":"=ROUND(C9*0.011, 0)","bg":"#ECFEFF","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":1837,"f":"=ROUND(F9*1.3, 0)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"MAT-WET","b":true,"al":"center"},{"c":"B10","v":"مجموعات عزل أسمنتي مرن وبلوري للحمامات والمسبح — طقم 30 كجم (WTP-07 & 09)"},{"c":"C10","v":635.22,"f":"='1_مقايسة_العزل_BOQ'!G15+'1_مقايسة_العزل_BOQ'!G17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":71,"f":"=ROUND((C10*D10)/E10, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":0,"f":"=ROUND(C10*0, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":3,"f":"=ROUND(C10*0.005, 0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":2130,"f":"=ROUND(F10*30, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"إجمالي مساحات العزل وصافي طلبيات اللفات والألواح، براميل البرايمر، الجيوتكستيل، والوزن الكلي","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C11","v":4469.22,"f":"=SUM(C6:C10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":2,"f":"=AVERAGE(D6:D10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":51.264,"f":"=AVERAGE(E6:E10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":1917,"f":"=SUM(F6:F10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":47,"f":"=SUM(G6:G10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":35,"f":"=SUM(H6:H10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":26467,"f":"=SUM(I6:I10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]}]},{"name":"3_إعدادات_أسعار_العزل","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 لأنظمة العزل المائي والحراري (تكلفة توريد المواد + مصنعية التطبيق والاختبار)","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 المواد أو المصنعية في الخلايا الصفراء لتحديث مقايسة العزل تلقائياً","bg":"#0E7490","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":"#ECFEFF","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 العزل وتفريد المواد","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"نسبة ضريبة القيمة المضافة (VAT %)","bg":"#ECFEFF","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 العزل وتفريد المواد","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة مخصص اختبار الغمر بالماء 48 ساعة وحماية العزل وشرائط الألومنيوم %","bg":"#ECFEFF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":"معامل هندسي ومالي مرتبط بمقايسة العزل وتفريد المواد","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"المساحة الصافية للفة البيتومين الواحدة بعد خصم ركوب اللحامات (م2/لفة)","bg":"#ECFEFF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":8.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"معامل هندسي ومالي مرتبط بمقايسة العزل وتفريد المواد","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"معامل الانتقال الحراري الأقصى المسموح للأسطح وفق SBC 601 (U-Value W/m2.K)","bg":"#ECFEFF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D7","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":"معامل هندسي ومالي مرتبط بمقايسة العزل وتفريد المواد","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان نظام العزل المائي / الحراري","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"تكلفة توريد المواد","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"تكلفة المصنعية والاختبار","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي سعر الوحدة الشامل","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المواصفة الهندسية القياسية","bg":"#155E75","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"WTP-01","b":true,"al":"center"},{"c":"B9","v":"عزل القواعد والميدات بالبيتومين المؤكسد/البارد (3 أوجه)"},{"c":"C9","v":"م2","b":true,"al":"center"},{"c":"D9","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":24,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"ASTM D449 / D41","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"WTP-02","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B10","v":"عزل اللبشة وحوائط البدروم برولات بيتومين 4 مم طبقتين + حماية","bg":"#ECFEFF"},{"c":"C10","v":"م2","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D10","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":72,"f":"=ROUND(D10+E10, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"ASTM D5147 2-Ply","bg":"#ECFEFF","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"WTP-03","b":true,"al":"center"},{"c":"B11","v":"خرسانة رغوية خفيفة للميول (Foam Concrete) باللياسة"},{"c":"C11","v":"م2","b":true,"al":"center"},{"c":"D11","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":42,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"ASTM C869 Foam Screed","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"WTP-04","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B12","v":"عزل مائي للأسطح برولات البيتومين المعدل (APP/SBS 4mm) طبقتين","bg":"#ECFEFF"},{"c":"C12","v":"م2","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D12","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":62,"f":"=ROUND(D12+E12, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"ASTM D6222 / SBC","bg":"#ECFEFF","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"WTP-05","b":true,"al":"center"},{"c":"B13","v":"عزل حراري للأسطح بألواح الفوم الأزرق XPS سمك 5 سم + جيوتكستيل"},{"c":"C13","v":"م2","b":true,"al":"center"},{"c":"D13","v":34,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":45,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"ASTM C578 / SBC 601","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"WTP-06","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B14","v":"نظام العزل المزدوج بالبولي يوريثان المرشوش (SPF 5cm) + أكريليك","bg":"#ECFEFF"},{"c":"C14","v":"م2","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D14","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":23,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":75,"f":"=ROUND(D14+E14, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"ASTM C1029 Spray Foam","bg":"#ECFEFF","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"WTP-07","b":true,"al":"center"},{"c":"B15","v":"عزل مائي أسمنتي مرن ذو مركبين للحمامات والمطابخ"},{"c":"C15","v":"م2","b":true,"al":"center"},{"c":"D15","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":40,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"BS EN 14891 Wet Areas","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"WTP-08","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B16","v":"عزل خزانات المياه بدهان إيبوكسي غير سام (Food-Grade Epoxy)","bg":"#ECFEFF"},{"c":"C16","v":"م2","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D16","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":72,"f":"=ROUND(D16+E16, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"AWWA C210 Potable","bg":"#ECFEFF","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"WTP-09","b":true,"al":"center"},{"c":"B17","v":"عزل بلوري كيميائي متغلغل للمسابح وجور المصاعد"},{"c":"C17","v":"م2","b":true,"al":"center"},{"c":"D17","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":60,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"ACI 212.3R Crystalline","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"WTP-10","bg":"#ECFEFF","b":true,"al":"center"},{"c":"B18","v":"شريط مانع تسرب المياه PVC عرض 25 سم لفواصل الصب والتمدد","bg":"#ECFEFF"},{"c":"C18","v":"م.ط","bg":"#ECFEFF","b":true,"al":"center"},{"c":"D18","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":55,"f":"=ROUND(D18+E18, 2)","bg":"#ECFEFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"CRD-C 572 PVC Waterstop","bg":"#ECFEFF","al":"center"}]}]}]}