{"slug":"swimming-pool-concrete-waterproofing-mosaic-and-filtration-mep-boq-sheet","sheets":[{"name":"مقايسة حمام السباحة (BOQ)","maxRow":27,"maxCol":9,"colWidths":[14.0,15.0,54.0,10.0,14.0,16.0,13.0,17.0,19.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة إنشاء وعزل وتشطيب وميكانيكا حمامات السباحة (أوفر فلو / إسكيمر) — كود BOQ-MEP-203","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":34.0,"cells":[{"c":"A2","v":"مرجع الكود: ACI 350 (المنشآت المائية) | ANSI/APSP/ICC-1 | BS EN 15288 | شاملة الخرسانة المسلحة والعزل المزدوج والموزاييك وغرفة الطلمبات","bg":"#0D9488","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الكود المرجعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية (Item Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية الحصرية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر المواد والمعدات (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر المصنعية والتركيب (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الفئة الإجمالية للوحدة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي للبند (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"SWP-CIV-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"ECP 202","bg":"#F8FAFC","al":"center"},{"c":"C5","v":"حفر ميكانيكي لجسم حمام السباحة وخزان الموازنة وغرفة الطلمبات شاملة نزح المياه الجوفية وتطهير القاع","bg":"#F8FAFC"},{"c":"D5","v":"م3","bg":"#F8FAFC","al":"center"},{"c":"E5","v":340,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F5","v":85,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G5","v":95,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H5","v":180,"f":"=F5+G5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":61200,"f":"=E5*H5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"SWP-CIV-02","b":true,"al":"center"},{"c":"B6","v":"ECP 203","al":"center"},{"c":"C6","v":"إحلال تربة زلطية متدرجة مدموكة على طبقات بسمك 30 سم أسفل لبشة المسبح باختبار بروكتور ≥ 95%"},{"c":"D6","v":"م3","al":"center"},{"c":"E6","v":78,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F6","v":320,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G6","v":110,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H6","v":430,"f":"=F6+G6","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":33540,"f":"=E6*H6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"SWP-CIV-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"ACI 350","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"خرسانة عادية للفرشة والنظافة أسفل اللبشة بسمك 10 سم ومحتوى أسمنت 250 كجم/م3 (أسمنت مقاوم للكبريتات)","bg":"#F8FAFC"},{"c":"D7","v":"م3","bg":"#F8FAFC","al":"center"},{"c":"E7","v":26,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F7","v":2100,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G7","v":450,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H7","v":2550,"f":"=F7+G7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":66300,"f":"=E7*H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"SWP-CIV-04","b":true,"al":"center"},{"c":"B8","v":"ACI 350","al":"center"},{"c":"C8","v":"خرسانة مسلحة للبشة وحوائط المسبح وخزان الموازنة ومجرى الأوفر فلو (C35 + إضافات عزل بلوري ونسبة تسليح 160 كجم/م3)"},{"c":"D8","v":"م3","al":"center"},{"c":"E8","v":96,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F8","v":6800,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G8","v":1450,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H8","v":8250,"f":"=F8+G8","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":792000,"f":"=E8*H8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"SWP-CIV-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"ASTM D1190","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"توريد وتركيب شريط مانع التسرب المائي (PVC Waterstop عرض 25 سم ذو انتفاخ مركزي) عند فواصل الصب بين اللبشة والحوائط","bg":"#F8FAFC"},{"c":"D9","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E9","v":76,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F9","v":290,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G9","v":85,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H9","v":375,"f":"=F9+G9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":28500,"f":"=E9*H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"SWP-WTP-06","b":true,"al":"center"},{"c":"B10","v":"BS 8102","al":"center"},{"c":"C10","v":"عزل خارجي للأساسات والحوائط الملامسة للتربة بطبقتين لفائف بيتومين مسلح 4 مم مع ألواح حماية كارتونال 6 مم"},{"c":"D10","v":"م2","al":"center"},{"c":"E10","v":265,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F10","v":310,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G10","v":95,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H10","v":405,"f":"=F10+G10","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":107325,"f":"=E10*H10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"SWP-WTP-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"EN 14891","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"لياسة أسمنتية داخلية (طرطشة وبؤج وأوتار) بمونة غنية مضاف إليها لاتكس SBR وألياف بولي بروبيلين مع عمل رقبة زجاجة","bg":"#F8FAFC"},{"c":"D11","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E11","v":248,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F11","v":165,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G11","v":115,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H11","v":280,"f":"=F11+G11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":69440,"f":"=E11*H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"SWP-WTP-08","b":true,"al":"center"},{"c":"B12","v":"EN 14891","al":"center"},{"c":"C12","v":"عزل مائي أسمنتي مرن مركبين (Two-Component Elastomeric Cementitious Waterproofing) بثلاثة أوجه متعامدة وشبك فايبر جلاس"},{"c":"D12","v":"م2","al":"center"},{"c":"E12","v":248,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F12","v":280,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G12","v":110,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H12","v":390,"f":"=F12+G12","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":96720,"f":"=E12*H12","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"SWP-FIN-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"ISO 13006","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"توريد وتركيب بلاط موزاييك زجاجي/بورسلين 2.5×2.5 سم مقاوم للكلور والأحماض بمادة لصق C2TE-S1 وسقية إيبوكسية RG","bg":"#F8FAFC"},{"c":"D13","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E13","v":215,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F13","v":920,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G13","v":330,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H13","v":1250,"f":"=F13+G13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":268750,"f":"=E13*H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"SWP-FIN-10","b":true,"al":"center"},{"c":"B14","v":"BS EN 13451","al":"center"},{"c":"C14","v":"توريد وتركيب جريلات تغطية مجرى الأوفر فلو (ABS Overflow Grating عرض 25 سم مقاومة للأشعة فوق البنفسجية UV)"},{"c":"D14","v":"م.ط","al":"center"},{"c":"E14","v":56,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F14","v":480,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G14","v":90,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H14","v":570,"f":"=F14+G14","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":31920,"f":"=E14*H14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"SWP-FIN-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"ISO 10545","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"توريد وتركيب حجر حافة المسبح (Pool Coping Stone رخام/بورسلين مانع للانزلاق R11 بسمك 3 سم مع تخشين الحواف)","bg":"#F8FAFC"},{"c":"D15","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E15","v":56,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F15","v":650,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G15","v":180,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H15","v":830,"f":"=F15+G15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":46480,"f":"=E15*H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"SWP-MEP-12","b":true,"al":"center"},{"c":"B16","v":"ANSI/APSP-1","al":"center"},{"c":"C16","v":"توريد وتركيب مجموعة طلمبات تدوير المياه (3 طلمبات 2 عاملة + 1 احتياطي قدرة 3.0 حصان 380V بمصفاة شعر داخلية)"},{"c":"D16","v":"مجموعة","al":"center"},{"c":"E16","v":1,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F16","v":68000,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G16","v":7500,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H16","v":75500,"f":"=F16+G16","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":75500,"f":"=E16*H16","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"SWP-MEP-13","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"NSF/ANSI 50","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"توريد وتركيب مرشحات رملية عالية الكفاءة (2 فلتر رملي Bobbin-Wound Fiberglass قطر 900 مم شاملة الميديا الرملية والزجاجية)","bg":"#F8FAFC"},{"c":"D17","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E17","v":2,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F17","v":34000,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G17","v":4000,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H17","v":38000,"f":"=F17+G17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":76000,"f":"=E17*H17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"SWP-MEP-14","b":true,"al":"center"},{"c":"B18","v":"DIN 8062","al":"center"},{"c":"C18","v":"شبكة مواسير وقطع UPVC Schedule 80 ضغط 16 بار لخطوط السحب والطرد والمكنسة والأوفر فلو مع المحابس الكروية والفراشة"},{"c":"D18","v":"مقطوعية","al":"center"},{"c":"E18","v":1,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F18","v":46000,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G18","v":12000,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H18","v":58000,"f":"=F18+G18","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":58000,"f":"=E18*H18","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"SWP-MEP-15","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"BS EN 13451","bg":"#F8FAFC","al":"center"},{"c":"C19","v":"توريد وتركيب القطع الغاطسة (14 مدفع دفع أرضي Floor Inlets + 2 صفاية قاع رئيسية Anti-Vortex + 2 نقطة مكنسة + محول منسوب)","bg":"#F8FAFC"},{"c":"D19","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E19","v":1,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F19","v":19500,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G19","v":4500,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H19","v":24000,"f":"=F19+G19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":24000,"f":"=E19*H19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"SWP-MEP-16","b":true,"al":"center"},{"c":"B20","v":"IEC 60364-7-702","al":"center"},{"c":"C20","v":"توريد وتركيب كشافات إضاءة غاطسة (8 كشافات LED RGBW قدرة 35W - جهد آمن 12V IP68 مع محولات العزل وجلب التأسيس)"},{"c":"D20","v":"عدد","al":"center"},{"c":"E20","v":8,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F20","v":3600,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G20","v":650,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H20","v":4250,"f":"=F20+G20","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":34000,"f":"=E20*H20","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":"SWP-MEP-17","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"NSF/ANSI 50","bg":"#F8FAFC","al":"center"},{"c":"C21","v":"منظومة التعقيم والمعالجة الآلية (لوحة حقن كلور وحمض أوتوماتيكية بقياس ORP/pH + وحدة تعقيم بالأشعة فوق البنفسجية UV)","bg":"#F8FAFC"},{"c":"D21","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E21","v":1,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F21","v":42000,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G21","v":5500,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H21","v":47500,"f":"=F21+G21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I21","v":47500,"f":"=E21*H21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":72.0,"cells":[{"c":"A22","v":"SWP-MEP-18","b":true,"al":"center"},{"c":"B22","v":"IEC 61439","al":"center"},{"c":"C22","v":"لوحة التحكم والتشغيل الكهربائية لغرفة الطلمبات (IP65 شاملة قواطع الحماية التفاضلية RCD 30mA وتايمر التشغيل الأوتوماتيكي)"},{"c":"D22","v":"عدد","al":"center"},{"c":"E22","v":1,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F22","v":24000,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G22","v":4000,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H22","v":28000,"f":"=F22+G22","b":true,"al":"center","nf":"#,##0.00"},{"c":"I22","v":28000,"f":"=E22*H22","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"SWP-MEP-19","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B23","v":"BS EN 13451","bg":"#F8FAFC","al":"center"},{"c":"C23","v":"توريد وتركيب سلالم صعود ستانلس ستيل AISI 316L (عدد 2 سلم 4 درجات بدرجات مانعة للانزلاق) ومعدات النظافة اليدوية","bg":"#F8FAFC"},{"c":"D23","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E23","v":1,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"F23","v":18500,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"G23","v":2500,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"H23","v":21000,"f":"=F23+G23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I23","v":21000,"f":"=E23*H23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"الإجمالي المباشر لأعمال حمام السباحة (Subtotal Direct Cost)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I24","v":1966175,"f":"=SUM(I5:I23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"احتياطي اختبارات العزل المائي والتشغيل التجريبي والكيماويات الأولية (5%)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I25","v":98308.75,"f":"=I24*0.05","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"ضريبة القيمة المضافة المقررة (VAT 14%)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I26","v":289027.725,"f":"=(I24+I25)*0.14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"الإجمالي الكلي التقديري لمقايسة حمام السباحة (Grand Total EGP)","bg":"#CCFBF1","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I27","v":2353511.475,"f":"=I24+I25+I26","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"الحسابات الهيدروليكية والفلاتر","maxRow":26,"maxCol":7,"colWidths":[13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"النموذج الحسابي لتصميم دورة الترشيح وخزان الموازنة وحصر المساحات (Hydraulic & QTO Engine)","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":34.0,"cells":[{"c":"A2","v":"حساب حجم المياه، معدل التدفق التصميمي (Turnover Rate)، مساحة الفلاتر الرملية، وسعة خزان الموازنة للأوفر فلو","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":104.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"المتغير الهندسي / الباراميتر التصميمي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الرمز","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"القيمة التصميمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المعادلة والمرجع الكودي (ANSI/APSP & DIN 19643)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ملاحظات التحقق الفني","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":1,"bg":"#ECFEFF","al":"center"},{"c":"B5","v":"الطول الصافي الداخلي لحمام السباحة","bg":"#ECFEFF"},{"c":"C5","v":"L","bg":"#ECFEFF","al":"center"},{"c":"D5","v":16,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"E5","v":"متر","bg":"#ECFEFF","al":"center"},{"c":"F5","v":"مدخل تصميمي من المخطط المعماري","bg":"#ECFEFF","al":"center"},{"c":"G5","v":"مسبح نصف أولمبي / نادي صحي","bg":"#ECFEFF","al":"center"}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":2,"bg":"#ECFEFF","al":"center"},{"c":"B6","v":"العرض الصافي الداخلي لحمام السباحة","bg":"#ECFEFF"},{"c":"C6","v":"W","bg":"#ECFEFF","al":"center"},{"c":"D6","v":8,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"E6","v":"متر","bg":"#ECFEFF","al":"center"},{"c":"F6","v":"مدخل تصميمي من المخطط المعماري","bg":"#ECFEFF","al":"center"},{"c":"G6","v":"عرض قياسي لـ 4 حارات سباحة","bg":"#ECFEFF","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"bg":"#ECFEFF","al":"center"},{"c":"B7","v":"العمق الأدنى للمسبح (Shallow End)","bg":"#ECFEFF"},{"c":"C7","v":"D_min","bg":"#ECFEFF","al":"center"},{"c":"D7","v":1.2,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"E7","v":"متر","bg":"#ECFEFF","al":"center"},{"c":"F7","v":"مدخل تصميمي","bg":"#ECFEFF","al":"center"},{"c":"G7","v":"منطقة السباحة الآمنة","bg":"#ECFEFF","al":"center"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":4,"bg":"#ECFEFF","al":"center"},{"c":"B8","v":"العمق الأقصى للمسبح (Deep End)","bg":"#ECFEFF"},{"c":"C8","v":"D_max","bg":"#ECFEFF","al":"center"},{"c":"D8","v":2,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"E8","v":"متر","bg":"#ECFEFF","al":"center"},{"c":"F8","v":"مدخل تصميمي","bg":"#ECFEFF","al":"center"},{"c":"G8","v":"منطقة العمق الكامل","bg":"#ECFEFF","al":"center"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"متوسط العمق المائي التصميمي","bg":"#F8FAFC","b":true},{"c":"C9","v":"D_avg","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":1.6,"f":"=(D7+D8)/2","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":"متر","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F9","v":"D_avg = (D_min + D_max) / 2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G9","v":"يُستخدم لحساب الحجم المائي","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"مساحة المسطح المائي للمسبح (Water Surface Area)","b":true},{"c":"C10","v":"A_pool","b":true,"al":"center"},{"c":"D10","v":128,"f":"=D5*D6","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":"م2","b":true,"al":"center"},{"c":"F10","v":"A_pool = L × W","b":true,"al":"center"},{"c":"G10","v":"تُستخدم لحساب البخر وخزان الموازنة","b":true,"al":"center"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"مساحة الحوائط الداخلية للمسبح","bg":"#F8FAFC","b":true},{"c":"C11","v":"A_walls","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":76.8,"f":"=2*(D5+D6)*D9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F11","v":"A_walls = 2 × (L + W) × D_avg","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G11","v":"لحصر العزل والموزاييك","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"إجمالي المساحة الداخلية للمسبح (قاع + حوائط)","b":true},{"c":"C12","v":"A_total","b":true,"al":"center"},{"c":"D12","v":204.8,"f":"=D10+D11","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":"م2","b":true,"al":"center"},{"c":"F12","v":"A_total = A_pool + A_walls","b":true,"al":"center"},{"c":"G12","v":"مطابق لحصر بند الموزاييك والعزل","b":true,"al":"center"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"الحجم المائي الصافي للمسبح (Pool Water Volume)","bg":"#F8FAFC","b":true},{"c":"C13","v":"V_pool","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":204.8,"f":"=D10*D9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":"م3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F13","v":"V_pool = A_pool × D_avg","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G13","v":"سعة المياه التشغيلية = 204.8 م3","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":128.0,"cells":[{"c":"A14","v":10,"bg":"#ECFEFF","al":"center"},{"c":"B14","v":"زمن دورة التقليب والترشيح الكاملة (Turnover Period)","bg":"#ECFEFF"},{"c":"C14","v":"T_turn","bg":"#ECFEFF","al":"center"},{"c":"D14","v":4,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"E14","v":"ساعة","bg":"#ECFEFF","al":"center"},{"c":"F14","v":"DIN 19643 / ANSI-1 (4 ساعات للأوفر فلو)","bg":"#ECFEFF","al":"center"},{"c":"G14","v":"دورة كاملة كل 4 ساعات","bg":"#ECFEFF","al":"center"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"معدل التدفق التصميمي لطلمبات الترشيح (Flow Rate)","bg":"#F8FAFC","b":true},{"c":"C15","v":"Q_des","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":51.2,"f":"=D13/D14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":"م3/ساعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F15","v":"Q_des = V_pool / T_turn","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G15","v":"تُختار طلمبتان عاملتان كل منهما 26 م3/س","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":128.0,"cells":[{"c":"A16","v":12,"bg":"#ECFEFF","al":"center"},{"c":"B16","v":"سرعة الترشيح التصميمية داخل الفلتر الرملي (Filtration Rate)","bg":"#ECFEFF"},{"c":"C16","v":"v_filt","bg":"#ECFEFF","al":"center"},{"c":"D16","v":40,"in":true,"bg":"#ECFEFF","al":"center","nf":"#,##0.00"},{"c":"E16","v":"م3/س/م2","bg":"#ECFEFF","al":"center"},{"c":"F16","v":"سرعة متوسطة عالية الكفاءة (30 - 50 m3/h/m2)","bg":"#ECFEFF","al":"center"},{"c":"G16","v":"تحقق نقاء بصري عالي للمياه","bg":"#ECFEFF","al":"center"}]},{"r":17,"h":104.0,"cells":[{"c":"A17","v":13,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"المساحة الكلية المطلوبة للفلاتر الرملية","bg":"#F8FAFC","b":true},{"c":"C17","v":"A_filt","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":1.28,"f":"=D15/D16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":"م2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F17","v":"A_filt = Q_des / v_filt","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G17","v":"يتم استخدام 2 فلتر قطر 900 مم (1.27 م2)","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":18,"h":128.0,"cells":[{"c":"A18","v":14,"b":true,"al":"center"},{"c":"B18","v":"الحجم التصميمي لخزان الموازنة (Balance Tank Volume)","b":true},{"c":"C18","v":"V_bal","b":true,"al":"center"},{"c":"D18","v":10.24,"f":"=D10*0.08","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":"م3","b":true,"al":"center"},{"c":"F18","v":"V_bal ≈ 8% من مسطح المياه (إزاحة السباحين + غسيل عكسي)","b":true,"al":"center"},{"c":"G18","v":"خزان موازنة خرساني بسعة 11.0 م3","b":true,"al":"center"}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""}]},{"r":20,"h":28.0,"cells":[{"c":"A20","v":""},{"c":"B20","v":""},{"c":"C20","v":""},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"ملخص التوزيع المالي لأقسام إنشاء وتشطيب وميكانيكا حمام السباحة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G21","v":""}]},{"r":22,"h":72.0,"cells":[{"c":"A22","v":"القسم الهندسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B22","v":"إجمالي التكلفة المباشرة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C22","v":"النسبة المئوية من التكلفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""}]},{"r":23,"h":128.0,"cells":[{"c":"A23","v":"الأعمال المدنية والخرسانة المسلحة (Civil & Concrete)","b":true},{"c":"B23","v":981540,"f":"='مقايسة حمام السباحة (BOQ)'!I5+'مقايسة حمام السباحة (BOQ)'!I6+'مقايسة حمام السباحة (BOQ)'!I7+'مقايسة حمام السباحة (BOQ)'!I8+'مقايسة حمام السباحة (BOQ)'!I9","b":true,"al":"center","nf":"#,##0.00"},{"c":"C23","v":0.499213,"f":"=B23/SUM($B$23:$B$26)","b":true,"al":"center","nf":"0.0%"},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""},{"c":"G23","v":""}]},{"r":24,"h":128.0,"cells":[{"c":"A24","v":"أعمال العزل المائي المزدوج واللياسة (Waterproofing)","b":true},{"c":"B24","v":273485,"f":"='مقايسة حمام السباحة (BOQ)'!I10+'مقايسة حمام السباحة (BOQ)'!I11+'مقايسة حمام السباحة (BOQ)'!I12","b":true,"al":"center","nf":"#,##0.00"},{"c":"C24","v":0.139095,"f":"=B24/SUM($B$23:$B$26)","b":true,"al":"center","nf":"0.0%"},{"c":"D24","v":""},{"c":"E24","v":""},{"c":"F24","v":""},{"c":"G24","v":""}]},{"r":25,"h":128.0,"cells":[{"c":"A25","v":"تشطيبات الموزاييك والجريلات والحجر (Pool Finishes)","b":true},{"c":"B25","v":347150,"f":"='مقايسة حمام السباحة (BOQ)'!I13+'مقايسة حمام السباحة (BOQ)'!I14+'مقايسة حمام السباحة (BOQ)'!I15","b":true,"al":"center","nf":"#,##0.00"},{"c":"C25","v":0.176561,"f":"=B25/SUM($B$23:$B$26)","b":true,"al":"center","nf":"0.0%"},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""}]},{"r":26,"h":128.0,"cells":[{"c":"A26","v":"معدات غرفة الطلمبات والترشيح والتعقيم (MEP System)","b":true},{"c":"B26","v":364000,"f":"=SUM('مقايسة حمام السباحة (BOQ)'!I16:I23)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C26","v":0.185131,"f":"=B26/SUM($B$23:$B$26)","b":true,"al":"center","nf":"0.0%"},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""},{"c":"G26","v":""}]}],"charts":[{"title":"التوزيع المالي لتكلفة إنشاء وتشطيب وميكانيكا حمام السباحة","type":"bar","grouping":"clustered","anchorRow":21,"anchorCol":4,"categories":["الأعمال المدنية والخرسانة المسلحة (Civil & Concrete)","أعمال العزل المائي المزدوج واللياسة (Waterproofing)","تشطيبات الموزاييك والجريلات والحجر (Pool Finishes)","معدات غرفة الطلمبات والترشيح والتعقيم (MEP System)"],"series":[{"name":"إجمالي التكلفة المباشرة (ج.م)","valRef":"'الحسابات الهيدروليكية والفلاتر'!$B$23:$B$26","values":[981540.0,273485.0,347150.0,364000.0],"color":"#2563EB","titleRef":"'الحسابات الهيدروليكية والفلاتر'!$B$22","nf":"#,##0.00"}],"catRef":"'الحسابات الهيدروليكية والفلاتر'!$A$23:$A$26"}]}]}