{"slug":"waterproofing-and-thermal-insulation-qto-and-boq-calculation-sheet","sheets":[{"name":"حصر_العزل_البيتوميني_والممبرين","maxRow":18,"maxCol":12,"colWidths":[14.0,58.0,12.0,14.0,13.0,15.0,17.0,13.0,16.0,18.0,17.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وحساب كميات العزل البيتوميني السائل ولفائف الممبرين (Bituminous & Torch Membrane QTO)","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 لحساب مسطحات عزل الأساسات واللبشة والأسطح وعدد لفات الممبرين شاملة الركوب والوزرات وبراميل البرايمر","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 ومعدلات استهلاك العزل البيتوميني ولفائف الممبرين (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":"المساحة الهندسية للفة الممبرين (1×10م - م²)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":"المساحة الصافية للفة بعد ركوب 10 سم (م²/لفة)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H5","v":8.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":"ارتفاع الوزرة الرأسية فوق المنسوب (م)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"L5","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"معدل فرد البرايمر البيتوميني (كجم/م²)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"معدل دهان البيتومين المؤكسد السائل وجهين (كجم/م²)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H6","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":"وزن برميل البيتومين / البرايمر القياسي (كجم)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"L6","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"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 حصر مسطحات العزل البيتوميني للأساسات واللبشة والأسطح وعدد لفات الممبرين","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 العنصر الإنشائي / المسطح المعزول (قواعد / لبشة / حوائط / أسطح)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"العدد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الطول (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"العرض (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"الارتفاع / العمق (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"المسطح الصافي (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"طول رقبة الزجاجة (م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"مسطح الوزرة (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"إجمالي المسطح المعزول (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"كمية البرايمر (كجم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L9","v":"عدد لفات الممبرين (لفة)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"WP-BIT-01","b":true,"al":"center"},{"c":"B10","v":"عزل أفقي فوق خرسانة النظافة أسفل لبشة المبنى الرئيسي (طبقتا ممبرين 4 مم)"},{"c":"C10","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":1232,"f":"=ROUND(C10*((D10*E10)+(2*(D10+E10)*F10)),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":200,"f":"=IF(F10=0,ROUND(C10*2*(D10+E10),2),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0,"f":"=ROUND(H10*$L$5,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":1232,"f":"=ROUND(G10+I10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":0,"f":"=ROUND(J10*$D$6,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0,"f":"=ROUND(J10/$H$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"WP-BIT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"عزل جوانب وظهور القواعد المنفصلة والمشتركة بالمبنى الملحق","bg":"#F8FAFC"},{"c":"C11","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":2.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":206.64,"f":"=ROUND(C11*((D11*E11)+(2*(D11+E11)*F11)),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=IF(F11=0,ROUND(C11*2*(D11+E11),2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0,"f":"=ROUND(H11*$L$5,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":206.64,"f":"=ROUND(G11+I11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":0,"f":"=ROUND(J11*$D$6,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0,"f":"=ROUND(J11/$H$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"WP-BIT-03","b":true,"al":"center"},{"c":"B12","v":"عزل جوانب وظهور الميدات والشدادات الأرضية الرابطة (Tie Beams)"},{"c":"C12","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":5.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":312.64,"f":"=ROUND(C12*((D12*E12)+(2*(D12+E12)*F12)),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"f":"=IF(F12=0,ROUND(C12*2*(D12+E12),2),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0,"f":"=ROUND(H12*$L$5,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":312.64,"f":"=ROUND(G12+I12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":0,"f":"=ROUND(J12*$D$6,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":0,"f":"=ROUND(J12/$H$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"WP-BIT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"عزل رقاب الأعمدة والحوائط الخرسانية من ظهر القاعدة حتى منسوب الردم","bg":"#F8FAFC"},{"c":"C13","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":84.96,"f":"=ROUND(C13*((D13*E13)+(2*(D13+E13)*F13)),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0,"f":"=IF(F13=0,ROUND(C13*2*(D13+E13),2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0,"f":"=ROUND(H13*$L$5,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":84.96,"f":"=ROUND(G13+I13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":0,"f":"=ROUND(J13*$D$6,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":0,"f":"=ROUND(J13/$H$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"WP-BIT-05","b":true,"al":"center"},{"c":"B14","v":"عزل الحوائط الساندة الخرسانية للبدروم من الخارج (ممبرين 4 مم + ألواح حماية)"},{"c":"C14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":720,"f":"=ROUND(C14*((D14*E14)+(2*(D14+E14)*F14)),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"f":"=IF(F14=0,ROUND(C14*2*(D14+E14),2),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0,"f":"=ROUND(H14*$L$5,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":720,"f":"=ROUND(G14+I14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":0,"f":"=ROUND(J14*$D$6,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0,"f":"=ROUND(J14/$H$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"WP-BIT-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"عزل السطح الرئيسي للمبنى — الطبقة الأولى (لفائف بيتومين APP سماكة 4 مم)","bg":"#F8FAFC"},{"c":"C15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":27,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":21,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":567,"f":"=ROUND(C15*((D15*E15)+(2*(D15+E15)*F15)),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":96,"f":"=IF(F15=0,ROUND(C15*2*(D15+E15),2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0,"f":"=ROUND(H15*$L$5,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":567,"f":"=ROUND(G15+I15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":0,"f":"=ROUND(J15*$D$6,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":0,"f":"=ROUND(J15/$H$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"WP-BIT-07","b":true,"al":"center"},{"c":"B16","v":"عزل السطح الرئيسي للمبنى — الطبقة الثانية المتعامدة (لفائف بحصوية 4 مم)"},{"c":"C16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":27,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":21,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":567,"f":"=ROUND(C16*((D16*E16)+(2*(D16+E16)*F16)),2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":96,"f":"=IF(F16=0,ROUND(C16*2*(D16+E16),2),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0,"f":"=ROUND(H16*$L$5,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":567,"f":"=ROUND(G16+I16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":0,"f":"=ROUND(J16*$D$6,1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":0,"f":"=ROUND(J16/$H$5,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"WP-BIT-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"عزل سقف الملحق العلوي وبيت الدرج وغرفة المصعد (طبقتان متعامدتان)","bg":"#F8FAFC"},{"c":"C17","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":9.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":228,"f":"=ROUND(C17*((D17*E17)+(2*(D17+E17)*F17)),2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":86,"f":"=IF(F17=0,ROUND(C17*2*(D17+E17),2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0,"f":"=ROUND(H17*$L$5,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":228,"f":"=ROUND(G17+I17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":0,"f":"=ROUND(J17*$D$6,1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":0,"f":"=ROUND(J17/$H$5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B18","v":"إجمالي مسطحات العزل البيتوميني ورقبة الزجاجة وكميات البرايمر ولفات الممبرين","bg":"#E2E8F0","b":true},{"c":"C18","v":81,"f":"=SUM(C10:C17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D18","v":25.3625,"f":"=AVERAGE(D10:D17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":9.5375,"f":"=AVERAGE(E10:E17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0.8,"f":"=AVERAGE(F10:F17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":3918.24,"f":"=SUM(G10:G17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":478,"f":"=SUM(H10:H17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0,"f":"=SUM(I10:I17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":3918.24,"f":"=SUM(J10:J17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":0,"f":"=SUM(K10:K17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":0,"f":"=SUM(L10:L17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]}]},{"name":"العزل_الأسمنتي_والحراري_XPS","maxRow":18,"maxCol":11,"colWidths":[14.0,58.0,12.0,18.0,16.0,13.0,18.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر العزل الأسمنتي الكيميائي للحمامات والخزانات وألواح العزل الحراري وخرسانة الميول (Cementitious & XPS)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"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":"حساب مجموعات العزل الأسمنتي المرن (2-Component) وألواح البوليسترين المبثوق XPS والجيوتكستيل وخرسانة الميول الرغوية","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":11},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: معدلات استهلاك العزل الأسمنتي وأبعاد ألواح الفوم الحراري XPS (الخلايا الصفراء قابلة للتعديل)","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":11},{"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 العزل الأسمنتي وجهين (كجم/م²)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":"وزن مجموعة العزل الأسمنتي القياسية (كجم/Kit)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H5","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":"نسبة الهالك في ألواح الفوم الحراري XPS","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"K5","v":0.03,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"مساحة لوح البوليسترين XPS (1.25×0.60م = م²)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"متوسط سمك خرسانة الميول الرغوية للأسطح (م)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H6","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":"معامل ركوب لفائف الجيوتكستيل والفلتر","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"K6","v":1.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""}]},{"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":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"ثانياً: جدول حصر العزل الأسمنتي للمناطق الرطبة والخزانات والعزل الحراري للأسطح","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":11},{"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 المنطقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان الفراغ المعماري (حمامات / مطابخ / خزانات مياه / أسطح حرارية)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"العدد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"المسطح الأفقي للفرشة (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"محيط الحوائط (م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"ارتفاع الوزرة / الجدار (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"إجمالي المسطح المعزول (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"مجموعات العزل الأسمنتي (Kit)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"ألواح الفوم الحراري XPS (لوح)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"مسطح الجيوتكستيل (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"خرسانة الميول الرغوية (م³)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"WET-01","b":true,"al":"center"},{"c":"B10","v":"حمامات غرف النوم الرئيسية (Master Bathrooms) — عزل أسمنتي مرن + رقبة زجاجة"},{"c":"C10","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":10.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":153.92,"f":"=ROUND(C10*(D10+(E10*F10)),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0,"f":"=IF(F10>0,ROUND((G10*$D$5)/$H$5,0),0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":0,"f":"=IF(F10=0,ROUND((G10*(1+$K$5))/$D$6,0),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":0,"f":"=IF(F10=0,ROUND(G10*$K$6,1),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":0,"f":"=IF(F10=0,ROUND(G10*$H$6,2),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"WET-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"حمامات الضيوف والحمامات المتكررة بالشقق — عزل أسمنتي مرن + شبكة فايبر","bg":"#F8FAFC"},{"c":"C11","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":5.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":9.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":191.04,"f":"=ROUND(C11*(D11+(E11*F11)),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0,"f":"=IF(F11>0,ROUND((G11*$D$5)/$H$5,0),0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":0,"f":"=IF(F11=0,ROUND((G11*(1+$K$5))/$D$6,0),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":0,"f":"=IF(F11=0,ROUND(G11*$K$6,1),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":0,"f":"=IF(F11=0,ROUND(G11*$H$6,2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"WET-03","b":true,"al":"center"},{"c":"B12","v":"المطابخ وغرف الغسيل والمنافع — عزل أسمنتي مرن أسفل السيراميك"},{"c":"C12","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":13.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":230,"f":"=ROUND(C12*(D12+(E12*F12)),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0,"f":"=IF(F12>0,ROUND((G12*$D$5)/$H$5,0),0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":0,"f":"=IF(F12=0,ROUND((G12*(1+$K$5))/$D$6,0),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":0,"f":"=IF(F12=0,ROUND(G12*$K$6,1),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":0,"f":"=IF(F12=0,ROUND(G12*$H$6,2),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"TNK-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"الخزان الأرضي الخرساني لمياه الشرب والحريق — عزل أسمنتي وإيبوكسي لكامل الجدران","bg":"#F8FAFC"},{"c":"C13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":137.6,"f":"=ROUND(C13*(D13+(E13*F13)),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0,"f":"=IF(F13>0,ROUND((G13*$D$5)/$H$5,0),0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":0,"f":"=IF(F13=0,ROUND((G13*(1+$K$5))/$D$6,0),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":0,"f":"=IF(F13=0,ROUND(G13*$K$6,1),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":0,"f":"=IF(F13=0,ROUND(G13*$H$6,2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"TNK-05","b":true,"al":"center"},{"c":"B14","v":"الخزانات العلوية الخرسانية فوق السطح — عزل أسمنتي داخلي شامل السقف والقاع"},{"c":"C14","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":102.4,"f":"=ROUND(C14*(D14+(E14*F14)),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"f":"=IF(F14>0,ROUND((G14*$D$5)/$H$5,0),0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":0,"f":"=IF(F14=0,ROUND((G14*(1+$K$5))/$D$6,0),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":0,"f":"=IF(F14=0,ROUND(G14*$K$6,1),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":0,"f":"=IF(F14=0,ROUND(G14*$H$6,2),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"TNK-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"أحواض الزراعة والنوافير ومجاري تصريف الأمطار — عزل أسمنتي مسلح بالفايبر","bg":"#F8FAFC"},{"c":"C15","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":105.6,"f":"=ROUND(C15*(D15+(E15*F15)),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0,"f":"=IF(F15>0,ROUND((G15*$D$5)/$H$5,0),0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":0,"f":"=IF(F15=0,ROUND((G15*(1+$K$5))/$D$6,0),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":0,"f":"=IF(F15=0,ROUND(G15*$K$6,1),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":0,"f":"=IF(F15=0,ROUND(G15*$H$6,2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"THM-07","b":true,"al":"center"},{"c":"B16","v":"النظام الحراري للسطح الرئيسي (فوم أزرق XPS سمك 5 سم + جيوتكستيل + خرسانة ميول)"},{"c":"C16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":567,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":96,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":567,"f":"=ROUND(C16*(D16+(E16*F16)),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0,"f":"=IF(F16>0,ROUND((G16*$D$5)/$H$5,0),0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":0,"f":"=IF(F16=0,ROUND((G16*(1+$K$5))/$D$6,0),0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":0,"f":"=IF(F16=0,ROUND(G16*$K$6,1),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":0,"f":"=IF(F16=0,ROUND(G16*$H$6,2),0)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"THM-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"النظام الحراري لسقف الملحق العلوي (فوم أزرق XPS سمك 5 سم + جيوتكستيل + ميول)","bg":"#F8FAFC"},{"c":"C17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":114,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":43,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":114,"f":"=ROUND(C17*(D17+(E17*F17)),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0,"f":"=IF(F17>0,ROUND((G17*$D$5)/$H$5,0),0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I17","v":0,"f":"=IF(F17=0,ROUND((G17*(1+$K$5))/$D$6,0),0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J17","v":0,"f":"=IF(F17=0,ROUND(G17*$K$6,1),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":0,"f":"=IF(F17=0,ROUND(G17*$H$6,2),0)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B18","v":"إجمالي مسطحات ومواد العزل الأسمنتي الكيميائي وألواح العزل الحراري وخرسانة الميول","bg":"#E2E8F0","b":true},{"c":"C18","v":67,"f":"=SUM(C10:C17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D18","v":775.7,"f":"=SUM(D10:D17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":228.1,"f":"=SUM(E10:E17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0.88125,"f":"=AVERAGE(F10:F17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":1601.56,"f":"=SUM(G10:G17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":0,"f":"=SUM(H10:H17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I18","v":0,"f":"=SUM(I10:I17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J18","v":0,"f":"=SUM(J10:J17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":0,"f":"=SUM(K10:K17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"مقايسة_العزل_وملخص_التوريد","maxRow":17,"maxCol":8,"colWidths":[15.0,60.0,15.0,20.0,18.0,20.0,16.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"المقايسة التسعيرية لأعمال العزل المائي والحراري وجدول طلبات التوريد للموقع (Waterproofing BOQ)","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 الحصر الهندسي (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":"عدد براميل البرايمر المطلوبة:","bg":"#F8FAFC","b":true},{"c":"H4","v":0,"f":"=ROUND(حصر_العزل_البيتوميني_والممبرين!K18/حصر_العزل_البيتوميني_والممبرين!L6,0)","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 ومواد العزل المائي والحراري وحماية العزل وخرسانة الميول","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"الكمية المحصورة من الشيتات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"فئة الوحدة (سعر البند)","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 التوريد والتنفيذ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":40.0,"cells":[{"c":"A7","v":"WP-BOQ-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"توريد ودهان برايمر بيتوميني تأسيسي للأساسات والأسطح بمعدل 0.30 كجم/م²","bg":"#F8FAFC"},{"c":"C7","v":"كجم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":0,"f":"=حصر_العزل_البيتوميني_والممبرين!K18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":8.5,"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$15>0,F7/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H7","v":"يعادل براميل 180 كجم","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"WP-BOQ-02","b":true,"al":"center"},{"c":"B8","v":"توريد وتركيب لفائف عزل بيتوميني مسلح بالبوليستر (Membrane 4mm) باللهب شاملة الركوب"},{"c":"C8","v":"لفة 10م²","b":true,"al":"center"},{"c":"D8","v":0,"f":"=حصر_العزل_البيتوميني_والممبرين!L18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0,"f":"=ROUND(D8*E8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"f":"=IF($F$15>0,F8/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H8","v":"شامل ركوب 10 سم والوزرة","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"WP-BOQ-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"تنفيذ مونة رقبة الزجاجة (Chamfer 5x5 cm) بمونة أسمنتية غير قابلة للانكماش مع أديبوند","bg":"#F8FAFC"},{"c":"C9","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":478,"f":"=حصر_العزل_البيتوميني_والممبرين!H18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":6692,"f":"=ROUND(D9*E9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"f":"=IF($F$15>0,F9/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H9","v":"عند التقاء الأفقي بالرأسي","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"WP-BOQ-04","b":true,"al":"center"},{"c":"B10","v":"توريد ودهان عزل أسمنتي كيميائي مرن مركبين (2-Component Cementitious) للحمامات والخزانات"},{"c":"C10","v":"مجموعة 20كجم","b":true,"al":"center"},{"c":"D10","v":0,"f":"=العزل_الأسمنتي_والحراري_XPS!H18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"f":"=ROUND(D10*E10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"f":"=IF($F$15>0,F10/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H10","v":"وجهان متعامدان بالفرشاة","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"WP-BOQ-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"توريد وتركيب ألواح عزل حراري بوليسترين مبثوق عالي الكثافة (XPS Foam 5 cm - 35 kg/m³)","bg":"#F8FAFC"},{"c":"C11","v":"لوح 0.75م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":0,"f":"=العزل_الأسمنتي_والحراري_XPS!I18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"f":"=ROUND(D11*E11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"f":"=IF($F$15>0,F11/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H11","v":"تفرش بنظام العاشق والمعشوق","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"WP-BOQ-06","b":true,"al":"center"},{"c":"B12","v":"توريد وفرش شرائح الألياف الصناعية (Geotextile Filter 150 g/m²) لحماية العزل"},{"c":"C12","v":"م²","b":true,"al":"center"},{"c":"D12","v":0,"f":"=العزل_الأسمنتي_والحراري_XPS!J18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"f":"=ROUND(D12*E12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0,"f":"=IF($F$15>0,F12/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H12","v":"شامل ركوب 10% بين الشرائح","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"WP-BOQ-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"توريد وصب خرسانة ميول رغوية خفيفة للأسطح بمتوسط سمك 7 سم وميل 1% نحو الجرجوري","bg":"#F8FAFC"},{"c":"C13","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":0,"f":"=العزل_الأسمنتي_والحراري_XPS!K18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0,"f":"=ROUND(D13*E13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0,"f":"=IF($F$15>0,F13/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H13","v":"تحدد بالأوتار وميزان القامة","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"WP-BOQ-08","b":true,"al":"center"},{"c":"B14","v":"توريد وتركيب ألواح حماية بيتومينية (Protection Board 3.2mm) لحماية عزل حوائط البدروم"},{"c":"C14","v":"م²","b":true,"al":"center"},{"c":"D14","v":720,"f":"=حصر_العزل_البيتوميني_والممبرين!G14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":17280,"f":"=ROUND(D14*E14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=IF($F$15>0,F14/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H14","v":"تركب قبل الردم حول البدروم","al":"center"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي تكلفة أعمال ومواد العزل المائي والحراري قبل الضريبة (Subtotal)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":23972,"f":"=SUM(F7:F14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=SUM(G7:G14)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":3595.8,"f":"=ROUND(F15*F4,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0.15,"f":"=F4","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"H16","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":17,"h":46.0,"cells":[{"c":"A17","v":"الإجمالي الكلي لمقايسة العزل المائي والحراري شاملاً ضريبة القيمة المضافة (Grand Total)","bg":"#DBEAFE","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":27567.8,"f":"=ROUND(F15+F16,2)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"f":"=G15","bg":"#DBEAFE","b":true,"al":"center","nf":"0.0%"},{"c":"H17","v":"شامل التوريد والتنفيذ","bg":"#DBEAFE","b":true,"al":"center"}]}]}]}