{"slug":"waterproofing-and-thermal-insulation-roofs-foundations-wet-areas-boq-sheet","sheets":[{"name":"1_حصر_وتسعير_العزل_BOQ","maxRow":24,"maxCol":10,"colWidths":[14.0,64.0,14.0,13.0,15.0,13.0,16.0,18.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وتسعير أعمال العزل المائي والحراري للأسطح واللبشة والحمامات والخزانات (BOQ-FIN-210)","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":"مرجع القياس الكودي: كود البناء السعودي لترشيد الطاقة SBC 601 | الكود المصري للعزل المائي والحراري ECP 306 | معايير ASTM D41 / D5147 — الخلايا الصفراء للنص الأزرق قابلة للتعديل","bg":"#0D9488","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":"إجمالي مساحات وأطوال العزل المحصورة","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي تكلفة أعمال العزل قبل الضريبة","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"قيمة ضريبة القيمة المضافة (15%)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"الإجمالي التعاقدي شاملاً الضريبة والاختبارات","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":6154.24,"f":"=SUM(H9:H20)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"C5","v":216627.66,"f":"=J21+J22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":32494.15,"f":"=J23","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":249121.81,"f":"=J24","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 الكميات الهندسية وتسعير بنود العزل المائي والحراري وحماية الأساسات والأسطح","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":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"توصيف بند العزل المائي والحراري والمواصفة الفنية للتنفيذ","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"العدد / التكرار","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"الطول / المحيط (م)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"العرض / الارتفاع (م)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إضافة الوزرات والركوب","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"صافي الكمية الهندسية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"فئة الوحدة (توريد ومصنعية)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"إجمالي قيمة البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"INS-01","b":true,"al":"center"},{"c":"B9","v":"دهان وجه تحضيري بيتوميني بارد (Bituminous Primer ASTM D41) للخرسانة العادية والرقاب والسميلات بمعدل 0.30 كجم/م²"},{"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":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":850,"f":"=ROUND(D9*E9*F9+G9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":10,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":8500,"f":"=ROUND(H9*I9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"INS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"عزل مائي للقواعد واللبشة المسلحة بلفائف البيتومين المعدل بالبوليستر (APP 4mm - 180 g/m²) طبقتين مع ركوب 10 سم","bg":"#F8FAFC"},{"c":"C10","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":850,"f":"=ROUND(D10*E10*F10+G10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":62,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":52700,"f":"=ROUND(H10*I10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"INS-03","b":true,"al":"center"},{"c":"B11","v":"توريد وتركيب ألواح حماية للعزل المائي للأساسات وحوائط البدروم (Bituminous Protection Board 3.2mm)"},{"c":"C11","v":"م²","b":true,"al":"center"},{"c":"D11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":82,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":850,"f":"=ROUND(D11*E11*F11+G11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":23,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":19550,"f":"=ROUND(H11*I11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"INS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"عزل مائي لأرضيات وحوائط الحمامات والمطابخ بدهان أسمنتي بوليمري مرن (Two-Coat Cementitious) مع شريط الزوايا","bg":"#F8FAFC"},{"c":"C12","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":245.44,"f":"=ROUND(D12*E12*F12+G12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":38,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":9326.72,"f":"=ROUND(H12*I12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"INS-05","b":true,"al":"center"},{"c":"B13","v":"تنفيذ رقبة زجاجة (Fillet 5×5 سم) بمونة غير قابلة للانكماش مع أديبوند عند التقاء الأرضيات بالحوائط واختبار الغمر 48 ساعة"},{"c":"C13","v":"م.ط","b":true,"al":"center"},{"c":"D13","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":12.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":230.4,"f":"=ROUND(D13*E13*F13+G13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":20,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":4608,"f":"=ROUND(H13*I13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"INS-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"صب خرسانة رغوية خفيفة للميول على الأسطح (Foam Concrete Screed) بمتوسط سمك 7 سم وميل 1% نحو الجرجوري","bg":"#F8FAFC"},{"c":"C14","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":660,"f":"=ROUND(D14*E14*F14+G14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":38,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":25080,"f":"=ROUND(H14*I14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"INS-07","b":true,"al":"center"},{"c":"B15","v":"عزل مائي للأسطح النهائية بلفائف البيتومين المعدل (SBS 4mm) شامل رفع الوزرات الرأسية بارتفاع 30 سم وتثبيت شريط الألمنيوم"},{"c":"C15","v":"م²","b":true,"al":"center"},{"c":"D15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":31.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":691.2,"f":"=ROUND(D15*E15*F15+G15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":42,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":29030.4,"f":"=ROUND(H15*I15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"INS-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"عزل حراري للأسطح بألواح البوليسترين المبثوق عالي الكثافة (Extruded Polystyrene XPS 35 kg/m³) سمك 50 مم بفرز متداخل","bg":"#F8FAFC"},{"c":"C16","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":660,"f":"=ROUND(D16*E16*F16+G16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":40,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":26400,"f":"=ROUND(H16*I16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"INS-09","b":true,"al":"center"},{"c":"B17","v":"نظام العزل المزدوج بالرش المباشر لفوم البولي يوريثان (Spray Polyurethane Foam SPF 45 kg/m³) سمك 50 مم لسطح الملحق مع دهان أكريليك"},{"c":"C17","v":"م²","b":true,"al":"center"},{"c":"D17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":16.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":196.2,"f":"=ROUND(D17*E17*F17+G17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":65,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":12753,"f":"=ROUND(H17*I17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"INS-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"فرش طبقة نسيج جيوتكستايل غير منسوج (Non-Woven Geotextile 200 g/m²) كطبقة فصل وحماية فوق العزل الحراري للأسطح","bg":"#F8FAFC"},{"c":"C18","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":33,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":693,"f":"=ROUND(D18*E18*F18+G18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":10,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":6930,"f":"=ROUND(H18*I18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"INS-11","b":true,"al":"center"},{"c":"B19","v":"عزل مائي داخلي لخزان المياه الأرضي والعلوي بدهان إيبوكسي غير سام مخصص لمياه الشرب (Food-Grade Epoxy 3 Coats)"},{"c":"C19","v":"م²","b":true,"al":"center"},{"c":"D19","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":5.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":176,"f":"=ROUND(D19*E19*F19+G19, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":70,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":12320,"f":"=ROUND(H19*I19, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"INS-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"توريد وتركيب شريط مانع تسرب المياه (PVC Waterstop عرض 250 مم) عند فواصل الصب الإنشائية للبدروم والخزانات","bg":"#F8FAFC"},{"c":"C20","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D20","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":52,"f":"=ROUND(D20*E20*F20+G20, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":60,"f":"='3_إعدادات_الأسعار_والأنظمة'!$F$20","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":3120,"f":"=ROUND(H20*I20, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"إجمالي التكلفة المباشرة لبنود العزل المائي والحراري (Subtotal Direct Cost)","bg":"#E2E8F0","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J21","v":210318.12,"f":"=SUM(J9:J20)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":42.0,"cells":[{"c":"A22","v":"مخصص اختبارات الغمر بالماء وفحوصات الجودة والاحتياطي الفني (3.0%)","bg":"#E2E8F0","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J22","v":6309.54,"f":"=ROUND(J21*'3_إعدادات_الأسعار_والأنظمة'!$D$5, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":42.0,"cells":[{"c":"A23","v":"ضريبة القيمة المضافة المقررة (VAT 15.0%)","bg":"#E2E8F0","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J23","v":32494.15,"f":"=ROUND((J21+J22)*'3_إعدادات_الأسعار_والأنظمة'!$D$4, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":46.0,"cells":[{"c":"A24","v":"الإجمالي العام التعاقدي لمقايسة أعمال العزل شاملاً الضريبة والاختبارات","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J24","v":249121.81,"f":"=J21+J22+J23","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"2_معدلات_استهلاك_مواد_العزل","maxRow":15,"maxCol":9,"colWidths":[14.0,60.0,16.0,18.0,13.0,16.0,18.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حساب كميات التوريد ومعدلات استهلاك خامات العزل المائي والحراري والركوب والهالك","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":"يرتبط هذا الجدول تلقائياً بكميات الحصر الهندسي في التبويب الأول لحساب عدد اللفائف والبراميل والألواح المطلوبة للتوريد للموقع","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":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: معادلات تحويل المساحات الهندسية إلى عبوات ولفائف توريد قياسية (شامل نسب الركوب والهالك)","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":72.0,"cells":[{"c":"A5","v":"كود الخامة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المادة الخام للعزل المائي / الحراري والمواصفة القياسية للعبوة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"وحدة الحصر","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الكمية الهندسية من الحصر","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"معدل التغطية / عدد الطبقات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"نسبة الهالك والركوب","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"إجمالي الكمية شاملة الهالك","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"سعة العبوة / اللفة القياسية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"عدد العبوات / اللفات المطلوبة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":48.0,"cells":[{"c":"A6","v":"MAT-01","b":true,"al":"center"},{"c":"B6","v":"برايمر بيتوميني بارد للأساسات (Bituminous Primer — برميل 20 كجم)"},{"c":"C6","v":"م²","b":true,"al":"center"},{"c":"D6","v":850,"f":"='1_حصر_وتسعير_العزل_BOQ'!H9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G6","v":267.75,"f":"=ROUND(D6*E6*(1+F6), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":14,"f":"=ROUNDUP(G6/H6, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":7,"h":48.0,"cells":[{"c":"A7","v":"MAT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"لفائف بيتومين مسلح بالبوليستر للأساسات 4 مم طبقتين (لفة 10 م² × 1 م)","bg":"#F8FAFC"},{"c":"C7","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":850,"f":"='1_حصر_وتسعير_العزل_BOQ'!H10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G7","v":1904,"f":"=ROUND(D7*E7*(1+F7), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":191,"f":"=ROUNDUP(G7/H7, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":8,"h":48.0,"cells":[{"c":"A8","v":"MAT-03","b":true,"al":"center"},{"c":"B8","v":"ألواح حماية العزل للأساسات (Protection Board 2.0×1.0 m = 2.0 m²)"},{"c":"C8","v":"م²","b":true,"al":"center"},{"c":"D8","v":850,"f":"='1_حصر_وتسعير_العزل_BOQ'!H11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":918,"f":"=ROUND(D8*E8*(1+F8), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":459,"f":"=ROUNDUP(G8/H8, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":9,"h":48.0,"cells":[{"c":"A9","v":"MAT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"مجموعات عزل أسمنتي بوليمري للحمامات وجهين (مجموعة 20 كجم تغطي ~6.5 م²)","bg":"#F8FAFC"},{"c":"C9","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":245.44,"f":"='1_حصر_وتسعير_العزل_BOQ'!H12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":787.86,"f":"=ROUND(D9*E9*(1+F9), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":40,"f":"=ROUNDUP(G9/H9, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":10,"h":48.0,"cells":[{"c":"A10","v":"MAT-05","b":true,"al":"center"},{"c":"B10","v":"لفائف بيتومين معدل للأسطح SBS سمك 4 مم طبقة واحدة (لفة 10 م²)"},{"c":"C10","v":"م²","b":true,"al":"center"},{"c":"D10","v":691.2,"f":"='1_حصر_وتسعير_العزل_BOQ'!H15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":774.14,"f":"=ROUND(D10*E10*(1+F10), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":78,"f":"=ROUNDUP(G10/H10, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":11,"h":48.0,"cells":[{"c":"A11","v":"MAT-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"ألواح عزل حراري بوليسترين مبثوق XPS سمك 50 مم (لوح 1.25×0.60 م = 0.75 م²)","bg":"#F8FAFC"},{"c":"C11","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":660,"f":"='1_حصر_وتسعير_العزل_BOQ'!H16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":693,"f":"=ROUND(D11*E11*(1+F11), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":924,"f":"=ROUNDUP(G11/H11, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MAT-07","b":true,"al":"center"},{"c":"B12","v":"خامات فوم بولي يوريثان بالرش SPF كثافة 45 كجم/م³ سمك 5 سم (2.25 كجم/م² — برميل 250 كجم)"},{"c":"C12","v":"م²","b":true,"al":"center"},{"c":"D12","v":196.2,"f":"='1_حصر_وتسعير_العزل_BOQ'!H17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":2.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":476.77,"f":"=ROUND(D12*E12*(1+F12), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":2,"f":"=ROUNDUP(G12/H12, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":13,"h":48.0,"cells":[{"c":"A13","v":"MAT-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"لفائف نسيج جيوتكستايل غير منسوج 200 جم/م² (رول 100 م²)","bg":"#F8FAFC"},{"c":"C13","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":693,"f":"='1_حصر_وتسعير_العزل_BOQ'!H18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":762.3,"f":"=ROUND(D13*E13*(1+F13), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":8,"f":"=ROUNDUP(G13/H13, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":14,"h":48.0,"cells":[{"c":"A14","v":"MAT-09","b":true,"al":"center"},{"c":"B14","v":"مجموعات دهان إيبوكسي غير سام للخزانات 3 أوجه (0.60 كجم/م² — عبوة 5 كجم)"},{"c":"C14","v":"م²","b":true,"al":"center"},{"c":"D14","v":176,"f":"='1_حصر_وتسعير_العزل_BOQ'!H19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":111.94,"f":"=ROUND(D14*E14*(1+F14), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":23,"f":"=ROUNDUP(G14/H14, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":15,"h":44.0,"cells":[{"c":"A15","v":"إجمالي عدد عبوات ولفائف التوريد القياسية المطلوبة للمشروع (Total Procurement Packages)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I15","v":1739,"f":"=SUM(I6:I14)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]}]},{"name":"3_إعدادات_الأسعار_والأنظمة","maxRow":20,"maxCol":7,"colWidths":[16.0,58.0,16.0,18.0,13.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات فئات الأسعار (توريد ومصنعية) ومعايير المقاومة الحرارية R-Value & U-Value","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 فئات أسعار المواد والمصنعيات ونسبة الضريبة في الخلايا الصفراء لتحديث جدول المقايسة تلقائياً","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":36.0,"cells":[{"c":"A3","v":"عملة التسعير القياسية للمشروع","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"SAR (ريال سعودي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"معامل ديناميكي مرتبط بجدول المقايسة الرئيسي","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"نسبة ضريبة القيمة المضافة (VAT %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E4","v":"معامل ديناميكي مرتبط بجدول المقايسة الرئيسي","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة مخصص اختبارات الغمر بالماء والفحوصات (Testing & Contingency %)","bg":"#F8FAFC","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 ديناميكي مرتبط بجدول المقايسة الرئيسي","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"المعامل الحراري التصميمي الأقصى للأسطح وفق SBC 601 (Max Roof U-Value W/m²·K)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":0.27,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"معامل ديناميكي مرتبط بجدول المقايسة الرئيسي","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"جدول تحليل فئات أسعار بنود العزل المائي والحراري (تكلفة المواد + المصنعية والمعدات = الفئة الإجمالية)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان نظام العزل المائي / الحراري","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"تكلفة المواد والهالك","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"المصنعية والمعدات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي فئة البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المرجع الكودي القياسي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"INS-01","b":true,"al":"center"},{"c":"B9","v":"دهان برايمر بيتوميني بارد للأساسات (ASTM D41)"},{"c":"C9","v":"م²","b":true,"al":"center"},{"c":"D9","v":5.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":4.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":10,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"ASTM D41 / ECP 306","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"INS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"لفائف بيتومين معدل APP 4mm طبقتين للقواعد واللبشة","bg":"#F8FAFC"},{"c":"C10","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":44,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":62,"f":"=ROUND(D10+E10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"ASTM D6222 / SBC 304","bg":"#F8FAFC","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"INS-03","b":true,"al":"center"},{"c":"B11","v":"ألواح حماية العزل للأساسات (Protection Board 3.2mm)"},{"c":"C11","v":"م²","b":true,"al":"center"},{"c":"D11","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":23,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"ASTM D6506","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"INS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"عزل أسمنتي بوليمري مرن وجهين للحمامات والمناطق الرطبة","bg":"#F8FAFC"},{"c":"C12","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":38,"f":"=ROUND(D12+E12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"ASTM C1489 / BS 8102","bg":"#F8FAFC","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"INS-05","b":true,"al":"center"},{"c":"B13","v":"رقبة زجاجة أسمنتية غير منكماشة واختبار الغمر بالماء"},{"c":"C13","v":"م.ط","b":true,"al":"center"},{"c":"D13","v":9,"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":20,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"ECP 306 / SBC","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"INS-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"خرسانة رغوية خفيفة للميول على الأسطح بمتوسط سمك 7 سم","bg":"#F8FAFC"},{"c":"C14","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":38,"f":"=ROUND(D14+E14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"ACI 523 / SBC 304","bg":"#F8FAFC","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"INS-07","b":true,"al":"center"},{"c":"B15","v":"لفائف بيتومين معدل SBS 4mm للأسطح شامل الوزرات وشريط الألمنيوم"},{"c":"C15","v":"م²","b":true,"al":"center"},{"c":"D15","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":42,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"ASTM D6164","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"INS-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"ألواح عزل حراري بوليسترين مبثوق XPS 50mm كثافة 35 كجم/م³","bg":"#F8FAFC"},{"c":"C16","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":40,"f":"=ROUND(D16+E16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"ASTM C578 / SBC 601","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"INS-09","b":true,"al":"center"},{"c":"B17","v":"عزل مزدوج بالرش لفوم البولي يوريثان SPF 50mm + دهان أكريليك"},{"c":"C17","v":"م²","b":true,"al":"center"},{"c":"D17","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":17,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":65,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"ASTM C1029 / SBC 601","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"INS-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"طبقة نسيج جيوتكستايل غير منسوج 200 جم/م²","bg":"#F8FAFC"},{"c":"C18","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":6.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":3.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":10,"f":"=ROUND(D18+E18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"ASTM D4632","bg":"#F8FAFC","al":"center"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"INS-11","b":true,"al":"center"},{"c":"B19","v":"عزل إيبوكسي غير سام 3 أوجه لخزانات مياه الشرب"},{"c":"C19","v":"م²","b":true,"al":"center"},{"c":"D19","v":46,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":70,"f":"=ROUND(D19+E19, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":"NSF/ANSI 61 / AWWA","al":"center"}]},{"r":20,"h":38.0,"cells":[{"c":"A20","v":"INS-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"شريط مانع تسرب المياه PVC Waterstop عرض 250 مم","bg":"#F8FAFC"},{"c":"C20","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D20","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":60,"f":"=ROUND(D20+E20, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":"CRD-C 572 / BS 2571","bg":"#F8FAFC","al":"center"}]}]}]}