{"slug":"waterproofing-and-thermal-insulation-roofs-tanks-bathrooms-boq-sheet","sheets":[{"name":"إعدادات_العزل_والملخص","maxRow":24,"maxCol":7,"colWidths":[14.0,62.0,16.0,18.0,13.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر ومقايسة أعمال العزل المائي والحراري للأسطح والحمامات واللبشة والخزانات","bg":"#0369A1","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نموذج عملي للمكتب الفني ومهندسي التنفيذ لحصر مسطحات العزل ووزرات الدروة وحساب لفائف البيتومين والفوم والإيبوكسي والاختبارات","bg":"#E0F2FE","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"أولاً: ثوابت المشروع ومعاملات ركوب اللفائف والوزرات والضريبة (الخلايا الصفراء قابلة للتعديل)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B4","v":"اسم المشروع ونوع المنشأ","bg":"#F8FAFC","b":true},{"c":"C4","v":"عمارة سكنية وتجارية (قبو + أرضي + 3 أدوار + ملحق) — الرياض","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"نسبة ضريبة القيمة المضافة (VAT %)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"شركة العزل المتخصصة","bg":"#F8FAFC","b":true},{"c":"C5","v":"الشركة العربية المتقدمة لأنظمة العزل المائي والحراري","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"نسبة استقطاع ضمان حسن التنفيذ (%)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G5","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"المكتب الاستشاري المشرف","bg":"#F8FAFC","b":true},{"c":"C6","v":"مكتب دار الخبرة للاستشارات الهندسية وضبط الجودة","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E6","v":"نسبة هالك وركوب لفائف البيتومين (%)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G6","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"تاريخ الحصر والمراجعة","bg":"#F8FAFC","b":true},{"c":"C7","v":"2026-11-02 | الكود المرجعي: BOQ-FIN-072","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"ارتفاع وزرة العزل على الدروة والحوائط (م)","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"G7","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"ثانياً: جدول فئات الأسعار المرجعية لأنظمة العزل المائي والحراري (توريد + مصنعية + اختبار)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":42.0,"cells":[{"c":"A9","v":"كود النظام","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"توصيف نظام العزل المائي / الحراري والمواصفة الفنية المعتمدة","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الوحدة","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"سعر المواد","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"سعر المصنعية والاختبار","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"إجمالي سعر الوحدة","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"المرجع الكودي","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"INS-ROF-01","b":true,"al":"center"},{"c":"B10","v":"نظام عزل الأسطح المتكامل (خرسانة ميول رغوية + برايمر + طبقتين ممبرين بيتوميني 4 مم + عزل حراري XPS 5 سم + جيوتكستيل)"},{"c":"C10","v":"م²","b":true,"al":"center"},{"c":"D10","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":27,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":95,"f":"=D10+E10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"SBC 601 / ASTM D6164","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"INS-ROF-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"نظام عزل الأسطح بالفوم المرشوش (بولي يوريثان كثافة 45 كجم/م³ سماكة 5 سم + طبقة أكريليك واقية من الأشعة UV)","bg":"#F8FAFC"},{"c":"C11","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":60,"f":"=D11+E11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"SBC 601 / ASTM C1029","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"INS-BTH-01","b":true,"al":"center"},{"c":"B12","v":"عزل أرضيات وحوائط الحمامات والمطابخ (رقبة زجاجة + دهان أسمنتي كيميائي مرن وجهين سيكا 107 مع شاش تسليح)"},{"c":"C12","v":"م²","b":true,"al":"center"},{"c":"D12","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":19,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":45,"f":"=D12+E12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"ASTM C836 / ECP","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"INS-BTH-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"عزل الحمامات وغرف الغسيل بلفائف البيتومين المسلح بالبوليستر (سماكة 4 مم على البارد والساخن مع البرايمر)","bg":"#F8FAFC"},{"c":"C13","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":17,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":45,"f":"=D13+E13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"ASTM D6164","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"INS-TNK-01","b":true,"al":"center"},{"c":"B14","v":"عزل خزان المياه الأرضي من الداخل بدهان إيبوكسي غير سام صالح لمياه الشرب (Food-Grade Epoxy 3 أوجه)"},{"c":"C14","v":"م²","b":true,"al":"center"},{"c":"D14","v":55,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":85,"f":"=D14+E14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"BS 6920 / AWWA C210","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"INS-FND-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"عزل القواعد المسلحة والميد ورقاب الأعمدة بـ 3 أوجه دهان بيتومين مطاطي مستحلب عازل للرطوبة والأملاح","bg":"#F8FAFC"},{"c":"C15","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":25,"f":"=D15+E15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"ASTM D1227 / SBC 303","bg":"#F8FAFC","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"INS-BSM-01","b":true,"al":"center"},{"c":"B16","v":"عزل لبشة وحوائط القبو الملامسة للتربة (طبقتين لفائف بيتومين SBS 4 مم + ألواح حماية كارتونال 4 مم)"},{"c":"C16","v":"م²","b":true,"al":"center"},{"c":"D16","v":52,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":23,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":75,"f":"=D16+E16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"ASTM D6163 / SBC 303","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"INS-SWP-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"عزل المسبح والجاكوزي (عزل أسمنتي بلوري يتغلغل بالخرسانة + عزل مرن ثنائي المركب قبل السيراميك)","bg":"#F8FAFC"},{"c":"C17","v":"م²","bg":"#F8FAFC","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":27,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":75,"f":"=D17+E17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"ACI 515 / EN 14891","bg":"#F8FAFC","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"INS-ACC-01","b":true,"al":"center"},{"c":"B18","v":"توريد وتركيب شريحة ألومنيوم (Termination Bar) لتثبيت نهاية وزرة العزل شاملة المسامير ومعجون الماستيك"},{"c":"C18","v":"م.ط","b":true,"al":"center"},{"c":"D18","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":25,"f":"=D18+E18","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"NRCA Manual","al":"center"}]},{"r":19,"h":40.0,"cells":[{"c":"A19","v":"ثالثاً: الملخص المالي التنفيذي لمقايسة أعمال العزل المائي والحراري والمواد","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"م","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B20","v":"بيان قسم الأعمال (مرتبط تلقائياً بأوراق حصر العزل والمواد)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C20","v":"صافي المسطح / الكمية","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D20","v":"الوحدة","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E20","v":"التكلفة قبل الضريبة","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F20","v":"ضريبة القيمة المضافة 15%","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G20","v":"الإجمالي شامل الضريبة","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":1,"b":true,"al":"center"},{"c":"B21","v":"إجمالي أعمال عزل الأسطح والحمامات والخزانات واللبشة والقبو والمسبح (من شيت الحصر)","b":true},{"c":"C21","v":3006.54,"f":"=حصر_مسطحات_العزل_والوزرات!J19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":"م² شامل الوزرات","al":"center"},{"c":"E21","v":192539.5,"f":"=حصر_مسطحات_العزل_والوزرات!M19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":0,"f":"=ROUND(E21*$G$4,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":192539.5,"f":"=E21+F21","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":2,"b":true,"al":"center"},{"c":"B22","v":"إجمالي شرائح الألومنيوم ومعجون الماستيك لتثبيت نهايات الوزرات على الدروة","b":true},{"c":"C22","v":48,"f":"=حاسبة_لفائف_ومواد_العزل!F11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":"م.ط / عبوة","al":"center"},{"c":"E22","v":3112,"f":"=حاسبة_لفائف_ومواد_العزل!H11+حاسبة_لفائف_ومواد_العزل!H12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":0,"f":"=ROUND(E22*$G$4,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":3112,"f":"=E22+F22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":23,"h":44.0,"cells":[{"c":"A23","v":"الإجمالي الكلي لمقايسة أعمال العزل المائي والحراري (شاملاً الضريبة)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C23","v":3006.54,"f":"=C21","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":"إجمالي المسطحات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E23","v":195651.5,"f":"=SUM(E21:E22)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":0,"f":"=SUM(F21:F22)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":195651.5,"f":"=SUM(G21:G22)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":24,"h":40.0,"cells":[{"c":"A24","v":"صافي المستحق للصرف بعد خصم استقطاع ضمان العزل العشري (10% من القيمة قبل الضريبة)","bg":"#BAE6FD","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E24","v":0,"f":"=ROUND(E23*$G$5,2)","bg":"#BAE6FD","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":"صافي الصرف:","bg":"#BAE6FD","b":true,"al":"center"},{"c":"G24","v":195651.5,"f":"=G23-E24","bg":"#BAE6FD","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"حصر_مسطحات_العزل_والوزرات","maxRow":19,"maxCol":13,"colWidths":[13.0,58.0,16.0,13.0,14.0,13.0,15.0,13.0,16.0,13.0,14.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الحصر الهندسي التفصيلي لمسطحات العزل الأفقي ووزرات الحوائط والدروة ورقبة الزجاجة","bg":"#0369A1","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"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":56.0,"cells":[{"c":"A2","v":"يحسب المسطح الأفقي، ويضيف مسطح الوزرات الرأسية وجوانب الحوائط واللبشة، ويحسب إجمالي كمية التوريد شاملة الركوب والتكلفة","bg":"#E0F2FE","b":true,"al":"center","cs":13},{"skip":true},{"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":40.0,"cells":[{"c":"A3","v":"جدول حصر مسطحات العزل المائي والحراري (الأسطح، الحمامات، المطابخ، الخزانات، اللبشة، القبو، والمسبح)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود العنصر","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف العنصر المعماري / الإنشائي ونظام العزل المطبق","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"نوع النظام","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العدد المكرر","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الطول الصافي (م)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"العرض الصافي (م)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ارتفاع الوزرة / الحائط (م)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المسطح الأفقي (م²)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"مسطح الوزرات والحوائط (م²)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي المسطح الهندسي (م²)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"نسبة الركوب والهالك","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"كمية التوريد بالركوب (م²)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"إجمالي التكلفة (ر.س)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"WPR-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"السطح الرئيسي للمبنى — نظام عزل متكامل (لفائف بيتومين طبقتين + بوليسترين XPS 5 سم)","bg":"#F8FAFC"},{"c":"C5","v":"عزل أسطح متكامل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":0.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":432,"f":"=ROUND(D5*E5*F5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":29.4,"f":"=ROUND(IF(F5>0,D5*2*(E5+F5)*G5,D5*E5*G5),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":461.4,"f":"=H5+I5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L5","v":530.61,"f":"=ROUND(J5*(1+K5),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M5","v":43833,"f":"=ROUND(J5*إعدادات_العزل_والملخص!$F$10,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"WPR-02","b":true,"al":"center"},{"c":"B6","v":"سطح الملحق العلوي وغرفة المصعد — نظام عزل بولي يوريثان فوم مرشوش 5 سم + أكريليك"},{"c":"C6","v":"عزل فوم مرشوش","b":true,"al":"center"},{"c":"D6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":168,"f":"=ROUND(D6*E6*F6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":15.6,"f":"=ROUND(IF(F6>0,D6*2*(E6+F6)*G6,D6*E6*G6),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":183.6,"f":"=H6+I6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L6","v":192.78,"f":"=ROUND(J6*(1+K6),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M6","v":11016,"f":"=ROUND(J6*إعدادات_العزل_والملخص!$F$11,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"WPR-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"الحمامات الرئيسية للشقق السكنية (12 شقة × حمامين) — عزل أسمنتي كيميائي مرن سيكا 107","bg":"#F8FAFC"},{"c":"C7","v":"عزل أسمنتي مرن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":2.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":2.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":147.84,"f":"=ROUND(D7*E7*F7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":72,"f":"=ROUND(IF(F7>0,D7*2*(E7+F7)*G7,D7*E7*G7),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":219.84,"f":"=H7+I7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L7","v":237.43,"f":"=ROUND(J7*(1+K7),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M7","v":9892.8,"f":"=ROUND(J7*إعدادات_العزل_والملخص!$F$12,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"WPR-04","b":true,"al":"center"},{"c":"B8","v":"حمامات الضيوف ودورات المياه الفرعية (12 شقة) — عزل أسمنتي كيميائي مرن وجهين"},{"c":"C8","v":"عزل أسمنتي مرن","b":true,"al":"center"},{"c":"D8","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":38.4,"f":"=ROUND(D8*E8*F8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":25.92,"f":"=ROUND(IF(F8>0,D8*2*(E8+F8)*G8,D8*E8*G8),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":64.32,"f":"=H8+I8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L8","v":69.47,"f":"=ROUND(J8*(1+K8),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M8","v":2894.4,"f":"=ROUND(J8*إعدادات_العزل_والملخص!$F$12,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"WPR-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"أرضيات المطابخ وغرف الغسيل (12 شقة) — لفائف بيتومين مسلح 4 مم مع رقبة الزجاجة","bg":"#F8FAFC"},{"c":"C9","v":"لفائف بيتومين","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":4.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":161.28,"f":"=ROUND(D9*E9*F9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":44.4,"f":"=ROUND(IF(F9>0,D9*2*(E9+F9)*G9,D9*E9*G9),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":205.68,"f":"=H9+I9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L9","v":236.53,"f":"=ROUND(J9*(1+K9),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M9","v":9255.6,"f":"=ROUND(J9*إعدادات_العزل_والملخص!$F$13,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"WPR-06","b":true,"al":"center"},{"c":"B10","v":"الشرفات والتراسات المكشوفة بالأدوار المتكررة — عزل أسمنتي مرن مقاوم للرطوبة"},{"c":"C10","v":"عزل أسمنتي مرن","b":true,"al":"center"},{"c":"D10","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":64.8,"f":"=ROUND(D10*E10*F10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":30.6,"f":"=ROUND(IF(F10>0,D10*2*(E10+F10)*G10,D10*E10*G10),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":95.4,"f":"=H10+I10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L10","v":103.03,"f":"=ROUND(J10*(1+K10),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M10","v":4293,"f":"=ROUND(J10*إعدادات_العزل_والملخص!$F$12,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"WPR-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"خزان المياه الأرضي الخرساني (من الداخل: أرضية + 4 حوائط + سقف) — دهان إيبوكسي Food-Grade","bg":"#F8FAFC"},{"c":"C11","v":"إيبوكسي خزانات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":3.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":40,"f":"=ROUND(D11*E11*F11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":83.2,"f":"=ROUND(IF(F11>0,D11*2*(E11+F11)*G11,D11*E11*G11),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":123.2,"f":"=H11+I11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L11","v":135.52,"f":"=ROUND(J11*(1+K11),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M11","v":10472,"f":"=ROUND(J11*إعدادات_العزل_والملخص!$F$14,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"WPR-08","b":true,"al":"center"},{"c":"B12","v":"خزان مياه مكافحة الحريق بالقبو (من الداخل) — دهان إيبوكسي مقاوم للكيماويات 3 أوجه"},{"c":"C12","v":"إيبوكسي خزانات","b":true,"al":"center"},{"c":"D12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":24,"f":"=ROUND(D12*E12*F12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":60,"f":"=ROUND(IF(F12>0,D12*2*(E12+F12)*G12,D12*E12*G12),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":84,"f":"=H12+I12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L12","v":92.4,"f":"=ROUND(J12*(1+K12),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M12","v":7140,"f":"=ROUND(J12*إعدادات_العزل_والملخص!$F$14,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"WPR-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"لبشة المبنى المسلحة وأسفل القواعد العادية — لفائف بيتومين SBS طبقتين 4 مم","bg":"#F8FAFC"},{"c":"C13","v":"عزل لبشة وقبو","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":1.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":520,"f":"=ROUND(D13*E13*F13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":110.4,"f":"=ROUND(IF(F13>0,D13*2*(E13+F13)*G13,D13*E13*G13),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":630.4,"f":"=H13+I13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L13","v":724.96,"f":"=ROUND(J13*(1+K13),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M13","v":47280,"f":"=ROUND(J13*إعدادات_العزل_والملخص!$F$16,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"WPR-10","b":true,"al":"center"},{"c":"B14","v":"حوائط القبو الخرسانية الساندة من الخارج — لفائف بيتومين SBS + ألواح حماية كارتونال"},{"c":"C14","v":"عزل لبشة وقبو","b":true,"al":"center"},{"c":"D14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":92,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":3.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0,"f":"=ROUND(D14*E14*F14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":331.2,"f":"=ROUND(IF(F14>0,D14*2*(E14+F14)*G14,D14*E14*G14),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":331.2,"f":"=H14+I14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L14","v":380.88,"f":"=ROUND(J14*(1+K14),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M14","v":24840,"f":"=ROUND(J14*إعدادات_العزل_والملخص!$F$16,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":50.0,"cells":[{"c":"A15","v":"WPR-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"الميد الأرضية ورقاب الأعمدة والسميلات — دهان 3 أوجه بيتومين مطاطي مستحلب","bg":"#F8FAFC"},{"c":"C15","v":"بيتومين سائل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":74,"f":"=ROUND(D15*E15*F15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":296.64,"f":"=ROUND(IF(F15>0,D15*2*(E15+F15)*G15,D15*E15*G15),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":370.64,"f":"=H15+I15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L15","v":389.17,"f":"=ROUND(J15*(1+K15),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M15","v":9266,"f":"=ROUND(J15*إعدادات_العزل_والملخص!$F$15,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"WPR-12","b":true,"al":"center"},{"c":"B16","v":"حوض السباحة الخارجي وغرفة التوازن — عزل أسمنتي بلوري وعزل مرن ثنائي المركب"},{"c":"C16","v":"عزل مسابح","b":true,"al":"center"},{"c":"D16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":1.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":50,"f":"=ROUND(D16*E16*F16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":54,"f":"=ROUND(IF(F16>0,D16*2*(E16+F16)*G16,D16*E16*G16),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":104,"f":"=H16+I16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L16","v":114.4,"f":"=ROUND(J16*(1+K16),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M16","v":7800,"f":"=ROUND(J16*إعدادات_العزل_والملخص!$F$17,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"WPR-13","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"أحواض الزهور الخرسانية بالواجهات والمدخل (Planter Boxes) — لفائف بيتومين مضادة للجذور","bg":"#F8FAFC"},{"c":"C17","v":"لفائف بيتومين","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D17","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":19.2,"f":"=ROUND(D17*E17*F17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":42.56,"f":"=ROUND(IF(F17>0,D17*2*(E17+F17)*G17,D17*E17*G17),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":61.76,"f":"=H17+I17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L17","v":71.02,"f":"=ROUND(J17*(1+K17),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M17","v":2779.2,"f":"=ROUND(J17*إعدادات_العزل_والملخص!$F$13,2)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":18,"h":50.0,"cells":[{"c":"A18","v":"WPR-14","b":true,"al":"center"},{"c":"B18","v":"مناطق غرف التفتيش وبيارات الصرف — دهان بيتومين مؤكسد داخلي وخارجي 3 أوجه"},{"c":"C18","v":"بيتومين سائل","b":true,"al":"center"},{"c":"D18","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":1.6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":13.5,"f":"=ROUND(D18*E18*F18,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":57.6,"f":"=ROUND(IF(F18>0,D18*2*(E18+F18)*G18,D18*E18*G18),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":71.1,"f":"=H18+I18","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L18","v":74.66,"f":"=ROUND(J18*(1+K18),2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M18","v":1777.5,"f":"=ROUND(J18*إعدادات_العزل_والملخص!$F$15,2)","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":19,"h":44.0,"cells":[{"c":"A19","v":"إجمالي حصر مسطحات العزل المائي والحراري والوزرات والتكلفة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D19","v":82,"f":"=SUM(D5:D18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":27.29,"f":"=ROUND(AVERAGE(E5:E18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":5.37,"f":"=ROUND(AVERAGE(F5:F18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":1.26,"f":"=ROUND(AVERAGE(G5:G18),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":1753.02,"f":"=SUM(H5:H18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":1253.52,"f":"=SUM(I5:I18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":3006.54,"f":"=SUM(J5:J18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":0.102857,"f":"=AVERAGE(K5:K18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"L19","v":3352.86,"f":"=SUM(L5:L18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"M19","v":192539.5,"f":"=SUM(M5:M18)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"حاسبة_لفائف_ومواد_العزل","maxRow":15,"maxCol":8,"colWidths":[14.0,62.0,18.0,16.0,13.0,13.0,13.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة كميات التوريد للمواد (عدد لفات الممبرين، براميل البرايمر، ألواح البوليسترين، والشكاير)","bg":"#0369A1","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":56.0,"cells":[{"c":"A2","v":"تحول المسطحات الهندسية من شيت الحصر إلى طلبيات شراء دقيقة بالرول والبرميل واللوح والشيكارة بناءً على معدلات التغطية القياسية","bg":"#E0F2FE","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"جدول حساب كميات طلب الشراء والتوريد للموقع (Material Take-Off - MTO)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"كود المادة","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف المواد الخام والعبوات القياسية للتوريد بالموقع","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المسطح / الطول المرتبط (م² أو م.ط)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معدل التغطية الصافي للعبوة","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"وحدة العبوة","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الكمية المطلوبة (عبوة)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر العبوة (ر.س)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي تكلفة المواد (ر.س)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"MAT-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"لفائف ممبرين بيتوميني مسلح بالبوليستر سماكة 4 مم (رول 1×10 م — لطبقتي السطح واللبشة والقبو والمطابخ)","bg":"#F8FAFC"},{"c":"C5","v":3113.44,"f":"=(حصر_مسطحات_العزل_والوزرات!J5*2)+حصر_مسطحات_العزل_والوزرات!J9+(حصر_مسطحات_العزل_والوزرات!J13*2)+(حصر_مسطحات_العزل_والوزرات!J14*2)+حصر_مسطحات_العزل_والوزرات!J17","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D5","v":8.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":"لفة / رول","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F5","v":367,"f":"=ROUNDUP(C5/D5,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G5","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":60555,"f":"=ROUND(F5*G5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"MAT-02","b":true,"al":"center"},{"c":"B6","v":"براميل برايمر بيتوميني سائل لتأسيس الخرسانة قبل اللفائف (برميل 18 كجم — معدل فرد 0.30 كجم/م²)"},{"c":"C6","v":1690.44,"f":"=حصر_مسطحات_العزل_والوزرات!J5+حصر_مسطحات_العزل_والوزرات!J9+حصر_مسطحات_العزل_والوزرات!J13+حصر_مسطحات_العزل_والوزرات!J14+حصر_مسطحات_العزل_والوزرات!J17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"برميل 18 كجم","b":true,"al":"center"},{"c":"F6","v":29,"f":"=ROUNDUP(C6/D6,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":3915,"f":"=ROUND(F6*G6,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"MAT-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"ألواح عزل حراري بوليسترين مبثوق XPS كثافة 35 كجم/م³ سماكة 5 سم (مقاس اللوح 0.60×1.20 م)","bg":"#F8FAFC"},{"c":"C7","v":432,"f":"=حصر_مسطحات_العزل_والوزرات!H5","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":0.72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":"لوح XPS","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F7","v":600,"f":"=ROUNDUP(C7/D7,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":14400,"f":"=ROUND(F7*G7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"MAT-04","b":true,"al":"center"},{"c":"B8","v":"مجموعات عزل أسمنتي كيميائي مرن ثنائي المركب للحمامات والمسبح (مجموعة 25 كجم تغطي 7.5 م² لوجهين)"},{"c":"C8","v":483.56,"f":"=حصر_مسطحات_العزل_والوزرات!J7+حصر_مسطحات_العزل_والوزرات!J8+حصر_مسطحات_العزل_والوزرات!J10+حصر_مسطحات_العزل_والوزرات!J16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":7.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":"مجموعة 25 كجم","b":true,"al":"center"},{"c":"F8","v":65,"f":"=ROUNDUP(C8/D8,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":9425,"f":"=ROUND(F8*G8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MAT-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"جالونات دهان إيبوكسي غير سام صالح لمياه الشرب لخزانات المياه (جالون 4 لتر يغطي 9 م² لـ 3 أوجه)","bg":"#F8FAFC"},{"c":"C9","v":207.2,"f":"=حصر_مسطحات_العزل_والوزرات!J11+حصر_مسطحات_العزل_والوزرات!J12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":"جالون 4 لتر","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F9","v":24,"f":"=ROUNDUP(C9/D9,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":280,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":6720,"f":"=ROUND(F9*G9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"MAT-06","b":true,"al":"center"},{"c":"B10","v":"براميل بيتومين مطاطي مستحلب لعزل القواعد والميد والبيارات (برميل 18 كجم يغطي 24 م² لـ 3 أوجه)"},{"c":"C10","v":441.74,"f":"=حصر_مسطحات_العزل_والوزرات!J15+حصر_مسطحات_العزل_والوزرات!J18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":"برميل 18 كجم","b":true,"al":"center"},{"c":"F10","v":19,"f":"=ROUNDUP(C10/D10,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":2660,"f":"=ROUND(F10*G10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"MAT-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"شرائح ألومنيوم (Termination Bar — طول السيخ 3.00 م) لتثبيت نهاية وزرات عزل الأسطح والملحق","bg":"#F8FAFC"},{"c":"C11","v":136,"f":"=2*(حصر_مسطحات_العزل_والوزرات!E5+حصر_مسطحات_العزل_والوزرات!F5+حصر_مسطحات_العزل_والوزرات!E6+حصر_مسطحات_العزل_والوزرات!F6)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":2.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":"سيخ 3 م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F11","v":48,"f":"=ROUNDUP(C11/D11,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":2160,"f":"=ROUND(F11*G11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MAT-08","b":true,"al":"center"},{"c":"B12","v":"خراطيش معجون بولي يوريثان ماستيك لملء أعلى شريحة الألومنيوم والفواصل (عبوة 600 مل لكل 4 م.ط)"},{"c":"C12","v":136,"f":"=C11","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":"عبوة 600 مل","b":true,"al":"center"},{"c":"F12","v":34,"f":"=ROUNDUP(C12/D12,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":952,"f":"=ROUND(F12*G12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"MAT-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"رولات قماش جيوتكستيل غير منسوج وزن 150 جم/م² لفصل العزل الحراري عن البلاط والبحص (رول 100 م²)","bg":"#F8FAFC"},{"c":"C13","v":600,"f":"=حصر_مسطحات_العزل_والوزرات!H5+حصر_مسطحات_العزل_والوزرات!H6","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":"رول 100 م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F13","v":7,"f":"=ROUNDUP(C13/D13,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":2240,"f":"=ROUND(F13*G13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"MAT-10","b":true,"al":"center"},{"c":"B14","v":"ألواح حماية العزل الكارتونال البيتوميني سماكة 4 مم لحوائط القبو (مقاس اللوح 1.00×2.00 م)"},{"c":"C14","v":331.2,"f":"=حصر_مسطحات_العزل_والوزرات!J14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":1.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":"لوح 2 م²","b":true,"al":"center"},{"c":"F14","v":175,"f":"=ROUNDUP(C14/D14,0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":3850,"f":"=ROUND(F14*G14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":44.0,"cells":[{"c":"A15","v":"إجمالي طلبيات توريد المواد الخام للعزل المائي والحراري بالموقع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":1368,"f":"=SUM(F5:F14)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":130.4,"f":"=ROUND(AVERAGE(G5:G14),2)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":106877,"f":"=SUM(H5:H14)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"فحص_واختبار_الغمر_48_ساعة","maxRow":17,"maxCol":9,"colWidths":[8.0,58.0,16.0,13.0,13.0,15.0,14.0,20.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل الفحص الميداني لاشتراطات العزل المائي والحراري ومحضر اختبار الغمر بالمياه لمدة 48 ساعة","bg":"#0369A1","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":56.0,"cells":[{"c":"A2","v":"يتحقق آلياً من أبعاد رقبة الزجاجة، عرض لحام التداخل، ارتفاع الوزرة، كثافة وسماكة العزل الحراري، ونتيجة اختبار الغمر بالمياه","bg":"#E0F2FE","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":40.0,"cells":[{"c":"A3","v":"قائمة التدقيق والقياسات الحقلية لاستلام العزل المائي والحراري واختبار الغمر (12 معياراً هندسياً)","bg":"#0F172A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بند الفحص الهندسي ومعيار القبول الميداني لأعمال العزل المائي والحراري","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المرجع الكودي","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"القيمة المطلوبة (الحد الأدنى)","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"القراءة الفعلية بالموقع","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الفرق / الهامش المحقق","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"وحدة القياس","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"حكم الفحص التلقائي","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"ملاحظات مهندس الاستشاري QA/QC","bg":"#075985","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"أبعاد رقبة الزجاجة الأسمنتية المشطوفة بزاوية 45° عند التقاء الأرضية بالحائط","bg":"#F8FAFC"},{"c":"C5","v":"SBC 201 / ECP","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D5","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E5","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F5","v":1,"f":"=E5-D5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":"سم × سم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H5","v":"مطابق للمواصفات","f":"=IF(E5>=D5,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I5","v":"منفذة بمونة غير قابلة للانكماش","bg":"#F8FAFC"}]},{"r":6,"h":48.0,"cells":[{"c":"A6","v":2,"b":true,"al":"center"},{"c":"B6","v":"سماكة خرسانة الميول الرغوية للسطح عند الجرجوري (نسبة ميل 1% نحو الصرف)"},{"c":"C6","v":"SBC 201","b":true,"al":"center"},{"c":"D6","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":5.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":0.5,"f":"=E6-D6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":"سم","b":true,"al":"center"},{"c":"H6","v":"مطابق للمواصفات","f":"=IF(E6>=D6,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I6","v":"ميول منتظمة دون تجمع مياه"}]},{"r":7,"h":48.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"سماكة لفائف الممبرين البيتوميني المسلح بالبوليستر (وزن ≥ 180 جم/م²)","bg":"#F8FAFC"},{"c":"C7","v":"ASTM D6164","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":0,"f":"=E7-D7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":"مم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H7","v":"مطابق للمواصفات","f":"=IF(E7>=D7,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I7","v":"مطابق لاعتماد المواد MIR","bg":"#F8FAFC"}]},{"r":8,"h":48.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"عرض منطقة التداخل والركوب الطولي (Side Lap) بين لفائف البيتومين باللهب"},{"c":"C8","v":"NRCA / ASTM","b":true,"al":"center"},{"c":"D8","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":10.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":0.5,"f":"=E8-D8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":"سم","b":true,"al":"center"},{"c":"H8","v":"مطابق للمواصفات","f":"=IF(E8>=D8,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I8","v":"لحام كامل مع خروج خيط بيتومين"}]},{"r":9,"h":48.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"عرض منطقة التداخل والركوب الرأسي عند نهايات اللفائف (End Lap)","bg":"#F8FAFC"},{"c":"C9","v":"NRCA / ASTM","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":15.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0.5,"f":"=E9-D9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"سم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H9","v":"مطابق للمواصفات","f":"=IF(E9>=D9,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I9","v":"تخالف اللحامات بين الطبقتين","bg":"#F8FAFC"}]},{"r":10,"h":48.0,"cells":[{"c":"A10","v":6,"b":true,"al":"center"},{"c":"B10","v":"ارتفاع وزرة العزل الرأسية على دروة السطح والحوائط فوق منسوب التشطيب"},{"c":"C10","v":"SBC 201 / ECP","b":true,"al":"center"},{"c":"D10","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":5,"f":"=E10-D10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"سم","b":true,"al":"center"},{"c":"H10","v":"مطابق للمواصفات","f":"=IF(E10>=D10,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I10","v":"مثبتة بشريحة ألومنيوم وماستيك"}]},{"r":11,"h":48.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"عمق مياه الغمر فوق أعلى نقطة في أرضية الحمام أو السطح أثناء الاختبار","bg":"#F8FAFC"},{"c":"C11","v":"ASTM D5957","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":2,"f":"=E11-D11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"سم","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H11","v":"مطابق للمواصفات","f":"=IF(E11>=D11,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I11","v":"مع إغلاق الجرجوري بطبة مطاطية","bg":"#F8FAFC"}]},{"r":12,"h":48.0,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"مدة بقاء مياه اختبار الغمر المتواصلة قبل الفحص البصري للسقف السفلي"},{"c":"C12","v":"ASTM D5957","b":true,"al":"center"},{"c":"D12","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"f":"=E12-D12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"ساعة","b":true,"al":"center"},{"c":"H12","v":"مطابق للمواصفات","f":"=IF(E12>=D12,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I12","v":"لا يوجد أي رشح أو رطوبة بالسقف"}]},{"r":13,"h":48.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"سماكة طبقة دهان الإيبوكسي الجافة (DFT) داخل خزان مياه الشرب (3 أوجه)","bg":"#F8FAFC"},{"c":"C13","v":"AWWA C210","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":325,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":25,"f":"=E13-D13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"ميكرون","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H13","v":"مطابق للمواصفات","f":"=IF(E13>=D13,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I13","v":"مفحوص بجهاز DFT واختبار الشرارة","bg":"#F8FAFC"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"b":true,"al":"center"},{"c":"B14","v":"سماكة ألواح العزل الحراري البوليسترين المبثوق XPS أو فوم البولي يوريثان"},{"c":"C14","v":"SBC 601","b":true,"al":"center"},{"c":"D14","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"f":"=E14-D14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"مم","b":true,"al":"center"},{"c":"H14","v":"مطابق للمواصفات","f":"=IF(E14>=D14,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I14","v":"يحقق قيمة الانتقالية الحرارية U-Value"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"كثافة ألواح العزل الحراري البوليسترين XPS للأسطح المعرضة للأحمال","bg":"#F8FAFC"},{"c":"C15","v":"ASTM C578","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":3,"f":"=E15-D15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"كجم/م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"H15","v":"مطابق للمواصفات","f":"=IF(E15>=D15,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I15","v":"مقاومة ضغط عالية ≥ 300 كيلو باسكال","bg":"#F8FAFC"}]},{"r":16,"h":48.0,"cells":[{"c":"A16","v":12,"b":true,"al":"center"},{"c":"B16","v":"وزن طبقة قماش الجيوتكستيل الفاصل فوق العزل المائي والحراري"},{"c":"C16","v":"المواصفات الفنية","b":true,"al":"center"},{"c":"D16","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":10,"f":"=E16-D16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"جم/م²","b":true,"al":"center"},{"c":"H16","v":"مطابق للمواصفات","f":"=IF(E16>=D16,\"مطابق للمواصفات\",\"غير مطابق - مرفوض\")","bg":"#D1FAE5","fg":"#065F46","b":true,"al":"center"},{"c":"I16","v":"مفروش بتداخل 15 سم لحماية العزل"}]},{"r":17,"h":44.0,"cells":[{"c":"A17","v":"النتيجة النهائية لفحص أعمال العزل المائي والحراري واختبار الغمر بالمياه (48 ساعة)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G17","v":12,"f":"=COUNTIF(H5:H16,\"مطابق للمواصفات\")","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H17","v":1,"f":"=G17/12","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"I17","v":"ناجح ومقبول للتغطية والحماية (Code A)","f":"=IF(G17=12,\"ناجح ومقبول للتغطية والحماية (Code A)\",\"مرفوض - تعاد المعالجة والغمر\")","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]}]}]}