{"slug":"waterproofing-insulation-qto","sheets":[{"name":"لوحة_المعلومات_والمؤشرات","maxRow":19,"maxCol":8,"colWidths":[8.0,54.0,34.0,12.0,18.0,18.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر كميات وتكاليف أعمال العزل المائي والحراري (Waterproofing & Insulation QTO)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"شيت حصر مسطحات عزل الأسطح والمناطق الرطبة والخزانات، حساب لفائف الممبرين وألواح XPS وفق SBC 201 و SBC 501","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","b":true,"al":"center"},{"c":"B4","v":"مشروع إنشاء وتجهيز مبنى سكني تجاري متعدد الطوابق","fg":"#1E293B","al":"center"},{"c":"C4","v":""},{"c":"D4","v":""},{"c":"E4","v":"المالك / جهة الإشراف:","b":true,"al":"center"},{"c":"F4","v":"شركة التطوير العقاري المتقدمة","fg":"#1E293B","al":"center"},{"c":"G4","v":""},{"c":"H4","v":""}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"المقاول الرئيسي:","b":true,"al":"center"},{"c":"B5","v":"شركة المقاولات الإنشائية الكبرى","fg":"#1E293B","al":"center"},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":"مقاول العزل المتخصص:","b":true,"al":"center"},{"c":"F5","v":"مؤسسة أنظمة العزل والحماية الهندسية","fg":"#1E293B","al":"center"},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":104.0,"cells":[{"c":"A6","v":"تاريخ الحصر:","b":true,"al":"center"},{"c":"B6","v":"أكتوبر 2026م","fg":"#1E293B","al":"center"},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":"المرجع الفني والكود:","b":true,"al":"center"},{"c":"F6","v":"كود البناء السعودي SBC 201 / SBC 501 / معايير ASTM D5147","fg":"#1E293B","al":"center"},{"c":"G6","v":""},{"c":"H6","v":""}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"إجمالي مسطح العزل المائي (م²)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C8","v":"إجمالي مسطح العزل الحراري (م²)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E8","v":"إجمالي عدد لفائف الممبرين (رول)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G8","v":"إجمالي قيمة مقايسة العزل (ر.س)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":9,"h":30.0,"cells":[{"c":"A9","v":0,"f":"=حصر_عزل_الأسطح!G14+حصر_المناطق_الرطبة_والخزانات!G16","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0","rs":2,"cs":2},{"skip":true},{"c":"C9","v":627.96,"f":"=حصر_عزل_الأسطح!I14","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0","rs":2,"cs":2},{"skip":true},{"c":"E9","v":67.95,"f":"=حصر_عزل_الأسطح!H14","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0","rs":2,"cs":2},{"skip":true},{"c":"G9","v":0,"f":"=مقايسة_التكاليف_والتوريد!H14","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","rs":2},{"c":"H9","v":""}]},{"r":10,"h":30.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H10","v":""}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"م² مسطح معزول مائياً","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C11","v":"م² ألواح بوليسترين مبثوق XPS","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E11","v":"رول لفائف بيتومين 4 مم معدل","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G11","v":"شاملة التوريد والتركيب والضريبة","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ملخص كميات ومسطحات بنود العزل الرئيسية بالمشروع","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"م","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"عنصر العزل التخصصي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"نوع النظام المعتمد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"الكمية الصافية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"الكمية بالهالك","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"التكلفة التقديرية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"حالة الاعتماد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"1","fg":"#1E293B","al":"center"},{"c":"B15","v":"عزل مائي لأسطح المبنى والملحق","fg":"#1E293B"},{"c":"C15","v":"لفائف بيتومين SBS سمك 4 مم مسلحة ببوليستر","fg":"#1E293B"},{"c":"D15","v":"م²","fg":"#1E293B","al":"center"},{"c":"E15","v":"-","f":"=حصر_عزل_الأسطح!G14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":577.575,"f":"=حصر_عزل_الأسطح!H14*8.5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":"--------------------------------------------------","f":"=مقايسة_التكاليف_والتوريد!H5","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H15","v":"معتمد ومطابق SBC 501","fg":"#1E293B","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"2","fg":"#1E293B","al":"center"},{"c":"B16","v":"عزل حراري لأسطح المبنى (نظام السطح المقلوب)","fg":"#1E293B"},{"c":"C16","v":"ألواح بوليسترين مبثوق XPS سمك 5 سم كثافة 35 كجم/م³","fg":"#1E293B"},{"c":"D16","v":"م²","fg":"#1E293B","al":"center"},{"c":"E16","v":627.96,"f":"=حصر_عزل_الأسطح!I14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F16","v":56.88,"f":"=حصر_عزل_الأسطح!J14*0.72","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":26374.32,"f":"=مقايسة_التكاليف_والتوريد!H6","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H16","v":"معتمد ومطابق SBC 601","fg":"#1E293B","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"3","fg":"#1E293B","al":"center"},{"c":"B17","v":"عزل مائي للحمامات والمطابخ والمناطق الرطبة","fg":"#1E293B"},{"c":"C17","v":"دهان أسمنتي بوليمري مطاطي مرن (طبقتين + شاش فايبر)","fg":"#1E293B"},{"c":"D17","v":"م²","fg":"#1E293B","al":"center"},{"c":"E17","v":0.3,"f":"=حصر_المناطق_الرطبة_والخزانات!G8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F17","v":0.33,"f":"=حصر_المناطق_الرطبة_والخزانات!G8*1.1","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":11.4,"f":"=مقايسة_التكاليف_والتوريد!H7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H17","v":"معتمد ومطابق للمعايير","fg":"#1E293B","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"4","fg":"#1E293B","al":"center"},{"c":"B18","v":"عزل خزان المياه الأرضي الخرساني للشرب","fg":"#1E293B"},{"c":"C18","v":"دهان إيبوكسي صحي غير سام معتمد لمياه الشرب (WRAS)","fg":"#1E293B"},{"c":"D18","v":"م²","fg":"#1E293B","al":"center"},{"c":"E18","v":3.2,"f":"=حصر_المناطق_الرطبة_والخزانات!G12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F18","v":3.456,"f":"=حصر_المناطق_الرطبة_والخزانات!G12*1.08","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":236.8,"f":"=مقايسة_التكاليف_والتوريد!H8","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H18","v":"معتمد ومطابق للشرب","fg":"#1E293B","al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"5","fg":"#1E293B","al":"center"},{"c":"B19","v":"عزل الأساسات والميد والجدران الخرسانية الساندة","fg":"#1E293B"},{"c":"C19","v":"دهان بيتوميني مطاطي عازل للرطوبة والأملاح (طبقتين)","fg":"#1E293B"},{"c":"D19","v":"م²","fg":"#1E293B","al":"center"},{"c":"E19","v":3.5,"f":"=حصر_المناطق_الرطبة_والخزانات!G15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F19","v":3.675,"f":"=حصر_المناطق_الرطبة_والخزانات!G15*1.05","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G19","v":84,"f":"=مقايسة_التكاليف_والتوريد!H9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H19","v":"معتمد ومطابق للموقع","fg":"#1E293B","al":"center"}]}]},{"name":"معدلات_المواد_والأسعار","maxRow":14,"maxCol":7,"colWidths":[8.0,48.0,46.0,18.0,24.0,20.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول مواصفات ومعدلات استهلاك المواد وأسعار بنود العزل المائي والحراري","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":36.0,"cells":[{"c":"A2","v":"بيانات معدلات التغطية ونسب الهالك وتكلفة المواد والمصنعيات وفق أسعار السوق والمواصفات القياسية","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المادة / عنصر النظام","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المواصفة والنوع المعتمد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"وحدة القياس","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"معدل التغطية الفعلي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الهالك والركوب","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر الوحدة توريد وتركيب (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"1","fg":"#1E293B","al":"center"},{"c":"B5","v":"لفائف بيتومين معدل SBS/APP سمك 4 مم","fg":"#1E293B"},{"c":"C5","v":"مسلحة ببوليستر 200 جم/م² مع حبيبات حماية","fg":"#1E293B"},{"c":"D5","v":"رول (10×1 م)","fg":"#1E293B","al":"center"},{"c":"E5","v":"8.50 م² صافي بعد الركوب","fg":"#1E293B","al":"center"},{"c":"F5","v":0.12,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G5","v":145,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"2","fg":"#1E293B","al":"center"},{"c":"B6","v":"دهان برايمر بيتوميني تأسيسي (Bitumen Primer D41)","fg":"#1E293B"},{"c":"C6","v":"أساس مائي/مذيب سريع الجفاف لتهيئة السطح","fg":"#1E293B"},{"c":"D6","v":"برميل (15 كجم)","fg":"#1E293B","al":"center"},{"c":"E6","v":"45.00 م² لكل برميل","fg":"#1E293B","al":"center"},{"c":"F6","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G6","v":110,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"3","fg":"#1E293B","al":"center"},{"c":"B7","v":"ألواح عزل حراري بوليسترين مبثوق XPS","fg":"#1E293B"},{"c":"C7","v":"سمك 5 سم، كثافة 35 كجم/م³، حواف متداخلة (L-Edge)","fg":"#1E293B"},{"c":"D7","v":"لوح (1.2×0.6 م)","fg":"#1E293B","al":"center"},{"c":"E7","v":"0.72 م² لكل لوح","fg":"#1E293B","al":"center"},{"c":"F7","v":0.05,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G7","v":32,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"4","fg":"#1E293B","al":"center"},{"c":"B8","v":"طبقة قماش غير منسوج جيوتكستايل (Geotextile)","fg":"#1E293B"},{"c":"C8","v":"بولي بروبيلين وزن 150 جم/م² فاصل ومرشح","fg":"#1E293B"},{"c":"D8","v":"م²","fg":"#1E293B","al":"center"},{"c":"E8","v":"1.00 م² (ركوب 15 سم)","fg":"#1E293B","al":"center"},{"c":"F8","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G8","v":8.5,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"5","fg":"#1E293B","al":"center"},{"c":"B9","v":"عازل أسمنتي بوليمري مرن (Cementitious Coating)","fg":"#1E293B"},{"c":"C9","v":"مركبين أبيض/رمادي عالي المرونة للحمامات","fg":"#1E293B"},{"c":"D9","v":"طقم (25 كجم بودرة + 5 لتر بوليمر)","fg":"#1E293B","al":"center"},{"c":"E9","v":"15.00 م² وجهين بسماكة 2 مم","fg":"#1E293B","al":"center"},{"c":"F9","v":0.06,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G9","v":125,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"6","fg":"#1E293B","al":"center"},{"c":"B10","v":"دهان إيبوكسي صحي للخزانات خالي من المذيبات","fg":"#1E293B"},{"c":"C10","v":"معتمد لمياه الشرب WRAS مقاوم لنمو البكتيريا","fg":"#1E293B"},{"c":"D10","v":"جالون (5 كجم)","fg":"#1E293B","al":"center"},{"c":"E10","v":"12.00 م² وجهين بسماكة 400 ميكرون","fg":"#1E293B","al":"center"},{"c":"F10","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G10","v":190,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"7","fg":"#1E293B","al":"center"},{"c":"B11","v":"دهان بيتوميني مطاطي مائي (Rubberized Bitumen)","fg":"#1E293B"},{"c":"C11","v":"مقاوم للأملاح والمياه الجوفية للأساسات والميد","fg":"#1E293B"},{"c":"D11","v":"برميل (18 كجم)","fg":"#1E293B","al":"center"},{"c":"E11","v":"25.00 م² وجهين متقاطعين","fg":"#1E293B","al":"center"},{"c":"F11","v":0.05,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G11","v":135,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"8","fg":"#1E293B","al":"center"},{"c":"B12","v":"مونة رقبة زجاجة وشطفات الزوايا (Angle Fillet)","fg":"#1E293B"},{"c":"C12","v":"مونة أسمنتية غنية بالبوليمر ومقاومة للشروخ","fg":"#1E293B"},{"c":"D12","v":"متر طولي","fg":"#1E293B","al":"center"},{"c":"E12","v":"شطفة 7×7 سم بزاوية 45 درجة","fg":"#1E293B","al":"center"},{"c":"F12","v":0.04,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G12","v":18,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"9","fg":"#1E293B","al":"center"},{"c":"B13","v":"ألواح حماية البيتومين (Protection Board)","fg":"#1E293B"},{"c":"C13","v":"ألواح بيتومينية مضغوطة سمك 3 مم للأساسات","fg":"#1E293B"},{"c":"D13","v":"لوح (2×1 م)","fg":"#1E293B","al":"center"},{"c":"E13","v":"2.00 م² لكل لوح","fg":"#1E293B","al":"center"},{"c":"F13","v":0.05,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G13","v":28,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"10","fg":"#1E293B","al":"center"},{"c":"B14","v":"مانع تسرب فواصل التمدد (Waterstop 20cm)","fg":"#1E293B"},{"c":"C14","v":"شريط PVC مضلع مع بصلة وسطية 20 سم","fg":"#1E293B"},{"c":"D14","v":"متر طولي","fg":"#1E293B","al":"center"},{"c":"E14","v":"شريط مستمر داخل الخرسانة","fg":"#1E293B","al":"center"},{"c":"F14","v":0.05,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G14","v":35,"in":true,"b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]}]},{"name":"حصر_عزل_الأسطح","maxRow":14,"maxCol":11,"colWidths":[8.0,44.0,14.0,14.0,20.0,18.0,18.0,18.0,22.0,24.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر مسطحات أعمال العزل المائي والحراري لأسطح المبنى والملحقات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حساب المسطحات الأفقية والوزرات الرأسية مع حساب لفائف الممبرين وركوب الأطراف وألواح XPS وفق SBC 201","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الفراغ / السطح","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الطول (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"العرض (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المسطح الأفقي (م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"محيط الدروة (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ارتفاع الوزرة (م)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المسطح الرأسي (م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي مسطح العزل (م²)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"لفائف ممبرين مطلوبة (رول)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"ألواح XPS مطلوبة (لوح)","bg":"#1D4ED8","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"1","fg":"#1E293B","al":"center"},{"c":"B5","v":"سطح الدور الأخير الرئيسي - الجزء الشرقي","fg":"#1E293B"},{"c":"C5","v":18.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":222,"f":"=C5*D5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":61,"f":"=2*(C5+D5)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":0.3,"in":true,"fg":"#1E293B","al":"center"},{"c":"H5","v":18.3,"f":"=F5*G5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":240.3,"f":"=E5+H5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J5","v":29,"f":"=ROUNDUP(I5/8.5, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"K5","v":309,"f":"=ROUNDUP(E5/0.72, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"2","fg":"#1E293B","al":"center"},{"c":"B6","v":"سطح الدور الأخير الرئيسي - الجزء الغربي","fg":"#1E293B"},{"c":"C6","v":16,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":192,"f":"=C6*D6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":56,"f":"=2*(C6+D6)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":0.3,"in":true,"fg":"#1E293B","al":"center"},{"c":"H6","v":16.8,"f":"=F6*G6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":208.8,"f":"=E6+H6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J6","v":25,"f":"=ROUNDUP(I6/8.5, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":267,"f":"=ROUNDUP(E6/0.72, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"3","fg":"#1E293B","al":"center"},{"c":"B7","v":"سطح الملحق العلوي (غرف الخدمات والمصعد)","fg":"#1E293B"},{"c":"C7","v":8.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":51,"f":"=C7*D7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":29,"f":"=2*(C7+D7)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":0.3,"in":true,"fg":"#1E293B","al":"center"},{"c":"H7","v":8.7,"f":"=F7*G7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":59.7,"f":"=E7+H7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J7","v":8,"f":"=ROUNDUP(I7/8.5, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":71,"f":"=ROUNDUP(E7/0.72, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"4","fg":"#1E293B","al":"center"},{"c":"B8","v":"شرفة وتراس الدور الأول المكشوف (شمالي)","fg":"#1E293B"},{"c":"C8","v":6.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":3.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":21.7,"f":"=C8*D8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":19.4,"f":"=2*(C8+D8)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":0.25,"in":true,"fg":"#1E293B","al":"center"},{"c":"H8","v":4.85,"f":"=F8*G8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":26.55,"f":"=E8+H8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J8","v":4,"f":"=ROUNDUP(I8/8.5, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":31,"f":"=ROUNDUP(E8/0.72, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"5","fg":"#1E293B","al":"center"},{"c":"B9","v":"شرفة وتراس الدور الأول المكشوف (جنوبي)","fg":"#1E293B"},{"c":"C9","v":5.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":3.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":18.56,"f":"=C9*D9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":18,"f":"=2*(C9+D9)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":0.25,"in":true,"fg":"#1E293B","al":"center"},{"c":"H9","v":4.5,"f":"=F9*G9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":23.06,"f":"=E9+H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":3,"f":"=ROUNDUP(I9/8.5, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":26,"f":"=ROUNDUP(E9/0.72, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"6","fg":"#1E293B","al":"center"},{"c":"B10","v":"سطح غرفة الحراسة وبوابة الدخول","fg":"#1E293B"},{"c":"C10","v":4.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D10","v":3.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":15.75,"f":"=C10*D10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":16,"f":"=2*(C10+D10)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":0.25,"in":true,"fg":"#1E293B","al":"center"},{"c":"H10","v":4,"f":"=F10*G10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":19.75,"f":"=E10+H10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":3,"f":"=ROUNDUP(I10/8.5, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":22,"f":"=ROUNDUP(E10/0.72, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"7","fg":"#1E293B","al":"center"},{"c":"B11","v":"شخشيخة وبئر السلم الرئيسي","fg":"#1E293B"},{"c":"C11","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":3,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":15,"f":"=C11*D11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":16,"f":"=2*(C11+D11)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":0.3,"in":true,"fg":"#1E293B","al":"center"},{"c":"H11","v":4.8,"f":"=F11*G11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":19.8,"f":"=E11+H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J11","v":3,"f":"=ROUNDUP(I11/8.5, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":21,"f":"=ROUNDUP(E11/0.72, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"8","fg":"#1E293B","al":"center"},{"c":"B12","v":"سطح خزان المياه العلوي وغرفة التكييف","fg":"#1E293B"},{"c":"C12","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D12","v":4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":24,"f":"=C12*D12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":20,"f":"=2*(C12+D12)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":0.3,"in":true,"fg":"#1E293B","al":"center"},{"c":"H12","v":6,"f":"=F12*G12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":30,"f":"=E12+H12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J12","v":4,"f":"=ROUNDUP(I12/8.5, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":34,"f":"=ROUNDUP(E12/0.72, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""},{"c":"J13","v":""},{"c":"K13","v":""}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"إجمالي حصر أسطح المبنى (Roof Totals)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E14","v":560.01,"f":"=SUM(E5:E12)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":235.4,"f":"=SUM(F5:F12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":"-","al":"center"},{"c":"H14","v":67.95,"f":"=SUM(H5:H12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":627.96,"f":"=SUM(I5:I12)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":79,"f":"=SUM(J5:J12)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"},{"c":"K14","v":781,"f":"=SUM(K5:K12)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"حصر_المناطق_الرطبة_والخزانات","maxRow":16,"maxCol":10,"colWidths":[8.0,48.0,10.0,14.0,14.0,18.0,16.0,20.0,34.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر كميات العزل المائي للحمامات والمطابخ والخزانات الأرضية والأساسات","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":36.0,"cells":[{"c":"A2","v":"عوازل أسمنتية وإيبوكسية وبيتونية مع رقبة الزجاجة واختبارات الغمر وفق اشتراطات الكود السعودي","bg":"#1E293B","fg":"#E2E8F0","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الفراغ / العنصر الخرساني","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"العدد","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الطول (م)","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"العرض (م)","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المحيط / الوزرة (م)","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ارتفاع العزل (م)","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المسطح الإجمالي (م²)","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"نظام العزل المعتمد","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"ملاحظات واختبار الغمر","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"1","fg":"#1E293B","al":"center"},{"c":"B5","v":"حمامات الأدوار السكنية المتكررة (أرضيات + رقبة 30 سم)","fg":"#1E293B"},{"c":"C5","v":12,"in":true,"fg":"#1E293B","al":"center"},{"c":"D5","v":2.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":1.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":8.4,"f":"=2*(D5+E5)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":0.3,"in":true,"fg":"#1E293B","al":"center"},{"c":"H5","v":82.08,"f":"=C5*((D5*E5)+(F5*G5))","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":"أسمنتي مرن وجهين + شاش ألياف","fg":"#1E293B"},{"c":"J5","v":"غمر مائي 48 ساعة","fg":"#1E293B"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"2","fg":"#1E293B","al":"center"},{"c":"B6","v":"حمامات الماستر (أرضيات + جدران الشاور بارتفاع 2.0 م)","fg":"#1E293B"},{"c":"C6","v":4,"in":true,"fg":"#1E293B","al":"center"},{"c":"D6","v":3.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":2.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":10.8,"f":"=2*(D6+E6)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":1.2,"in":true,"fg":"#1E293B","al":"center"},{"c":"H6","v":80,"f":"=C6*((D6*E6)+(F6*G6))","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":"أسمنتي مرن وجهين + شاش ألياف","fg":"#1E293B"},{"c":"J6","v":"غمر مائي 48 ساعة","fg":"#1E293B"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"3","fg":"#1E293B","al":"center"},{"c":"B7","v":"مطابخ الشقق السكنية (أرضيات + رقبة 30 سم)","fg":"#1E293B"},{"c":"C7","v":8,"in":true,"fg":"#1E293B","al":"center"},{"c":"D7","v":3.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":2.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":12.6,"f":"=2*(D7+E7)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":0.3,"in":true,"fg":"#1E293B","al":"center"},{"c":"H7","v":108.64,"f":"=C7*((D7*E7)+(F7*G7))","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":"أسمنتي مرن وجهين + شاش ألياف","fg":"#1E293B"},{"c":"J7","v":"غمر مائي 48 ساعة","fg":"#1E293B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"4","fg":"#1E293B","al":"center"},{"c":"B8","v":"غرف الغسيل ومسارات مواسير الصرف بالأدوار","fg":"#1E293B"},{"c":"C8","v":8,"in":true,"fg":"#1E293B","al":"center"},{"c":"D8","v":2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":7,"f":"=2*(D8+E8)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":0.3,"in":true,"fg":"#1E293B","al":"center"},{"c":"H8","v":40.8,"f":"=C8*((D8*E8)+(F8*G8))","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":"أسمنتي مرن وجهين + شاش ألياف","fg":"#1E293B"},{"c":"J8","v":"غمر مائي 48 ساعة","fg":"#1E293B"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"إجمالي مسطحات الحمامات والمطابخ والمناطق الرطبة (م²)","bg":"#F1F5F9","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H9","v":311.52,"f":"=SUM(H5:H8)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":"-","al":"center"},{"c":"J9","v":"-","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"عزل الخزانات الأرضية والأساسات والميد الخرسانية","bg":"#D97706","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":11,"h":36.0,"cells":[{"c":"A11","v":"5","fg":"#1E293B","al":"center"},{"c":"B11","v":"خزان المياه الأرضي - قاع وأرضية خرسانية مسلحة","fg":"#1E293B"},{"c":"C11","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"D11","v":10,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":32,"f":"=2*(D11+E11)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":0,"in":true,"fg":"#1E293B","al":"center"},{"c":"H11","v":60,"f":"=C11*(D11*E11)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":"إيبوكسي صحي معتمد للشرب (وجهين)","fg":"#1E293B"},{"c":"J11","v":"غمر مائي 72 ساعة","fg":"#1E293B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"6","fg":"#1E293B","al":"center"},{"c":"B12","v":"خزان المياه الأرضي - جدران رأسية وقواطع داخلية","fg":"#1E293B"},{"c":"C12","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"D12","v":10,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":32,"f":"=2*(D12+E12)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":3.2,"in":true,"fg":"#1E293B","al":"center"},{"c":"H12","v":102.4,"f":"=C12*(F12*G12)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":"إيبوكسي صحي معتمد للشرب (وجهين)","fg":"#1E293B"},{"c":"J12","v":"فحص بمقياس السماكة Pinhole","fg":"#1E293B"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"7","fg":"#1E293B","al":"center"},{"c":"B13","v":"بيارة الصرف الصحي وغرف التهدئة السفلية","fg":"#1E293B"},{"c":"C13","v":2,"in":true,"fg":"#1E293B","al":"center"},{"c":"D13","v":4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":3,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":14,"f":"=2*(D13+E13)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":3,"in":true,"fg":"#1E293B","al":"center"},{"c":"H13","v":108,"f":"=C13*((D13*E13)+(F13*G13))","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":"طلاء بيتوميني إيبوكسي قطران","fg":"#1E293B"},{"c":"J13","v":"عزل داخلي كامل","fg":"#1E293B"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"8","fg":"#1E293B","al":"center"},{"c":"B14","v":"عزل قواعد وأعناق أعمدة وميد المبنى الخرسانية","fg":"#1E293B"},{"c":"C14","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"D14","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":24,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":1.2,"in":true,"fg":"#1E293B","al":"center"},{"c":"H14","v":480,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":"دهان بيتوميني مطاطي وجهين","fg":"#1E293B"},{"c":"J14","v":"حماية قبل الردم","fg":"#1E293B"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"9","fg":"#1E293B","al":"center"},{"c":"B15","v":"عزل الجدران الخرسانية الساندة للبدروم (Retaining Walls)","fg":"#1E293B"},{"c":"C15","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"D15","v":38,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":3.5,"in":true,"fg":"#1E293B","al":"center"},{"c":"H15","v":133,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":"لفائف ممبرين 4 مم + ألواح حماية 3 مم","fg":"#1E293B"},{"c":"J15","v":"طبقة تصريف درينج بورد","fg":"#1E293B"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"إجمالي مسطحات عزل المناطق الرطبة والخزانات والأساسات (م²)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H16","v":1194.92,"f":"=H9+SUM(H11:H15)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":"-","al":"center"},{"c":"J16","v":"-","al":"center"}]}]},{"name":"مقايسة_التكاليف_والتوريد","maxRow":13,"maxCol":8,"colWidths":[8.0,56.0,12.0,18.0,20.0,20.0,24.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول كميات وأسعار أعمال العزل المائي والحراري (Waterproofing BOQ)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"مقايسة توريد وتركيب شاملة المواد والعمالة واختبارات الغمر وضمان 10 سنوات وفق كود SBC 501","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"بند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الأعمال والمواصفات الفنية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية المحصورة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"سعر الوحدة توريد (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة مصنعية (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"السعر الإفرادي شامل (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القيمة الإجمالية (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":104.0,"cells":[{"c":"A5","v":"1","fg":"#1E293B","al":"center"},{"c":"B5","v":"توريد وتركيب عزل مائي لأسطح المبنى والملحقات بلفائف بيتومين SBS سمك 4 مم مسلحة ببوليستر مع دهان برايمر تأسيسي ورقبة زجاجة وشطفات وتثبيت بشرائح ألومنيوم معجونة بالبولي يوريثان","fg":"#1E293B"},{"c":"C5","v":"م²","fg":"#1E293B","al":"center"},{"c":"D5","v":"-","f":"=حصر_عزل_الأسطح!G14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":32,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F5","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G5","v":50,"f":"=E5+F5","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H5","v":"--------------------------------------------------","f":"=D5*G5","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"2","fg":"#1E293B","al":"center"},{"c":"B6","v":"توريد وتركيب عزل حراري لأسطح المبنى بنظام السطح المقلوب بألواح بوليسترين مبثوق XPS سمك 5 سم كثافة 35 كجم/م³ مع طبقة فواصل جيوتكستايل 150 جم/م²","fg":"#1E293B"},{"c":"C6","v":"م²","fg":"#1E293B","al":"center"},{"c":"D6","v":627.96,"f":"=حصر_عزل_الأسطح!I14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":34,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F6","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G6","v":42,"f":"=E6+F6","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H6","v":26374.32,"f":"=D6*G6","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"3","fg":"#1E293B","al":"center"},{"c":"B7","v":"توريد وتنفيذ عزل مائي للحمامات والمطابخ بدهان أسمنتي بوليمري مطاطي مرن (وجهين متقاطعين) بسماكة 2 مم مع شاش ألياف الفايبر بالزوايا واختبار الغمر بالمياه لمدة 48 ساعة","fg":"#1E293B"},{"c":"C7","v":"م²","fg":"#1E293B","al":"center"},{"c":"D7","v":0.3,"f":"=حصر_المناطق_الرطبة_والخزانات!G8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":22,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F7","v":16,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G7","v":38,"f":"=E7+F7","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H7","v":11.4,"f":"=D7*G7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"4","fg":"#1E293B","al":"center"},{"c":"B8","v":"توريد وتنفيذ عزل مائي داخلي لخزان مياه الشرب الأرضي بدهان إيبوكسي صحي معتمد لمياه الشرب (خالي من المذيبات) وجهين بسماكة 400 ميكرون مع التعقيم والفحص","fg":"#1E293B"},{"c":"C8","v":"م²","fg":"#1E293B","al":"center"},{"c":"D8","v":3.2,"f":"=حصر_المناطق_الرطبة_والخزانات!G12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":48,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F8","v":26,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G8","v":74,"f":"=E8+F8","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H8","v":236.8,"f":"=D8*G8","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"5","fg":"#1E293B","al":"center"},{"c":"B9","v":"توريد وتنفيذ عزل مائي ورطوبة لأساسات وميد وجدران المبنى الخرسانية الملامسة للتربة بدهان بيتوميني مطاطي وجهين متقاطعين مع ألواح حماية بيتومينية 3 مم قبل أعمال الردم","fg":"#1E293B"},{"c":"C9","v":"م²","fg":"#1E293B","al":"center"},{"c":"D9","v":3.5,"f":"=حصر_المناطق_الرطبة_والخزانات!G15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":14,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F9","v":10,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G9","v":24,"f":"=E9+F9","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H9","v":84,"f":"=D9*G9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"6","fg":"#1E293B","al":"center"},{"c":"B10","v":"أعمال اختبار الغمر بالمياه لمدة 72 ساعة لأسطح المبنى والخزانات وإصدار شهادة ضمان شاملة للأعمال لمدة 10 سنوات معتمدة من المقاول المتخصص","fg":"#1E293B"},{"c":"C10","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"D10","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":2500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F10","v":1500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G10","v":4000,"f":"=E10+F10","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H10","v":4000,"f":"=D10*G10","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"إجمالي قيمة الأعمال قبل ضريبة القيمة المضافة (Subtotal)","bg":"#F1F5F9","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H11","v":30706.52,"f":"=SUM(H5:H10)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"ضريبة القيمة المضافة (15% VAT)","bg":"#F8FAFC","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H12","v":4605.978,"f":"=H11*0.15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":13,"h":46.0,"cells":[{"c":"A13","v":"إجمالي مقايسة أعمال العزل شاملة التوريد والتركيب والضريبة (Grand Total)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H13","v":35312.498,"f":"=H11+H12","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]}]}]}