{"slug":"epoxy-and-polyurethane-industrial-flooring-qto-and-boq-sheet","sheets":[{"name":"إعدادات_المشروع_والأسعار","maxRow":22,"maxCol":7,"colWidths":[14.0,58.0,12.0,22.0,22.0,22.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات المشروع ومحددات أسعار الأرضيات الإيبوكسية والبولي يوريثان (Setup & Pricing Rates)","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":56.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: الأسعار والنسب المدخلة في هذا الشيت هي قيم استرشادية لمتوسطات السوق. يرجى تعديل فئات الأسعار والعملة أدناه بما يطابق أسعار التوريد والمصنعيات السائدة في بلد مشروعك.","bg":"#1E293B","fg":"#FEF08A","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"بيانات المشروع والتعاقد الأساسية","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":"اسم المشروع:","b":true},{"c":"B5","v":"مشروع المجمع اللوجستي ومستودعات التبريد ومواقف السيارات المركزية","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"العملة المعتمدة:","b":true},{"c":"F5","v":"ر.س SAR","b":true,"al":"center","cs":2},{"skip":true}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"المالك / المطور:","b":true},{"c":"B6","v":"شركة التخزين واللوجستيات المتقدمة للاستثمار الصناعي","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ إعداد الشيت:","b":true},{"c":"F6","v":"أكتوبر 2026م","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":"المقاول العام:","b":true},{"c":"B7","v":"شركة الإنشاءات الهندسية الكبرى للمقاولات","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"كود مواصفة التشطيب:","b":true},{"c":"F7","v":"SBC 401 / ICRI 310.2R","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"مقاول الأرضيات المتخصص:","b":true},{"c":"B8","v":"مؤسسة أنظمة العزل والأرضيات الصناعية الإيبوكسية التخصصية","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E8","v":"نسبة هالك المواد:","b":true},{"c":"F8","v":"8.0%","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"جدول أسعار التوريد والمصنعيات المباشرة لبنود الأرضيات الصناعية (معادلات التسعير المركزية)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"كود البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B11","v":"توصيف المادة أو العملية الصناعية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C11","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D11","v":"فئة توريد المواد (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E11","v":"فئة المصنعية والتنفيذ (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F11","v":"الفئة الإجمالية (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G11","v":"المواصفة والمرجع الفني","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"RATE-01","fg":"#1E293B","al":"center"},{"c":"B12","v":"سفع ميكانيكي بكرات الصلب Shotblasting وفتح المسام وتخشين السطح الخرساني","fg":"#1E293B"},{"c":"C12","v":"م²","fg":"#1E293B","al":"center"},{"c":"D12","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E12","v":10,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F12","v":15,"f":"=D12+E12","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G12","v":"ICRI CSP 3-5 / ASTM D4258","fg":"#64748B","al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"RATE-02","fg":"#1E293B","al":"center"},{"c":"B13","v":"طبقة برايمر إيبوكسي تغلغلي عالي الالتصاق Primer مع رمل الكوارتز","fg":"#1E293B"},{"c":"C13","v":"م²","fg":"#1E293B","al":"center"},{"c":"D13","v":14,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E13","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F13","v":22,"f":"=D13+E13","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G13","v":"ASTM D4541 Pull-off > 2.0 MPa","fg":"#64748B","al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"RATE-03","fg":"#1E293B","al":"center"},{"c":"B14","v":"طبقة حاجز الرطوبة الإيبوكسي DPM المقاوم لضغط بخار الماء حتى 98% رطوبة","fg":"#1E293B"},{"c":"C14","v":"م²","fg":"#1E293B","al":"center"},{"c":"D14","v":26,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E14","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F14","v":38,"f":"=D14+E14","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G14","v":"ASTM F2170 In-situ RH < 98%","fg":"#64748B","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"RATE-04","fg":"#1E293B","al":"center"},{"c":"B15","v":"نظام إيبوكسي التسوية الذاتية Self-Leveling Epoxy سماكة 2 مم أملس لامع للمستودعات","fg":"#1E293B"},{"c":"C15","v":"م²","fg":"#1E293B","al":"center"},{"c":"D15","v":48,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E15","v":22,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F15","v":70,"f":"=D15+E15","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G15","v":"FeRFA Type 5 / ASTM C579","fg":"#64748B","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"RATE-05","fg":"#1E293B","al":"center"},{"c":"B16","v":"نظام بولي يوريثان خرساني ثقيل PU Concrete Screed سماكة 4 مم للمستودعات الغذائية والتبريد","fg":"#1E293B"},{"c":"C16","v":"م²","fg":"#1E293B","al":"center"},{"c":"D16","v":85,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E16","v":35,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F16","v":120,"f":"=D16+E16","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G16","v":"FeRFA Type 7 / Thermal -20C to +90C","fg":"#64748B","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"RATE-06","fg":"#1E293B","al":"center"},{"c":"B17","v":"نظام طلاء بولي يوريثان مانع للانزلاق متعدد الطبقات لمواقف السيارات Car Park Deck","fg":"#1E293B"},{"c":"C17","v":"م²","fg":"#1E293B","al":"center"},{"c":"D17","v":55,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E17","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F17","v":80,"f":"=D17+E17","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G17","v":"OSHA 1910.22 / DIN 51130 R11","fg":"#64748B","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"RATE-07","fg":"#1E293B","al":"center"},{"c":"B18","v":"نظام بولي يوريثان عالي الخشونة المقاوم للتآكل الميكانيكي لرامبات الشاحنات والسيارات","fg":"#1E293B"},{"c":"C18","v":"م²","fg":"#1E293B","al":"center"},{"c":"D18","v":72,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E18","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F18","v":102,"f":"=D18+E18","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G18","v":"DIN 51130 R13 / High Traction Ramp","fg":"#64748B","al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"RATE-08","fg":"#1E293B","al":"center"},{"c":"B19","v":"طبقة حماية نهائية من البولي يوريثان الأليفاتي Aliphatic PU Topcoat المقاوم للأشعة UV","fg":"#1E293B"},{"c":"C19","v":"م²","fg":"#1E293B","al":"center"},{"c":"D19","v":22,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E19","v":10,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F19","v":32,"f":"=D19+E19","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G19","v":"ASTM D4060 Taber Abrasion","fg":"#64748B","al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"RATE-09","fg":"#1E293B","al":"center"},{"c":"B20","v":"سيلانت بولي يوريثان مطاطي عالي المرونة لحشو فواصل التمدد والتحكم مع فوم الباكر راد","fg":"#1E293B"},{"c":"C20","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D20","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E20","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F20","v":30,"f":"=D20+E20","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G20","v":"ISO 11600 Class 25LM / ASTM C920","fg":"#64748B","al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"RATE-10","fg":"#1E293B","al":"center"},{"c":"B21","v":"وزرة إيبوكسية دائرية معقمة Coving Base بارتفاع 10 سم ونصف قطر 5 سم ضد البكتيريا","fg":"#1E293B"},{"c":"C21","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D21","v":35,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E21","v":20,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F21","v":55,"f":"=D21+E21","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G21","v":"GMP / HACCP Cleanroom Standard","fg":"#64748B","al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"RATE-11","fg":"#1E293B","al":"center"},{"c":"B22","v":"تخطيط مسارات الرافعات الشوكية والمشاة بطلاء إيبوكسي أصفر عاكس ومقاوم للاحتكاك","fg":"#1E293B"},{"c":"C22","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D22","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"E22","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F22","v":14,"f":"=D22+E22","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G22","v":"OSHA Safety Color Marking 10cm","fg":"#64748B","al":"center"}]}]},{"name":"لوحة_المعلومات_والمؤشرات","maxRow":15,"maxCol":8,"colWidths":[8.0,36.0,44.0,20.0,14.0,26.0,14.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لحصر ومقايسة الأرضيات الصناعية (Industrial Flooring Dashboard)","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":"ملخص المؤشرات الفنية والهندسية والمالية لأنظمة الإيبوكسي والبولي يوريثان وفواصل التمدد والوزرات المعقمة","bg":"#1E293B","fg":"#F1F5F9","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":34.0,"cells":[{"c":"A4","v":"إجمالي مسطحات الأرضيات المحصورة","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي أوزان راتنجات الإيبوكسي والـ PU","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"أطوال الفواصل والوزرات المعقمة","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"إجمالي قيمة المقايسة شاملة الضريبة","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":24.0,"cells":[{"c":"A5","v":12213,"f":"=جدول_حصر_المسطحات_والمناطق!H14","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م²\"","rs":2,"cs":2},{"skip":true},{"c":"C5","v":66333.978,"f":"=تحليل_المواد_والطبقات!F14","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"كجم\"","rs":2,"cs":2},{"skip":true},{"c":"E5","v":2922,"f":"=جدول_حصر_المسطحات_والمناطق!I14+جدول_حصر_المسطحات_والمناطق!J14","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"م.ط\"","rs":2,"cs":2},{"skip":true},{"c":"G5","v":1915796.5,"f":"=مقايسة_الأعمال_والتسعير!G18","fg":"#047857","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","rs":2,"cs":2},{"skip":true}]},{"r":6,"h":24.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"مستودعات + مواقف + رامبات + خدمات","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C7","v":"شاملة نسبة الهالك الفني المعتمدة 8%","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E7","v":"وزرات Coving + فواصل تمدد وسيلانت","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G7","v":"توريد وتنفيذ وضمان أعمال + ضريبة 15%","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"توزيع المسطحات والتكاليف حسب الأنظمة التخصصية المعتمدة","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":"م","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B10","v":"نظام الأرضية الصناعية المعتمد","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C10","v":"طبيعة الاستخدام ومناطق التشغيل","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D10","v":"المسطح الصافي (م²)","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E10","v":"نسبة المساحة","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F10","v":"تكلفة التوريد والتركيب (ر.س)","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G10","v":"نسبة التكلفة","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H10","v":"المواصفة والكود","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"1","fg":"#1E293B","al":"center"},{"c":"B11","v":"إيبوكسي التسوية الذاتية Self-Leveling (2.0 mm)","fg":"#1E293B"},{"c":"C11","v":"مستودعات التخزين الجاف وصالات التعبئة والتغليف","fg":"#1E293B"},{"c":"D11","v":5032.5,"f":"=جدول_حصر_المسطحات_والمناطق!H6+جدول_حصر_المسطحات_والمناطق!H7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":0,"f":"=D11/$D$15","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F11","v":268686,"f":"=مقايسة_الأعمال_والتسعير!G7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G11","v":0,"f":"=F11/$F$15","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"H11","v":"FeRFA Type 5 / High Gloss","fg":"#64748B","al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"2","fg":"#1E293B","al":"center"},{"c":"B12","v":"بولي يوريثان خرساني ثقيل PU Screed (4.0 mm)","fg":"#1E293B"},{"c":"C12","v":"مستودعات التبريد والتجميد ومناطق الشحن والتفريغ","fg":"#1E293B"},{"c":"D12","v":2282,"f":"=جدول_حصر_المسطحات_والمناطق!H8+جدول_حصر_المسطحات_والمناطق!H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":0,"f":"=D12/$D$15","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F12","v":352275,"f":"=مقايسة_الأعمال_والتسعير!G8","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G12","v":0,"f":"=F12/$F$15","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"H12","v":"FeRFA Type 7 / Food-Grade GMP","fg":"#64748B","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"3","fg":"#1E293B","al":"center"},{"c":"B13","v":"نظام بولي يوريثان مواقف السيارات Car Park Deck","fg":"#1E293B"},{"c":"C13","v":"أدوار مواقف سيارات الموظفين والزوار","fg":"#1E293B"},{"c":"D13","v":3532,"f":"=جدول_حصر_المسطحات_والمناطق!H10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":0,"f":"=D13/$D$15","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F13","v":273840,"f":"=مقايسة_الأعمال_والتسعير!G9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G13","v":0,"f":"=F13/$F$15","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"H13","v":"DIN 51130 R11 Anti-Skid","fg":"#64748B","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"4","fg":"#1E293B","al":"center"},{"c":"B14","v":"نظام بولي يوريثان عالي الخشونة لرامبات السيارات","fg":"#1E293B"},{"c":"C14","v":"رامبات حركة الشاحنات وسيارات النقل الثقيل","fg":"#1E293B"},{"c":"D14","v":480,"f":"=جدول_حصر_المسطحات_والمناطق!H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":0,"f":"=D14/$D$15","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F14","v":282560,"f":"=مقايسة_الأعمال_والتسعير!G10","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G14","v":0,"f":"=F14/$F$15","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"H14","v":"DIN 51130 R13 Traction Ramp","fg":"#64748B","al":"center"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"إجمالي الأنظمة التخصصية الرئيسية للأرضيات","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":11326.5,"f":"=SUM(D11:D14)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":0,"f":"=SUM(E11:E14)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":1177361,"f":"=SUM(F11:F14)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G15","v":0,"f":"=SUM(G11:G14)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":"-","bg":"#F1F5F9","fg":"#64748B","al":"center"}]}]},{"name":"جدول_حصر_المسطحات_والمناطق","maxRow":14,"maxCol":10,"colWidths":[14.0,46.0,32.0,14.0,14.0,22.0,22.0,22.0,24.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر مسطحات وأبعاد مناطق المشروع والأرضيات الصناعية (Zonal Area Schedule)","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":"حصر تفصيلي للأطوال والعروض، خصم قواعد المعدات والأعمدة الإنشائية، واستخراج المسطحات الصافية وأطوال الوزرات والفواصل","bg":"#1E293B","fg":"#F1F5F9","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":38.0,"cells":[{"c":"A4","v":"بيان حصر المناطق والمستودعات والخدمات اللوجستية","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"كود المنطقة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"توصيف المنطقة والاستخدام التشغيلي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"نظام الأرضية المعتمد","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الطول (م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"العرض (م)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"المسطح الإجمالي (م²)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"خصم الأعمدة والقواعد (م²)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"المسطح الصافي (م²)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"محيط الوزرات المعقمة (م.ط)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"فواصل التحكم والتمدد (م.ط)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"ZONE-01","fg":"#1E293B","al":"center"},{"c":"B6","v":"مستودع التخزين الجاف والرفوف العالية (High-Bay Warehouse)","fg":"#1E293B"},{"c":"C6","v":"إيبوكسي تسوية ذاتية 2 مم","fg":"#1E293B"},{"c":"D6","v":80,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":3600,"f":"=D6*E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":3555,"f":"=F6-G6","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":250,"f":"=2*(D6+E6)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":420,"f":"=D6*3+E6*4","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"ZONE-02","fg":"#1E293B","al":"center"},{"c":"B7","v":"صالة التجهيز والتعبئة والتغليف وفرز المنتجات (Packaging Hall)","fg":"#1E293B"},{"c":"C7","v":"إيبوكسي تسوية ذاتية 2 مم","fg":"#1E293B"},{"c":"D7","v":50,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":1500,"f":"=D7*E7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":22.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":1477.5,"f":"=F7-G7","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":160,"f":"=2*(D7+E7)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":190,"f":"=D7*2+E7*3","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"ZONE-03","fg":"#1E293B","al":"center"},{"c":"B8","v":"مستودع التبريد والتجميد الغذائي (Cold Storage -20°C)","fg":"#1E293B"},{"c":"C8","v":"بولي يوريثان خرساني 4 مم","fg":"#1E293B"},{"c":"D8","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":1125,"f":"=D8*E8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":1107,"f":"=F8-G8","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":140,"f":"=2*(D8+E8)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":140,"f":"=D8*2+E8*2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"ZONE-04","fg":"#1E293B","al":"center"},{"c":"B9","v":"أرصفة الشحن والتفريغ ومناور الرافعات الشوكية (Loading Docks)","fg":"#1E293B"},{"c":"C9","v":"بولي يوريثان خرساني 4 مم","fg":"#1E293B"},{"c":"D9","v":60,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":20,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":1200,"f":"=D9*E9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":1175,"f":"=F9-G9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":160,"f":"=2*(D9+E9)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":220,"f":"=D9*3+E9*2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"ZONE-05","fg":"#1E293B","al":"center"},{"c":"B10","v":"مواقف سيارات الموظفين والزوار المغطاة (Car Parking Decks)","fg":"#1E293B"},{"c":"C10","v":"بولي يوريثان مواقف مانع انزلاق","fg":"#1E293B"},{"c":"D10","v":90,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":40,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":3600,"f":"=D10*E10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":68,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":3532,"f":"=F10-G10","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":260,"f":"=2*(D10+E10)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":520,"f":"=D10*4+E10*4","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"ZONE-06","fg":"#1E293B","al":"center"},{"c":"B11","v":"رامبات صعود ونزول الشاحنات والسيارات (Vehicle Ramps)","fg":"#1E293B"},{"c":"C11","v":"بولي يوريثان عالي الخشونة R13","fg":"#1E293B"},{"c":"D11","v":40,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":480,"f":"=D11*E11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":480,"f":"=F11-G11","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":104,"f":"=2*(D11+E11)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":64,"f":"=D11*1+E11*2","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"ZONE-07","fg":"#1E293B","al":"center"},{"c":"B12","v":"غرف المحولات ولوحات التحكم الكهربائية (Electrical Substation)","fg":"#1E293B"},{"c":"C12","v":"إيبوكسي مقاوم للزيوت والحرائق","fg":"#1E293B"},{"c":"D12","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":375,"f":"=D12*E12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":12.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":362.5,"f":"=F12-G12","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":80,"f":"=2*(D12+E12)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":40,"f":"=D12*1+E12*1","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"ZONE-08","fg":"#1E293B","al":"center"},{"c":"B13","v":"ورشة صيانة الرافعات وشحن البطاريات (Battery Charging Workshop)","fg":"#1E293B"},{"c":"C13","v":"إيبوكسي فينيل إستر مقاوم للأحماض","fg":"#1E293B"},{"c":"D13","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":540,"f":"=D13*E13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":16,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":524,"f":"=F13-G13","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":96,"f":"=2*(D13+E13)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":78,"f":"=D13*2+E13*1","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"إجمالي مسطحات وأطوال فواصل ووزرات المشروع (Totals)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F14","v":12420,"f":"=SUM(F6:F13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":207,"f":"=SUM(G6:G13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":12213,"f":"=SUM(H6:H13)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":1250,"f":"=SUM(I6:I13)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":1672,"f":"=SUM(J6:J13)","bg":"#F1F5F9","fg":"#B45309","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"تحليل_المواد_والطبقات","maxRow":14,"maxCol":9,"colWidths":[8.0,54.0,22.0,22.0,22.0,24.0,22.0,22.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"تحليل معدلات استهلاك المواد الخام والراتنجات وعدد العبوات (Material Consumption Takeoff)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حساب كميات البرايمر، راتنجات التسوية، ملاط البولي يوريثان، رمل الكوارتز، السيلانت والوزرات شاملة هالك الموقع 8%","bg":"#1E293B","fg":"#F1F5F9","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"جدول حصر احتياجات المواد الخام والتعبئة اللوجستية","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"م","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم الخامة / المادة الكيماوية","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"معدل التغطية النظري","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"المسطح / الطول المغطى","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الوزن النظري (كجم)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"الوزن شامل الهالك 8% (كجم)","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"حجم العبوة القياسية","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"عدد العبوات المطلوبة","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"المورد / المواصفة المعتمدة","bg":"#B45309","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"1","fg":"#1E293B","al":"center"},{"c":"B6","v":"برايمر إيبوكسي تغلغلي عالي الالتصاق Primer (أساس)","fg":"#1E293B"},{"c":"C6","v":"0.30 كجم/م²","fg":"#1E293B","al":"center"},{"c":"D6","v":12213,"f":"=جدول_حصر_المسطحات_والمناطق!H14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":3663.9,"f":"=0.30*D6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":3957.012,"f":"=E6*1.08","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":"عبوة 20 كجم","fg":"#1E293B","al":"center"},{"c":"H6","v":198,"f":"=ROUNDUP(F6/20, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":"ASTM D4541 / Sikafloor / Fosroc","fg":"#64748B","al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"2","fg":"#1E293B","al":"center"},{"c":"B7","v":"طبقة حاجز الرطوبة الإيبوكسي DPM (المستودعات والخدمات)","fg":"#1E293B"},{"c":"C7","v":"0.50 كجم/م²","fg":"#1E293B","al":"center"},{"c":"D7","v":7314.5,"f":"=جدول_حصر_المسطحات_والمناطق!H6+جدول_حصر_المسطحات_والمناطق!H7+جدول_حصر_المسطحات_والمناطق!H8+جدول_حصر_المسطحات_والمناطق!H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":3657.25,"f":"=0.50*D7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":3949.83,"f":"=E7*1.08","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":"عبوة 25 كجم","fg":"#1E293B","al":"center"},{"c":"H7","v":158,"f":"=ROUNDUP(F7/25, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":"ASTM F2170 / Moisture Barrier","fg":"#64748B","al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"3","fg":"#1E293B","al":"center"},{"c":"B8","v":"راتنج إيبوكسي التسوية الذاتية Self-Leveling (2 مم)","fg":"#1E293B"},{"c":"C8","v":"2.80 كجم/م²","fg":"#1E293B","al":"center"},{"c":"D8","v":5032.5,"f":"=جدول_حصر_المسطحات_والمناطق!H6+جدول_حصر_المسطحات_والمناطق!H7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":14091,"f":"=2.80*D8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":15218.28,"f":"=E8*1.08","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":"طقم 25 كجم (A+B+C)","fg":"#1E293B","al":"center"},{"c":"H8","v":609,"f":"=ROUNDUP(F8/25, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":"FeRFA Type 5 / Flowcoat","fg":"#64748B","al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"4","fg":"#1E293B","al":"center"},{"c":"B9","v":"ملاط بولي يوريثان خرساني ثقيل PU Concrete Screed (4 مم)","fg":"#1E293B"},{"c":"C9","v":"8.00 كجم/م²","fg":"#1E293B","al":"center"},{"c":"D9","v":2282,"f":"=جدول_حصر_المسطحات_والمناطق!H8+جدول_حصر_المسطحات_والمناطق!H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":18256,"f":"=8.00*D9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":19716.48,"f":"=E9*1.08","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":"طقم 30 كجم (4 أجزاء)","fg":"#1E293B","al":"center"},{"c":"H9","v":658,"f":"=ROUNDUP(F9/30, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":"FeRFA Type 7 / Heavy-Duty Screed","fg":"#64748B","al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"5","fg":"#1E293B","al":"center"},{"c":"B10","v":"راتنج بولي يوريثان مرن لمواقف السيارات Car Park Base Coat","fg":"#1E293B"},{"c":"C10","v":"1.60 كجم/م²","fg":"#1E293B","al":"center"},{"c":"D10","v":3532,"f":"=جدول_حصر_المسطحات_والمناطق!H10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":5651.2,"f":"=1.60*D10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":6103.296,"f":"=E10*1.08","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":"برميل 25 كجم","fg":"#1E293B","al":"center"},{"c":"H10","v":245,"f":"=ROUNDUP(F10/25, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":"DIN 51130 / Multi-Layer Deck","fg":"#64748B","al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"6","fg":"#1E293B","al":"center"},{"c":"B11","v":"راتنج بولي يوريثان عالي اللزوجة لرامبات السيارات الرابط","fg":"#1E293B"},{"c":"C11","v":"2.20 كجم/م²","fg":"#1E293B","al":"center"},{"c":"D11","v":480,"f":"=جدول_حصر_المسطحات_والمناطق!H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":1056,"f":"=2.20*D11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":1140.48,"f":"=E11*1.08","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"برميل 25 كجم","fg":"#1E293B","al":"center"},{"c":"H11","v":46,"f":"=ROUNDUP(F11/25, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":"High Traction Ramp Binder","fg":"#64748B","al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"7","fg":"#1E293B","al":"center"},{"c":"B12","v":"رمل الكوارتز المجفف عالي النقاوة مانع الانزلاق (0.3-0.8 مم)","fg":"#1E293B"},{"c":"C12","v":"3.50 كجم/م²","fg":"#1E293B","al":"center"},{"c":"D12","v":4012,"f":"=جدول_حصر_المسطحات_والمناطق!H10+جدول_حصر_المسطحات_والمناطق!H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":14042,"f":"=3.50*D12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":15165.36,"f":"=E12*1.08","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":"شيكارة 50 كجم","fg":"#1E293B","al":"center"},{"c":"H12","v":304,"f":"=ROUNDUP(F12/50, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":"Graded Silica Quartz Sand","fg":"#64748B","al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"8","fg":"#1E293B","al":"center"},{"c":"B13","v":"طلاء بولي يوريثان أليفاتي نهائي مقاوم للأشعة UV Topcoat","fg":"#1E293B"},{"c":"C13","v":"0.25 كجم/م²","fg":"#1E293B","al":"center"},{"c":"D13","v":4012,"f":"=جدول_حصر_المسطحات_والمناطق!H10+جدول_حصر_المسطحات_والمناطق!H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":1003,"f":"=0.25*D13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":1083.24,"f":"=E13*1.08","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":"عبوة 20 كجم","fg":"#1E293B","al":"center"},{"c":"H13","v":55,"f":"=ROUNDUP(F13/20, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":"ASTM D4060 UV-Resistant","fg":"#64748B","al":"center"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"إجمالي أوزان الراتنجات والمواد الكيماوية المطلوبة (Total Resins & Materials)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E14","v":61420.35,"f":"=SUM(E6:E13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00 \"كجم\""},{"c":"F14","v":66333.978,"f":"=SUM(F6:F13)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00 \"كجم\""},{"c":"G14","v":"-","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"H14","v":2273,"f":"=SUM(H6:H13)","bg":"#F1F5F9","fg":"#B45309","b":true,"al":"center","nf":"#,##0 \"عبوة\""},{"c":"I14","v":"-","bg":"#F1F5F9","fg":"#64748B","al":"center"}]}]},{"name":"مقايسة_الأعمال_والتسعير","maxRow":21,"maxCol":7,"colWidths":[10.0,62.0,12.0,18.0,22.0,28.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول مقايسة كميات وتكاليف توريد وتنفيذ الأرضيات الصناعية (BOQ & Cost Estimate)","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":"ربط ديناميكي مباشر بين الكميات المحصورة وفئات الأسعار المعتمدة مع احتساب ضريبة القيمة المضافة 15%","bg":"#1E293B","fg":"#F1F5F9","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":38.0,"cells":[{"c":"A4","v":"جدول بنود الأعمال ومقايسة التوريد والتنفيذ المباشرة","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"رقم البند","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"توصيف بنود الأعمال والمواصفات الفنية المعتمدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الكمية المحصورة","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"فئة السعر الإفرادي (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"المواصفة والكود المرجعي","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"القيمة الإجمالية (ر.س)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"1","fg":"#1E293B","al":"center"},{"c":"B6","v":"تجهيز السطح الخرساني بالسفع الميكانيكي بكرات الصلب Shotblasting وفتح المسام وشفط الأتربة ومعالجة الشروخ والتعشيش وفق ICRI CSP 3-5","fg":"#1E293B"},{"c":"C6","v":"م²","fg":"#1E293B","al":"center"},{"c":"D6","v":12213,"f":"=جدول_حصر_المسطحات_والمناطق!H14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":15,"f":"='إعدادات_المشروع_والأسعار'!F12","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F6","v":"ICRI 310.2R / ASTM D4258","fg":"#64748B","al":"center"},{"c":"G6","v":183195,"f":"=D6*E6","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":7,"h":42.0,"cells":[{"c":"A7","v":"2","fg":"#1E293B","al":"center"},{"c":"B7","v":"توريد وتنفيذ طبقة برايمر إيبوكسي تغلغلي عالي الالتصاق Primer مع نثر رمل الكوارتز لضمان قوة التماسك مع الخرسانة","fg":"#1E293B"},{"c":"C7","v":"م²","fg":"#1E293B","al":"center"},{"c":"D7","v":12213,"f":"=جدول_حصر_المسطحات_والمناطق!H14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":22,"f":"='إعدادات_المشروع_والأسعار'!F13","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F7","v":"ASTM D4541 Pull-off","fg":"#64748B","al":"center"},{"c":"G7","v":268686,"f":"=D7*E7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"3","fg":"#1E293B","al":"center"},{"c":"B8","v":"توريد وتنفيذ نظام أرضيات إيبوكسي التسوية الذاتية Self-Leveling Epoxy سماكة 2 مم أملس لامع لمستودعات التخزين وصالات التغليف","fg":"#1E293B"},{"c":"C8","v":"م²","fg":"#1E293B","al":"center"},{"c":"D8","v":5032.5,"f":"=جدول_حصر_المسطحات_والمناطق!H6+جدول_حصر_المسطحات_والمناطق!H7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":70,"f":"='إعدادات_المشروع_والأسعار'!F15","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F8","v":"FeRFA Type 5 / Seamless","fg":"#64748B","al":"center"},{"c":"G8","v":352275,"f":"=D8*E8","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"4","fg":"#1E293B","al":"center"},{"c":"B9","v":"توريد وتنفيذ نظام ملاط بولي يوريثان خرساني ثقيل PU Concrete Screed سماكة 4 مم المقاوم للصدمات والحرارة لمستودعات التبريد وأرصفة الشحن","fg":"#1E293B"},{"c":"C9","v":"م²","fg":"#1E293B","al":"center"},{"c":"D9","v":2282,"f":"=جدول_حصر_المسطحات_والمناطق!H8+جدول_حصر_المسطحات_والمناطق!H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":120,"f":"='إعدادات_المشروع_والأسعار'!F16","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F9","v":"FeRFA Type 7 / Heavy-Duty","fg":"#64748B","al":"center"},{"c":"G9","v":273840,"f":"=D9*E9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"5","fg":"#1E293B","al":"center"},{"c":"B10","v":"توريد وتنفيذ نظام طلاء بولي يوريثان مانع للانزلاق متعدد الطبقات لمواقف سيارات الموظفين والزوار Car Park Deck Coating","fg":"#1E293B"},{"c":"C10","v":"م²","fg":"#1E293B","al":"center"},{"c":"D10","v":3532,"f":"=جدول_حصر_المسطحات_والمناطق!H10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":80,"f":"='إعدادات_المشروع_والأسعار'!F17","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F10","v":"DIN 51130 R11 Anti-Skid","fg":"#64748B","al":"center"},{"c":"G10","v":282560,"f":"=D10*E10","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"6","fg":"#1E293B","al":"center"},{"c":"B11","v":"توريد وتنفيذ نظام بولي يوريثان خشن عالي التماسك ومقاوم لتآكل الإطارات لرامبات صعود ونزول الشاحنات والسيارات","fg":"#1E293B"},{"c":"C11","v":"م²","fg":"#1E293B","al":"center"},{"c":"D11","v":480,"f":"=جدول_حصر_المسطحات_والمناطق!H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":102,"f":"='إعدادات_المشروع_والأسعار'!F18","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F11","v":"DIN 51130 R13 Traction","fg":"#64748B","al":"center"},{"c":"G11","v":48960,"f":"=D11*E11","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"7","fg":"#1E293B","al":"center"},{"c":"B12","v":"توريد وتنفيذ دهان حماية بولي يوريثان أليفاتي نهائي مقاوم للأشعة فوق البنفسجية UV Topcoat للمناطق المكشوفة والرامبات","fg":"#1E293B"},{"c":"C12","v":"م²","fg":"#1E293B","al":"center"},{"c":"D12","v":4012,"f":"=جدول_حصر_المسطحات_والمناطق!H10+جدول_حصر_المسطحات_والمناطق!H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":32,"f":"='إعدادات_المشروع_والأسعار'!F19","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F12","v":"ASTM D4060 Taber","fg":"#64748B","al":"center"},{"c":"G12","v":128384,"f":"=D12*E12","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"8","fg":"#1E293B","al":"center"},{"c":"B13","v":"توريد وحقن سيلانت بولي يوريثان مرن عالي الجودة لفواصل التمدد والتحكم مع تركيب الفوم الدائري Backer Rod وسد الفواصل","fg":"#1E293B"},{"c":"C13","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D13","v":1672,"f":"=جدول_حصر_المسطحات_والمناطق!J14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":30,"f":"='إعدادات_المشروع_والأسعار'!F20","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F13","v":"ISO 11600 Class 25LM","fg":"#64748B","al":"center"},{"c":"G13","v":50160,"f":"=D13*E13","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"9","fg":"#1E293B","al":"center"},{"c":"B14","v":"توريد وتنفيذ وزرة إيبوكسية دائرية معقمة Coving Base بارتفاع 10 سم ونصف قطر 5 سم ضد تجمع البكتيريا لغرف التبريد والمستودعات","fg":"#1E293B"},{"c":"C14","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D14","v":1250,"f":"=جدول_حصر_المسطحات_والمناطق!I14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":55,"f":"='إعدادات_المشروع_والأسعار'!F21","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F14","v":"GMP / HACCP Cleanroom","fg":"#64748B","al":"center"},{"c":"G14","v":68750,"f":"=D14*E14","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"10","fg":"#1E293B","al":"center"},{"c":"B15","v":"تخطيط مسارات الرافعات الشوكية وممرات المشاة الآمنة بعرض 10 سم بطلاء إيبوكسي أصفر عاكس ومقاوم للاحتكاك الميكانيكي","fg":"#1E293B"},{"c":"C15","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D15","v":650,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":14,"f":"='إعدادات_المشروع_والأسعار'!F22","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F15","v":"OSHA Safety Lines","fg":"#64748B","al":"center"},{"c":"G15","v":9100,"f":"=D15*E15","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"إجمالي قيمة أعمال الأرضيات الصناعية قبل ضريبة القيمة المضافة (Subtotal)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G16","v":1665910,"f":"=SUM(G6:G15)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"ضريبة القيمة المضافة (15% VAT)","bg":"#F8FAFC","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G17","v":249886.5,"f":"=G16*0.15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":18,"h":46.0,"cells":[{"c":"A18","v":"إجمالي قيمة المقايسة شاملة التوريد والتنفيذ وضريبة القيمة المضافة (Grand Total)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G18","v":1915796.5,"f":"=G16+G17","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":19,"h":28.0,"cells":[{"c":"A19","v":""},{"c":"B19","v":""},{"c":"C19","v":""},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"إعداد: مهندس الأرضيات التخصصي","b":true,"al":"center","cs":2},{"skip":true},{"c":"C20","v":"مراجعة: مدير المكتب الفني وضبط الجودة","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F20","v":"اعتماد: مهندس الاستشاري المقيم","b":true,"al":"center","cs":2},{"skip":true}]},{"r":21,"h":54.0,"cells":[{"c":"A21","v":"التوقيع: ........................\nالتاريخ: ... / ... / 2026م","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C21","v":"التوقيع: ........................\nالتاريخ: ... / ... / 2026م","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F21","v":"التوقيع والختم: ........................\nالتاريخ: ... / ... / 2026م","fg":"#64748B","al":"center","cs":2},{"skip":true}]}]}]}