{"slug":"epoxy-flooring-and-coating-qto","sheets":[{"name":"إعدادات_المشروع_وأنظمة_الطلاء","maxRow":17,"maxCol":7,"colWidths":[16.0,32.0,18.0,20.0,22.0,22.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حصر وتسعير أرضيات الإيبوكسي والمعالجة الخرسانية (Epoxy Flooring & Surface Prep QTO) — إعدادات المشروع","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"المعايير المرجعية: معهد إصلاح الخرسانة الدولي ICRI 310.2R (CSP 1-9) ومواصفات ASTM D4258 و ACI 515.2R وكود البناء السعودي SBC 401","bg":"#2563EB","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":36.0,"cells":[{"c":"A4","v":"1. بيانات المشروع والمواصفات العامة للأرضيات","bg":"#E2E8F0","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"اسم المشروع:","b":true},{"c":"B5","v":"مجمع مستودعات أدوية ومواقف سيارات متعددة الأدوار ومصنع إلكترونيات","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"رقم كود البند:","b":true},{"c":"F5","v":"BOQ-FIN-011","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المقاول العام:","b":true},{"c":"B6","v":"شركة البنيان للمقاولات العامة والتشطيبات التخصصية","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ الحصر:","b":true},{"c":"F6","v":"2026-10-11","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"الاستشاري الهندسي:","b":true},{"c":"B7","v":"مكتب الاستشارات الهندسية وضبط الجودة المعمارية","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"مستوى الرطوبة في الخرسانة:","b":true},{"c":"F7","v":"أقل من 4% (مختبر بجهاز Tramex CME)","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"مقاومة ضغط الخرسانة الموقعية:","b":true},{"c":"B8","v":"لا تقل عن 25 نيوتن/مم² (25 MPa Concrete)","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E8","v":"قوة شد السطح (Pull-off Strength):","b":true},{"c":"F8","v":"أكبر من 1.5 نيوتن/مم² (ASTM D7234)","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"طريقة معالجة السطح الإلزامية:","b":true},{"c":"B9","v":"سفع بالخردق الميكانيكي Shot Blasting (CSP 3)","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E9","v":"عمر الخرسانة الأدنى قبل الدهان:","b":true},{"c":"F9","v":"28 يوماً كاملة لعلاج الخرسانة","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"2. قاعدة بيانات أنظمة الإيبوكسي المعتمدة ومعدلات الاستهلاك الفنية","bg":"#E2E8F0","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"كود النظام","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"تسمية نظام الأرضيات الإيبوكسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"السماكة الإجمالية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"معدل البرايمر (كجم/م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"معدل الطبقة الوسطى (كجم/م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"معدل الطبقة السطحية (كجم/م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"مجال الاستخدام المثالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"SYS-01","b":true,"al":"center"},{"c":"B13","v":"طلاء إيبوكسي رقيق (Thin-Film Epoxy)","b":true},{"c":"C13","v":"0.3 - 0.5 مم","fg":"#1E293B","al":"center"},{"c":"D13","v":0.25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":0.35,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":0.25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":"غرف الخدمات، المستودعات الخفيفة، الممرات الداخلية","fg":"#64748B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"SYS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"إيبوكسي تسوية ذاتية (Self-Leveling 2mm)","bg":"#F8FAFC","b":true},{"c":"C14","v":"2.0 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":0.3,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":1.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":1.3,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":"مصانع الأغذية والأدوية، المعامل، صالات العرض","bg":"#F8FAFC","fg":"#64748B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"SYS-03","b":true,"al":"center"},{"c":"B15","v":"إيبوكسي الخدمة الشاقة (Heavy-Duty Screed 4mm)","b":true},{"c":"C15","v":"4.0 مم","fg":"#1E293B","al":"center"},{"c":"D15","v":0.35,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":3.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":"ورش الصيانة الثقيلة، مصانع الكيماويات، حركة الرافعات","fg":"#64748B"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"SYS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"إيبوكسي مواقف السيارات المقاوم للانزلاق (Car Park Deck)","bg":"#F8FAFC","b":true},{"c":"C16","v":"1.5 - 2.0 مم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":0.3,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E16","v":0.8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F16","v":0.6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":"مواقف السيارات، المنحدرات والرامبات، الأسطح المعرضة للشمس","bg":"#F8FAFC","fg":"#64748B"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"SYS-05","b":true,"al":"center"},{"c":"B17","v":"إيبوكسي مضاد للشحنات الاستاتيكية (Anti-Static ESD)","b":true},{"c":"C17","v":"2.0 - 2.5 مم","fg":"#1E293B","al":"center"},{"c":"D17","v":0.3,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E17","v":1.4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F17","v":1.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":"غرف الخوادم (Data Centers)، مصانع الإلكترونيات، المستشفيات","fg":"#64748B"}]}]},{"name":"لوحة_المؤشرات_والملخص_التنفيذي","maxRow":15,"maxCol":6,"colWidths":[16.0,34.0,26.0,20.0,18.0,34.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لكميات وتكاليف أرضيات الإيبوكسي (Epoxy Executive Dashboard)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"ملخص المساحات الصافية المحصورة، استهلاك المواد الخام بالكيلوجرام، متوسط تكلفة المتر المربع، والتكلفة الإجمالية","bg":"#2563EB","fg":"#E2E8F0","al":"center","cs":6},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي مساحة الأرضيات الصافية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي وزن مواد الإيبوكسي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"D4","v":"متوسط تكلفة المتر المربع","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"E4","v":"إجمالي التكلفة التقديرية للحزمة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":48.0,"cells":[{"c":"A5","v":0,"f":"='حصر_مساحات_الأرضيات_والمناطق'!H18","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"C5","v":0,"f":"='حساب_كميات_المواد_والطبقات'!F14","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0"},{"c":"D5","v":0,"f":"=E5/A5","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":37492.2675,"f":"='التسعير_وتحليل_تكلفة_المتر'!F17","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"متر مربع (m² مساحة مجهزة بالسفع الخرساني)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"كجم (راتنج + مصلب + بودرة سيلكا)","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"D6","v":"ريال سعودي / م² شامل التوريد والتنفيذ","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"E6","v":"ريال سعودي (شاملة ضريبة القيمة المضافة 15%)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"توزيع المساحات والتكاليف حسب الاستخدام الوظيفي ونوع النظام (Area & Cost Breakdown)","bg":"#E2E8F0","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"المنطقة والوظيفة الإنشائية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"نظام الإيبوكسي المطبق","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"المساحة الصافية (م²)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"نسبة المساحة (%)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"ملاحظات المعالجة والمواصفات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"مواقف السيارات بالبدروم والمنحدرات (Car Park Basements)","b":true},{"c":"C10","v":"SYS-04 Car Park Deck Coating","fg":"#1E293B","al":"center"},{"c":"D10","v":0,"f":"=SUMIF('حصر_مساحات_الأرضيات_والمناطق'!D5:D16, \"*SYS-04*\", 'حصر_مساحات_الأرضيات_والمناطق'!H5:H16)","b":true,"al":"center","nf":"#,##0.0"},{"c":"E10","v":0,"f":"=D10/$A$5","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":"طبقة مانعة للانزلاق مع رمل كوارتز حاد","fg":"#64748B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"صالات إنتاج وتعبئة الأدوية (Pharmaceutical Cleanrooms)","bg":"#F8FAFC","b":true},{"c":"C11","v":"SYS-02 Self-Leveling Epoxy 2mm","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D11","v":0,"f":"=SUMIF('حصر_مساحات_الأرضيات_والمناطق'!D5:D16, \"*SYS-02*\", 'حصر_مساحات_الأرضيات_والمناطق'!H5:H16)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"E11","v":0,"f":"=D11/$A$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F11","v":"سطح زجاجي أملس ومقاوم للغسيل الكيماوي","bg":"#F8FAFC","fg":"#64748B"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"مستودعات التخزين الثقيل والرافعات الشوكية (Heavy Warehouses)","b":true},{"c":"C12","v":"SYS-03 Heavy Duty Screed 4mm","fg":"#1E293B","al":"center"},{"c":"D12","v":0,"f":"=SUMIF('حصر_مساحات_الأرضيات_والمناطق'!D5:D16, \"*SYS-03*\", 'حصر_مساحات_الأرضيات_والمناطق'!H5:H16)","b":true,"al":"center","nf":"#,##0.0"},{"c":"E12","v":0,"f":"=D12/$A$5","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":"مقاومة صدمات ميكانيكية وبري عالي الشدة","fg":"#64748B"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"غرف السيرفرات والتحكم الإلكتروني (Data Centers & IT)","bg":"#F8FAFC","b":true},{"c":"C13","v":"SYS-05 Anti-Static ESD Flooring","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D13","v":0,"f":"=SUMIF('حصر_مساحات_الأرضيات_والمناطق'!D5:D16, \"*SYS-05*\", 'حصر_مساحات_الأرضيات_والمناطق'!H5:H16)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"E13","v":0,"f":"=D13/$A$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"F13","v":"شريط نحاسي مفرغ للشحنات الاستاتيكية","bg":"#F8FAFC","fg":"#64748B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"غرف المولدات والمضخات وممرات الصيانة (Plant Utility Rooms)","b":true},{"c":"C14","v":"SYS-01 Thin-Film Epoxy 0.5mm","fg":"#1E293B","al":"center"},{"c":"D14","v":0,"f":"=SUMIF('حصر_مساحات_الأرضيات_والمناطق'!D5:D16, \"*SYS-01*\", 'حصر_مساحات_الأرضيات_والمناطق'!H5:H16)","b":true,"al":"center","nf":"#,##0.0"},{"c":"E14","v":0,"f":"=D14/$A$5","b":true,"al":"center","nf":"0.0%"},{"c":"F14","v":"مقاوم لانسكاب الزيوت والديزل والشحوم","fg":"#64748B"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"المجموع الإجمالي للمساحات المحصورة (Grand Total Area)","bg":"#FEF3C7","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D15","v":0,"f":"=SUM(D10:D14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0"},{"c":"E15","v":0,"f":"=SUM(E10:E14)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"},{"c":"F15","v":"مطابق بنسبة 100% لمخططات التصميم المعماري","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"حصر_مساحات_الأرضيات_والمناطق","maxRow":17,"maxCol":10,"colWidths":[16.0,36.0,16.0,18.0,16.0,16.0,18.0,18.0,18.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر المساحات التفصيلية للأرضيات والأطوال الوزرية (Flooring Net Area & Coving Takeoff)","bg":"#1E3A8A","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":40.0,"cells":[{"c":"A2","v":"حساب المساحة الصافية بعد خصم الأعمدة وقواعد الماكينات، واحتساب أطوال وزرات الكيرف الصحي (Coved Skirting) وفواصل التمدد","bg":"#2563EB","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":52.0,"cells":[{"c":"A4","v":"كود المنطقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الغرفة أو المنطقة المعمارية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المستوى / الطابق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"كود النظام المطبق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الطول الإجمالي (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"العرض الإجمالي (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المساحة الإجمالية (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الخصومات والأعمدة (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"المساحة الصافية (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"أطوال وزرات الكيرف (م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"ZN-01","b":true,"al":"center"},{"c":"B5","v":"مواقف سيارات البدروم الرئيسي B1","fg":"#1E293B"},{"c":"C5","v":"بدروم B1","fg":"#1E293B","al":"center"},{"c":"D5","v":"SYS-04","b":true,"al":"center"},{"c":"E5","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":40,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":2600,"f":"=E5*F5","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":120,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":2480,"f":"=G5-H5","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":210,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ZN-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"منحدر ورامب دخول السيارات B1-GF","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"رامب خارجي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":"SYS-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E6","v":32,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":6.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":208,"f":"=E6*F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":208,"f":"=G6-H6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":64,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"ZN-03","b":true,"al":"center"},{"c":"B7","v":"صالة خلط وإنتاج الأدوية الرئيسية","fg":"#1E293B"},{"c":"C7","v":"الدور الأرضي","fg":"#1E293B","al":"center"},{"c":"D7","v":"SYS-02","b":true,"al":"center"},{"c":"E7","v":28,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":504,"f":"=E7*F7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":14.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":489.5,"f":"=G7-H7","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":92,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"ZN-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"معمل التحاليل الدقيقة ومراقبة الجودة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"الدور الأرضي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"SYS-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E8","v":16,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":12,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":192,"f":"=E8*F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":4.2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":187.8,"f":"=G8-H8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":56,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"ZN-05","b":true,"al":"center"},{"c":"B9","v":"غرفة التعبئة والتغليف العقيمة","fg":"#1E293B"},{"c":"C9","v":"الدور الأرضي","fg":"#1E293B","al":"center"},{"c":"D9","v":"SYS-02","b":true,"al":"center"},{"c":"E9","v":22,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":14,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":308,"f":"=E9*F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":302,"f":"=G9-H9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":72,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"ZN-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مستودع تخزين المواد الخام الدوائية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"الدور الأرضي","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"SYS-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E10","v":45,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":25,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":1125,"f":"=E10*F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":35,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":1090,"f":"=G10-H10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":140,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"ZN-07","b":true,"al":"center"},{"c":"B11","v":"ورشة صيانة المعدات وقطع الغيار","fg":"#1E293B"},{"c":"C11","v":"الملحق الصناعي","fg":"#1E293B","al":"center"},{"c":"D11","v":"SYS-03","b":true,"al":"center"},{"c":"E11","v":24,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":360,"f":"=E11*F11","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":348,"f":"=G11-H11","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":78,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"ZN-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"غرفة السيرفرات الرئيسية ومكتب IT","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"الدور الأول","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":"SYS-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E12","v":14,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":10,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":140,"f":"=E12*F12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":2.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":137.5,"f":"=G12-H12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":48,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"ZN-09","b":true,"al":"center"},{"c":"B13","v":"مركز التحكم والمراقبة المركزية SCADA","fg":"#1E293B"},{"c":"C13","v":"الدور الأول","fg":"#1E293B","al":"center"},{"c":"D13","v":"SYS-05","b":true,"al":"center"},{"c":"E13","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":8.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":127.5,"f":"=E13*F13","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":1.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":125.7,"f":"=G13-H13","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":47,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"ZN-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"غرفة المولدات الكهربائية الاحتياطية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"الخدمات الخارجية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":"SYS-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E14","v":12,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":96,"f":"=E14*F14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":8.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":87.5,"f":"=G14-H14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":40,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"ZN-11","b":true,"al":"center"},{"c":"B15","v":"غرفة مضخات الحريق وتغذية المياه","fg":"#1E293B"},{"c":"C15","v":"الخدمات الخارجية","fg":"#1E293B","al":"center"},{"c":"D15","v":"SYS-01","b":true,"al":"center"},{"c":"E15","v":14,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":9,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":126,"f":"=E15*F15","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":10.2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":115.8,"f":"=G15-H15","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":46,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"ZN-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"ممرات الخدمات ومستودعات التوزيع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C16","v":"بدروم B1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":"SYS-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E16","v":50,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F16","v":3.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":175,"f":"=E16*F16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I16","v":170,"f":"=G16-H16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":107,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.0"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"المجموع العام لمساحات الأرضيات وأطوال الوزرات الصافية","bg":"#FEF3C7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G17","v":5961.5,"f":"=SUM(G5:G16)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":219.7,"f":"=SUM(H5:H16)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":5741.8,"f":"=SUM(I5:I16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":1000,"f":"=SUM(J5:J16)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.0"}]}]},{"name":"حساب_كميات_المواد_والطبقات","maxRow":13,"maxCol":7,"colWidths":[16.0,40.0,20.0,24.0,20.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر استهلاك المواد الخام والراتنجات حسب طبقات النظام (Material Consumption by Layer)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"حساب كميات البرايمر، راتنجات التسوية، بودرة السيليكا، رمل الكوارتز، ودهان الحماية النهائي متضمناً نسبة الهالك الموقعي 8%","bg":"#2563EB","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":52.0,"cells":[{"c":"A4","v":"كود المادة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان وتوصيف المادة الإيبوكسية والطبقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المساحة المطبقة (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معدل الاستهلاك النظري (كجم/م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نسبة الهالك الموقعي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي الكمية المطلوبة (كجم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"عدد العبوات / البراميل القياسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"MAT-01","b":true,"al":"center"},{"c":"B5","v":"برايمر إيبوكسي تغلغلي خالي من المذيبات (Solvent-Free Epoxy Primer)","fg":"#1E293B"},{"c":"C5","v":5741.8,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17","b":true,"al":"center","nf":"#,##0.0"},{"c":"D5","v":0.3,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F5","v":1860.3432,"f":"=C5*D5*(1+E5)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G5","v":94,"f":"=ROUNDUP(F5/20.0, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"MAT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"معجون إيبوكسي لمعالجة الشروخ والمسام (Epoxy Repair Mortar)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":861.27,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17*0.15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"D6","v":0.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":0.08,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F6","v":372.06864,"f":"=C6*D6*(1+E6)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G6","v":25,"f":"=ROUNDUP(F6/15.0, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"MAT-03","b":true,"al":"center"},{"c":"B7","v":"راتنج إيبوكسي التسوية الذاتية الأساسي (Self-Leveling Resin)","fg":"#1E293B"},{"c":"C7","v":2583.81,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17*0.45","b":true,"al":"center","nf":"#,##0.0"},{"c":"D7","v":1.8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F7","v":5022.92664,"f":"=C7*D7*(1+E7)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G7","v":201,"f":"=ROUNDUP(F7/25.0, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"MAT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"مونة إيبوكسي الخدمة الشاقة (Heavy Duty Epoxy Screed)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":1435.45,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17*0.25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"D8","v":3.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":0.08,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F8","v":5426.001,"f":"=C8*D8*(1+E8)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G8","v":181,"f":"=ROUNDUP(F8/30.0, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MAT-05","b":true,"al":"center"},{"c":"B9","v":"رمل كوارتز حاد مجفف للتخشين ومقاومة الانزلاق (Quartz Aggregate)","fg":"#1E293B"},{"c":"C9","v":2870.9,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17*0.50","b":true,"al":"center","nf":"#,##0.0"},{"c":"D9","v":1.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F9","v":4650.858,"f":"=C9*D9*(1+E9)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G9","v":187,"f":"=ROUNDUP(F9/25.0, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"MAT-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"طلاء بولي يوريثان نهائي مقاوم للخدش والأشعة UV (PU Topcoat)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":3445.08,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17*0.60","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"D10","v":0.25,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":0.08,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F10","v":930.1716,"f":"=C10*D10*(1+E10)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G10","v":94,"f":"=ROUNDUP(F10/10.0, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"MAT-07","b":true,"al":"center"},{"c":"B11","v":"برايمر وأشرطة نحاسية مفرغة للشحنات (ESD Copper Tape Grid)","fg":"#1E293B"},{"c":"C11","v":344.508,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17*0.06","b":true,"al":"center","nf":"#,##0.0"},{"c":"D11","v":0.35,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":0.08,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F11","v":130.224024,"f":"=C11*D11*(1+E11)","b":true,"al":"center","nf":"#,##0.0"},{"c":"G11","v":9,"f":"=ROUNDUP(F11/15.0, 0)","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MAT-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مادة حشو فواصل التمدد البولي يوريثان (PU Joint Sealant)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":400,"f":"='حصر_مساحات_الأرضيات_والمناطق'!J17*0.40","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"D12","v":0.3,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":0.08,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F12","v":129.6,"f":"=C12*D12*(1+E12)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"G12","v":216,"f":"=ROUNDUP(F12/0.6, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"المجموع الإجمالي لوزن المواد الكيميائية وراتنجات الإيبوكسي (Grand Total Weight)","bg":"#FEF3C7","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":18522.193104,"f":"=SUM(F5:F12)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0"},{"c":"G13","v":"كجم مواد خام معتمدة","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"التسعير_وتحليل_تكلفة_المتر","maxRow":18,"maxCol":7,"colWidths":[16.0,44.0,16.0,18.0,18.0,22.0,32.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تسعير بنود مقايسة أعمال الإيبوكسي والمعالجة الخرسانية (BOQ Pricing & Cost Breakdown)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":40.0,"cells":[{"c":"A2","v":"تحليل أسعار بنود التجهيز الميكانيكي، معالجة الشروخ، توريد وتنفيذ طبقات الإيبوكسي المتنوعة، والوزرات الصحية","bg":"#2563EB","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":42.0,"cells":[{"c":"A4","v":"بند المقايسة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان وتوصيف الأعمال التنفيذية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية المحصورة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"سعر الوحدة (ريال)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي القيمة (ريال)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المعيار والاشتراط الفني","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"1.01","b":true,"al":"center"},{"c":"B5","v":"أعمال السفع الميكانيكي بالخردق Shot Blasting وإزالة الزيوت والغبار لتحقيق خشونة CSP 3","fg":"#1E293B"},{"c":"C5","v":"م²","fg":"#1E293B","al":"center"},{"c":"D5","v":5741.8,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17","b":true,"al":"center","nf":"#,##0.0"},{"c":"E5","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":68901.6,"f":"=D5*E5","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":"ICRI 310.2R CSP-3 Standard","fg":"#64748B"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"1.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"معالجة الشروخ الإنشائية وتفريغ الفواصل وحقن المعجون الإيبوكسي عالي الصلابة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":861.27,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17*0.15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"E6","v":35,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":30144.45,"f":"=D6*E6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":"ASTM C881 Type I Epoxy Mortar","bg":"#F8FAFC","fg":"#64748B"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"1.03","b":true,"al":"center"},{"c":"B7","v":"توريد وتنفيذ برايمر إيبوكسي تغلغلي خالي من المذيبات سمك 150 ميكرون","fg":"#1E293B"},{"c":"C7","v":"م²","fg":"#1E293B","al":"center"},{"c":"D7","v":5741.8,"f":"='حصر_مساحات_الأرضيات_والمناطق'!I17","b":true,"al":"center","nf":"#,##0.0"},{"c":"E7","v":18,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":103352.4,"f":"=D7*E7","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":"التصاق Pull-off > 1.5 MPa","fg":"#64748B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"توريد وتنفيذ طلاء إيبوكسي رقيق للخدمات والممرات سمك 0.5 مم (SYS-01)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":0,"f":"='لوحة_المؤشرات_والملخص_التنفيذي'!D14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"E8","v":38,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":0,"f":"=D8*E8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":"مقاوم لانسكاب الزيوت والكيماويات","bg":"#F8FAFC","fg":"#64748B"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"1.05","b":true,"al":"center"},{"c":"B9","v":"توريد وتنفيذ إيبوكسي تسوية ذاتية سمك 2 مم لصالات الأدوية والمعامل (SYS-02)","fg":"#1E293B"},{"c":"C9","v":"م²","fg":"#1E293B","al":"center"},{"c":"D9","v":0,"f":"='لوحة_المؤشرات_والملخص_التنفيذي'!D11","b":true,"al":"center","nf":"#,##0.0"},{"c":"E9","v":68,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"f":"=D9*E9","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":"مقاوم للبكتيريا وسهل التعقيم","fg":"#64748B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1.06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"توريد وتنفيذ مونة إيبوكسي الخدمة الشاقة سمك 4 مم للمستودعات والورش (SYS-03)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":0,"f":"='لوحة_المؤشرات_والملخص_التنفيذي'!D12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"E10","v":95,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"f":"=D10*E10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":"مقاومة بري Taber Abrader CS-17","bg":"#F8FAFC","fg":"#64748B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"1.07","b":true,"al":"center"},{"c":"B11","v":"توريد وتنفيذ طلاء مواقف السيارات المقاوم للانزلاق برمل الكوارتز (SYS-04)","fg":"#1E293B"},{"c":"C11","v":"م²","fg":"#1E293B","al":"center"},{"c":"D11","v":0,"f":"='لوحة_المؤشرات_والملخص_التنفيذي'!D10","b":true,"al":"center","nf":"#,##0.0"},{"c":"E11","v":52,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"f":"=D11*E11","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"معامل احتكاك PTV > 45 في البلل","fg":"#64748B"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"1.08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"توريد وتنفيذ إيبوكسي مضاد للشحنات الاستاتيكية ESD لغرف السيرفرات (SYS-05)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":0,"f":"='لوحة_المؤشرات_والملخص_التنفيذي'!D13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"E12","v":115,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"f":"=D12*E12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":"مقاومة أرضية 10^6 إلى 10^9 أوم","bg":"#F8FAFC","fg":"#64748B"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"1.09","b":true,"al":"center"},{"c":"B13","v":"تنفيذ وزرة دائرية صحية Coving ارتفاع 10 سم بنصف قطر 5 سم بالمونة الإيبوكسية","fg":"#1E293B"},{"c":"C13","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D13","v":1000,"f":"='حصر_مساحات_الأرضيات_والمناطق'!J17","b":true,"al":"center","nf":"#,##0.0"},{"c":"E13","v":32,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":32000,"f":"=D13*E13","b":true,"al":"center","nf":"#,##0.00"},{"c":"G13","v":"منع تجمع الأوساخ والبكتيريا بالزوايا","fg":"#64748B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"1.10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"حشو وتفريغ فواصل التمدد الموقعية بالبولي يوريثان المرن مع حبل الباكرباك","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":400,"f":"='حصر_مساحات_الأرضيات_والمناطق'!J17*0.40","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"E14","v":22,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":8800,"f":"=D14*E14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G14","v":"ASTM C920 Class 25 Sealant","bg":"#F8FAFC","fg":"#64748B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"1.11","b":true,"al":"center"},{"c":"B15","v":"تخطيط مسارات المشاة وتحديد مواقف السيارات بدهان الإيبوكسي الأصفر/الأبيض","fg":"#1E293B"},{"c":"C15","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D15","v":450,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E15","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":6750,"f":"=D15*E15","b":true,"al":"center","nf":"#,##0.00"},{"c":"G15","v":"عرض الخط 10 سم وفق كود المرور","fg":"#64748B"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"المجموع الفرعي لأعمال الأرضيات الإيبوكسية قبل الضريبة (Subtotal)","bg":"#E2E8F0","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":249948.45,"f":"=SUM(F5:F15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":"صافي التكاليف المباشرة الموقعية","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"ضريبة القيمة المضافة (VAT 15%)","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":37492.2675,"f":"=F16*0.15","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":"وفق متطلبات هيئة الزكاة والضريبة والجمارك ZATCA","fg":"#64748B","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"إجمالي القيمة التعاقدية الشاملة للضريبة (Grand Total Cost with VAT)","bg":"#FEF3C7","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":287440.7175,"f":"=F16+F17","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":"شاملة الضمان الموقعي لمدة 5 سنوات ضد التقشير","bg":"#FEF3C7","b":true,"al":"center"}]}]}]}