{"slug":"epoxy-polyurethane-and-polished-concrete-industrial-flooring-boq-sheet","sheets":[{"name":"مقايسة الأرضيات الصناعية (BOQ)","maxRow":22,"maxCol":9,"colWidths":[14.0,16.0,54.0,10.0,14.0,16.0,13.0,17.0,19.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة الأرضيات الصناعية الإيبوكسية والبولي يوريثان والخرسانة الممسوسة (Industrial Flooring BOQ) — كود BOQ-FIN-208","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":34.0,"cells":[{"c":"A2","v":"مرجع الكود: ACI 302.1R | Concrete Society TR34 (FM2/FM3) | BS 8204-6 (FeRFA Type 3–8) | ASTM E1155 (FF/FL Flatness)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":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":52.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الكود المرجعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية (Item Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية الحصرية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر المواد والتوريد (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر المصنعية والمعدات (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الفئة الإجمالية للوحدة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي للبند (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"FLR-SUB-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"ACI 302.1R","bg":"#F8FAFC","al":"center"},{"c":"C5","v":"فرش طبقتين مشمع بولي إيثيلين عالي الكثافة (Polyethylene Vapor Barrier 500 Micron) كحاجز رطوبة وبخار أسفل بلاطة الأرضية مع لحام الركوب 30 سم","bg":"#F8FAFC"},{"c":"D5","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E5","v":4200,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F5","v":32,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G5","v":8,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H5","v":40,"f":"=F5+G5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":168000,"f":"=E5*H5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"FLR-CON-02","b":true,"al":"center"},{"c":"B6","v":"TR34 FM2","al":"center"},{"c":"C6","v":"صب وتسوية خرسانة أرضيات صناعية C35 مسلحة بألياف الفولاذ والشبك (سمك 20 سم) مع التسوية بالليزر (Laser Screed) والمس بالهليكوبتر (Power Trowel FF35/FL25)"},{"c":"D6","v":"م3","al":"center"},{"c":"E6","v":840,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F6","v":5100,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G6","v":650,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H6","v":5750,"f":"=F6+G6","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":4830000,"f":"=E6*H6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"FLR-HRD-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"BS 8204-2","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"توريدورش مصلد سطح خرساني كوارتز غير معدني (Non-Metallic Quartz Dry-Shake Surface Hardener بمعدل 5.0 كجم/م2) أثناء المس الميكانيكي بالهليكوبتر","bg":"#F8FAFC"},{"c":"D7","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E7","v":4200,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F7","v":95,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G7","v":35,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H7","v":130,"f":"=F7+G7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":546000,"f":"=E7*H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"FLR-JNT-04","b":true,"al":"center"},{"c":"B8","v":"ACI 302.1R","al":"center"},{"c":"C8","v":"تنفيذ فواصل الصب المدرعة (Armored Steel Dowel Joints) للبانوهات، وقص فواصل الانكماش بالمنشار الماسي بعمق 1/3 السمك وحشوها بالبولي يوريثان المرن وظهر الفوم"},{"c":"D8","v":"م.ط","al":"center"},{"c":"E8","v":1450,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F8","v":145,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G8","v":55,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H8","v":200,"f":"=F8+G8","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":290000,"f":"=E8*H8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"FLR-PRP-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"ICRI CSP 3-5","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"تجهيز وتخشين السطح الخرساني ميكانيكياً بالسفع بالخردق الفولاذي (Captive Shot-Blasting to ICRI CSP-3/4) وتفريغ الشروخ الشعرية ومعالجتها بمونة إيبوكسية","bg":"#F8FAFC"},{"c":"D9","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E9","v":3400,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F9","v":25,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G9","v":45,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H9","v":70,"f":"=F9+G9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":238000,"f":"=E9*H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"FLR-PRM-06","b":true,"al":"center"},{"c":"B10","v":"ASTM F1869","al":"center"},{"c":"C10","v":"دهان طبقة أساس وبرايمر إيبوكسي متغلغل خالٍ من المذيبات مانع للرطوبة الصاعدة (Solvent-Free Moisture-Tolerant Epoxy Primer بمعدل استهلاك 0.25 كجم/م2)"},{"c":"D10","v":"م2","al":"center"},{"c":"E10","v":3400,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F10","v":135,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G10","v":35,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H10","v":170,"f":"=F10+G10","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":578000,"f":"=E10*H10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"FLR-EPX-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"BS 8204-6 Type 3","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"نظام دهان إيبوكسي عالي السماكة لمواقف السيارات والمخازن الخفيفة (High-Build Epoxy Coating بسمك 500 ميكرون على وجهين + رشة كوارتز مانعة للانزلاق R10 للمنحدرات)","bg":"#F8FAFC"},{"c":"D11","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E11","v":1500,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F11","v":260,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G11","v":75,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H11","v":335,"f":"=F11+G11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":502500,"f":"=E11*H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"FLR-SLV-08","b":true,"al":"center"},{"c":"B12","v":"BS 8204-6 Type 5","al":"center"},{"c":"C12","v":"نظام إيبوكسي ذاتي السيولة والأستواء خالٍ من المذيبات لصالات الإنتاج الدوائي والغذائي (Self-Leveling Solvent-Free Epoxy بسمك 2.0 مم ومقاومة ضغط ≥ 65 MPa)"},{"c":"D12","v":"م2","al":"center"},{"c":"E12","v":1200,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F12","v":580,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G12","v":140,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H12","v":720,"f":"=F12+G12","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":864000,"f":"=E12*H12","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"FLR-ESD-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"IEC 61340-5-1","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"نظام أرضيات إيبوكسية موصلة ومبددة للشحنات الكهروستاتيكية لغرف السيرفرات والإلكترونيات (Conductive ESD Self-Leveling Epoxy 2.0mm شاملة شبكة شرائط النحاس للتأريض)","bg":"#F8FAFC"},{"c":"D13","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E13","v":300,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F13","v":920,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G13","v":220,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H13","v":1140,"f":"=F13+G13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":342000,"f":"=E13*H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"FLR-PUC-10","b":true,"al":"center"},{"c":"B14","v":"BS 8204-6 Type 8","al":"center"},{"c":"C14","v":"نظام مونة البولي يوريثان الأسمنتية فائقة التحمل للصدمات الحرارية والكيماويات والأحماض (Heavy-Duty Polyurethane Cement Screed بسمك 6.0 مم يتحمل غسيل بخار +120°C)"},{"c":"D14","v":"م2","al":"center"},{"c":"E14","v":400,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F14","v":1350,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G14","v":290,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H14","v":1640,"f":"=F14+G14","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":656000,"f":"=E14*H14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"FLR-COV-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"BS 8204-6","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"تنفيذ وزرة مقوسة صحية مانعة لتجمع البكتيريا عند التقاء الأرضيات بالحوائط (Epoxy / PU Sanitary Hospital Cove Base بارتفاع 10 سم ونصف قطر تقوس 5 سم)","bg":"#F8FAFC"},{"c":"D15","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E15","v":480,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F15","v":210,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G15","v":80,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H15","v":290,"f":"=F15+G15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":139200,"f":"=E15*H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":104.0,"cells":[{"c":"A16","v":"FLR-POL-12","b":true,"al":"center"},{"c":"B16","v":"ASTM C779","al":"center"},{"c":"C16","v":"نظام جلي وتلميع الخرسانة الميكانيكي (Mechanically Polished Concrete 7-Step Diamond Grinding up to 1500 Grit) مع معالج السيليكات الليثيوم الكيميائي (Lithium Densifier)"},{"c":"D16","v":"م2","al":"center"},{"c":"E16","v":800,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F16","v":190,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G16","v":140,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H16","v":330,"f":"=F16+G16","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":264000,"f":"=E16*H16","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"FLR-MRK-13","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"OSHA 1910.22","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"تخطيط ممرات المشاة ومسارات الرافعات الشوكية ومناطق الخطر بدهان بولي يوريثان أصفر وأبيض عاكس ومقاوم للاحتكاك عرض 10 سم","bg":"#F8FAFC"},{"c":"D17","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E17","v":950,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F17","v":55,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G17","v":25,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H17","v":80,"f":"=F17+G17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":76000,"f":"=E17*H17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"FLR-TST-14","b":true,"al":"center"},{"c":"B18","v":"ASTM D4541","al":"center"},{"c":"C18","v":"اختبارات ضبط الجودة والاستلام الميداني (اختبار الرطوبة، اختبار قوة التصاق الشد Pull-Off Adhesion ≥ 1.5 MPa، قياس السمك الجاف DFT، وفحص الاستوائية FF/FL)"},{"c":"D18","v":"مقطوعية","al":"center"},{"c":"E18","v":1,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F18","v":18000,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"G18","v":12000,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"H18","v":30000,"f":"=F18+G18","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":30000,"f":"=E18*H18","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"الإجمالي المباشر لأعمال الأرضيات الصناعية والتشطيبات (Subtotal Direct Cost)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":9523700,"f":"=SUM(I5:I18)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"متوسط التكلفة الإجمالية للمتر المربع من مسطح المصنع/المستودع (4,200 م2)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":2267.547619,"f":"=I19/4200","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"ضريبة القيمة المضافة المقررة (VAT 14%)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":1333318.0,"f":"=I19*0.14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"الإجمالي الكلي التقديري لمقايسة الأرضيات الصناعية (Grand Total EGP)","bg":"#CCFBF1","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":10857018,"f":"=I19+I21","bg":"#CCFBF1","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حاسبة استهلاك الإيبوكسي والسمك","maxRow":19,"maxCol":9,"colWidths":[13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"النموذج الحسابي لمعدلات استهلاك المواد الراتنجية ومصلد الكوارتز طبقا للسمك والكثافة (Resin Consumption Engine)","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":34.0,"cells":[{"c":"A2","v":"حساب الكميات الفعلية بالطن والكيلوجرام للبرايمر، الإيبوكسي ذاتي السيولة، ومونة البولي يوريثان الأسمنتية","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":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":104.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"النظام الراتنجي / طبقة الأرضية الصناعية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المساحة التصميمية (م2)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"السمك الصافي الجاف DFT (مم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكثافة النوعية للخلطة (كجم/لتر)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الهالك وتفاوت السطح (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"معدل الاستهلاك النظري (كجم/م2)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"معدل الاستهلاك الفعلي شامل الهالك (كجم/م2)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي الوزن المطلوب للتوريد (كجم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":104.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B5","v":"مصلد السطح الخرساني الكوارتز (Quartz Dry-Shake Hardener)","bg":"#F8FAFC"},{"c":"C5","v":4200,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"D5","v":2.5,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"E5","v":2,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F5","v":0.05,"in":true,"bg":"#F0FDFA","al":"center","nf":"0.0%"},{"c":"G5","v":5,"f":"=D5*E5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":5.25,"f":"=G5*(1+F5)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":22050,"f":"=C5*H5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":128.0,"cells":[{"c":"A6","v":2,"al":"center"},{"c":"B6","v":"برايمر إيبوكسي متغلغل خالٍ من المذيبات (Solvent-Free Epoxy Primer)"},{"c":"C6","v":3400,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"D6","v":0.2,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"E6","v":1.15,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F6","v":0.1,"in":true,"bg":"#F0FDFA","al":"center","nf":"0.0%"},{"c":"G6","v":0.23,"f":"=D6*E6","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":0.253,"f":"=G6*(1+F6)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":860.2,"f":"=C6*H6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":151.9,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","al":"center"},{"c":"B7","v":"دهان إيبوكسي عالي السماكة وجهين (High-Build Epoxy Coating 500µm)","bg":"#F8FAFC"},{"c":"C7","v":1500,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"D7","v":0.5,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"E7","v":1.4,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F7","v":0.08,"in":true,"bg":"#F0FDFA","al":"center","nf":"0.0%"},{"c":"G7","v":0.7,"f":"=D7*E7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":0.756,"f":"=G7*(1+F7)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":1134,"f":"=C7*H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":128.0,"cells":[{"c":"A8","v":4,"al":"center"},{"c":"B8","v":"إيبوكسي ذاتي السيولة والانتشار (Self-Leveling Epoxy 2.0 mm)"},{"c":"C8","v":1200,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"D8","v":2,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"E8","v":1.65,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F8","v":0.08,"in":true,"bg":"#F0FDFA","al":"center","nf":"0.0%"},{"c":"G8","v":3.3,"f":"=D8*E8","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":3.564,"f":"=G8*(1+F8)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":4276.8,"f":"=C8*H8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":151.9,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B9","v":"إيبوكسي موصل للشحنات الكهروستاتيكية (Conductive ESD Epoxy 2.0 mm)","bg":"#F8FAFC"},{"c":"C9","v":300,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"D9","v":2,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"E9","v":1.6,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F9","v":0.08,"in":true,"bg":"#F0FDFA","al":"center","nf":"0.0%"},{"c":"G9","v":3.2,"f":"=D9*E9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":3.456,"f":"=G9*(1+F9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":1036.8,"f":"=C9*H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":6,"al":"center"},{"c":"B10","v":"مونة بولي يوريثان أسمنتية فائقة التحمل (Heavy-Duty PU Screed 6.0 mm)"},{"c":"C10","v":400,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"D10","v":6,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"E10","v":2.05,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F10","v":0.07,"in":true,"bg":"#F0FDFA","al":"center","nf":"0.0%"},{"c":"G10","v":12.3,"f":"=D10*E10","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":13.161,"f":"=G10*(1+F10)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":5264.4,"f":"=C10*H10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":128.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","al":"center"},{"c":"B11","v":"معالج ومقوي الخرسانة بالليثيوم سيليكات (Lithium Silicate Densifier)","bg":"#F8FAFC"},{"c":"C11","v":800,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"D11","v":0.15,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"E11","v":1.1,"in":true,"bg":"#F0FDFA","al":"center","nf":"#,##0.00"},{"c":"F11","v":0.05,"in":true,"bg":"#F0FDFA","al":"center","nf":"0.0%"},{"c":"G11","v":0.165,"f":"=D11*E11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":0.17325,"f":"=G11*(1+F11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":138.6,"f":"=C11*H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"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":""},{"c":"I12","v":""}]},{"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":""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"ملخص التوزيع المالي لأنظمة الأرضيات الصناعية بالمشروع","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""},{"c":"I14","v":""}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"مجموعة الأعمال","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"إجمالي التكلفة المباشرة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C15","v":"النسبة المئوية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""},{"c":"H15","v":""},{"c":"I15","v":""}]},{"r":16,"h":151.9,"cells":[{"c":"A16","v":"صب الخرسانة الممسوسة والمصلد والفواصل (Concrete Slab & Hardener)","b":true},{"c":"B16","v":5834000,"f":"=SUM('مقايسة الأرضيات الصناعية (BOQ)'!I5:I8)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C16","v":0.612577,"f":"=B16/SUM($B$16:$B$19)","b":true,"al":"center","nf":"0.0%"},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""},{"c":"I16","v":""}]},{"r":17,"h":128.0,"cells":[{"c":"A17","v":"تجهيز السطح بالسفع والبرايمر المانع للرطوبة (Shot-Blasting & Primer)","b":true},{"c":"B17","v":816000,"f":"=SUM('مقايسة الأرضيات الصناعية (BOQ)'!I9:I10)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C17","v":0.085681,"f":"=B17/SUM($B$16:$B$19)","b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""}]},{"r":18,"h":128.0,"cells":[{"c":"A18","v":"الأنظمة الإيبوكسية والموصلة للكهرباء الساكنة (Epoxy & ESD Systems)","b":true},{"c":"B18","v":1708500,"f":"=SUM('مقايسة الأرضيات الصناعية (BOQ)'!I11:I13)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C18","v":0.179395,"f":"=B18/SUM($B$16:$B$19)","b":true,"al":"center","nf":"0.0%"},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""},{"c":"H18","v":""},{"c":"I18","v":""}]},{"r":19,"h":175.9,"cells":[{"c":"A19","v":"مونة البولي يوريثان، الخرسانة اللامعة، والتخطيط (PU Screed & Polishing)","b":true},{"c":"B19","v":1165200,"f":"=SUM('مقايسة الأرضيات الصناعية (BOQ)'!I14:I18)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C19","v":0.122347,"f":"=B19/SUM($B$16:$B$19)","b":true,"al":"center","nf":"0.0%"},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""},{"c":"I19","v":""}]}],"charts":[{"title":"التوزيع المالي لبنود مقايسة الأرضيات الصناعية والإيبوكسية","type":"bar","grouping":"clustered","anchorRow":14,"anchorCol":4,"categories":["صب الخرسانة الممسوسة والمصلد والفواصل (Concrete Slab & Hardener)","تجهيز السطح بالسفع والبرايمر المانع للرطوبة (Shot-Blasting & Primer)","الأنظمة الإيبوكسية والموصلة للكهرباء الساكنة (Epoxy & ESD Systems)","مونة البولي يوريثان، الخرسانة اللامعة، والتخطيط (PU Screed & Polishing)"],"series":[{"name":"إجمالي التكلفة المباشرة (ج.م)","valRef":"'حاسبة استهلاك الإيبوكسي والسمك'!$B$16:$B$19","values":[5834000.0,816000.0,1708500.0,1165200.0],"color":"#2563EB","titleRef":"'حاسبة استهلاك الإيبوكسي والسمك'!$B$15","nf":"#,##0.00"}],"catRef":"'حاسبة استهلاك الإيبوكسي والسمك'!$A$16:$A$19"}]}]}