{"slug":"foam-concrete-slope-qto","sheets":[{"name":"إعدادات_الميول_والمواصفات","maxRow":30,"maxCol":5,"colWidths":[44.0,24.0,18.0,22.0,62.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"بيانات المشروع والاشتراطات الهندسية لخرسانة الميول الرغوية وأنظمة عزل الأسطح","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"شيت هندسي تشغيلي لحساب سماكات وأحجام خرسانة الميول (Foam Concrete) وتحديد كميات عزل الرطوبة والحرارة وفق كود SBC 304 و ECP 203","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":5},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"1. بيانات المشروع والجهات المشرفة (Project Information)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"اسم المشروع الإنشائي:","b":true},{"c":"B5","v":"مشروع إنشاء مجمع المباني الإدارية والتجارية - أبراج الواحة","fg":"#1E293B"},{"c":"C5","v":"كود النموذج الهندسي:","b":true},{"c":"D5","v":"BOQ-ENG-021","fg":"#1E293B","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"الموقع العام والمدينة:","b":true},{"c":"B6","v":"الرياض - طريق الملك سلمان بن عبد العزيز","fg":"#1E293B"},{"c":"C6","v":"تاريخ إعداد الحصر:","b":true},{"c":"D6","v":"أكتوبر 2026","fg":"#1E293B","cs":2},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"المالك / المطور العقاري:","b":true},{"c":"B7","v":"شركة التطوير العمراني القابضة","fg":"#1E293B"},{"c":"C7","v":"الاستشاري المشرف:","b":true},{"c":"D7","v":"دار الاستشارات الهندسية المتكاملة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"المقاول العام للمشروع:","b":true},{"c":"B8","v":"شركة الإنشاءات والمقاولات العامة","fg":"#1E293B"},{"c":"C8","v":"مهندس المكتب الفني:","b":true},{"c":"D8","v":"م. أحمد عبد الرحمن (حصر الكميات)","fg":"#1E293B","cs":2},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"الكود المرجعي للعزل والميول:","b":true},{"c":"B9","v":"كود البناء السعودي SBC 304 والكود المصري ECP 203","fg":"#1E293B"},{"c":"C9","v":"حالة الشيت والمراجعة:","b":true},{"c":"D9","v":"قالب تشغيلي جاهز للحساب والتسعير","fg":"#1E293B","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":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"2. الثوابت الهندسية ومواصفات خلطة الخرسانة الرغوية (Foam Concrete Mix Specs)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"المعامل الفني / الخاصية الهندسية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"القيمة التصميمية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"وحدة القياس","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"الكود المرجعي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"المحددات الهندسية ومجال الاستخدام","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"نسبة ميل السطح لتصريف مياه الأمطار (Slope %)","bg":"#F8FAFC","b":true},{"c":"B13","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C13","v":"%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D13","v":"SBC 304 / ECP 203","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E13","v":"الميل الهندسي القياسي لتصريف الأمطار باتجاه الجراجير (1.5%)","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"أقل سمك لخرسانة الميول عند الجرجوري (Min Thickness)","b":true},{"c":"B14","v":0.04,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"C14","v":"متر (4 سم)","fg":"#1E293B","al":"center"},{"c":"D14","v":"SBC / ASTM C869","b":true,"al":"center"},{"c":"E14","v":"أقل سماكة مسموح بها لمنع تفتت الخرسانة حول الجراجير والمزاريب","fg":"#1E293B"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"كثافة الخرسانة الرغوية الجافة (Dry Density)","bg":"#F8FAFC","b":true},{"c":"B15","v":950,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C15","v":"كجم / م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D15","v":"ASTM C796","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E15","v":"خرسانة خفيفة الوزن لتخفيف الأحمال الميتة مع عزل حراري إضافي","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"محتوى الأسمنت البورتلاندي العادي بالخلطة (OPC)","b":true},{"c":"B16","v":320,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C16","v":"كجم / م³","fg":"#1E293B","al":"center"},{"c":"D16","v":"ASTM C869","b":true,"al":"center"},{"c":"E16","v":"ما يعادل 6.4 شيكارة أسمنت لكل متر مكعب خرسانة رغوية صلبة","fg":"#1E293B"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"جرعة سائل الرغوة الكيميائي (Foaming Agent Dosage)","bg":"#F8FAFC","b":true},{"c":"B17","v":1.2,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C17","v":"لتر / م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D17","v":"ASTM C869","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E17","v":"سائل رغوي بروتيني أو تخليقي لإنتاج الفقاعات الهوائية المغلقة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"نسبة الماء إلى الأسمنت (W/C Ratio)","b":true},{"c":"B18","v":0.5,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"},{"c":"C18","v":"-","fg":"#1E293B","al":"center"},{"c":"D18","v":"ASTM C796","b":true,"al":"center"},{"c":"E18","v":"لتحقيق القوام الانسيابي المناسب للضخ الذاتي دون حدوث انفصال حبيبي","fg":"#1E293B"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"مقاومة الضغط بعد 28 يوماً (Compressive Strength)","bg":"#F8FAFC","b":true},{"c":"B19","v":3.2,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C19","v":"ميجا باسكال (MPa)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D19","v":"ASTM C796","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E19","v":"مقاومة مناسبة لتحمل حركة المشاة وفرش طبقات العزل والرصف","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"معامل التوصيل الحراري (Thermal Conductivity λ)","b":true},{"c":"B20","v":0.18,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"C20","v":"وات / م · كلفن","fg":"#1E293B","al":"center"},{"c":"D20","v":"ASTM C177","b":true,"al":"center"},{"c":"E20","v":"عزل حراري تكاملي يقلل من الفاقد الحراري عبر أسقف المبنى","fg":"#1E293B"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"معامل الهالك الفني والضغط للخرسانة الرغوية","bg":"#F8FAFC","b":true},{"c":"B21","v":0.08,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"C21","v":"%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D21","v":"دليل التنفيذ","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E21","v":"نسبة إضافية لتعويض استهلاك الفوم وميول الأركان والوزرات (8%)","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":22,"h":28.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":""},{"c":"C22","v":""},{"c":"D22","v":""},{"c":"E22","v":""}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":"3. مواصفات طبقات عزل الرطوبة والحرارة والحماية (Waterproofing & Insulation System)","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":40.0,"cells":[{"c":"A24","v":"المعامل الفني / الخاصية الهندسية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B24","v":"القيمة التصميمية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C24","v":"وحدة القياس","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D24","v":"الكود المرجعي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E24","v":"المحددات الهندسية ومجال الاستخدام","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"دهان أساس بيتوميني مائي مطاطي (Bitumen Primer)","bg":"#F8FAFC","b":true},{"c":"B25","v":0.35,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C25","v":"كجم / م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D25","v":"ASTM D41","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E25","v":"دهان تحضيري لسد المسام وتحسين التصاق لفائف العزل بالخرسانة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"لفائف ميمبرين عزل مائي بي بي إس (SBS/APP 4mm)","b":true},{"c":"B26","v":1.15,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C26","v":"متر² / م² مسطح","fg":"#1E293B","al":"center"},{"c":"D26","v":"ASTM D6164","b":true,"al":"center"},{"c":"E26","v":"لفائف بوليستر مسلحة بسمك 4 مم مع احتساب ركوب 10 سم للجانب و15 سم للنهايات","fg":"#1E293B"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"ألواح عزل حراري بوليسترين مبثوق (XPS 50mm)","bg":"#F8FAFC","b":true},{"c":"B27","v":1.05,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C27","v":"متر² / م² مسطح","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D27","v":"ASTM C578","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E27","v":"ألواح زرقاء/وردية بكثافة 35 كجم/م³ وحواف مشطوفة (Shiplap) لمنع التسريب الحراري","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"طبقة فاصلة وتصفية جيوتكستايل (Geotextile 150g)","b":true},{"c":"B28","v":1.1,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C28","v":"متر² / م² مسطح","fg":"#1E293B","al":"center"},{"c":"D28","v":"ASTM D4751","b":true,"al":"center"},{"c":"E28","v":"نسيج ألياف بولي بروبلين لحماية العازل من الثقب وتسهيل حركة مياه الرشح","fg":"#1E293B"}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":"ارتفاع وزرة العزل على الدروة والمصاعد (Upstand)","bg":"#F8FAFC","b":true},{"c":"B29","v":0.3,"in":true,"bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C29","v":"متر (30 سم)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D29","v":"SBC 304","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E29","v":"ركوب رأسي للعازل على دروة السطح مع التثبيت ببروفايل ألومنيوم وسيلانت","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":"بلاط خرساني سنجابي موزاييك للأسطح (Roof Tiles)","b":true},{"c":"B30","v":1.05,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"C30","v":"متر² / م² مسطح","fg":"#1E293B","al":"center"},{"c":"D30","v":"SASO 1056","b":true,"al":"center"},{"c":"E30","v":"بلاط 30×30 سم أو 40×40 سم مع فواصل تمدد كل 4 إلى 6 أمتار طولية","fg":"#1E293B"}]}]},{"name":"لوحة_المؤشرات_والملخص_التنفيذي","maxRow":23,"maxCol":7,"colWidths":[16.0,50.0,24.0,22.0,22.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لكميات خرسانة الميول وعزل الأسطح","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":56.0,"cells":[{"c":"A2","v":"ملخص كميات خرسانة الميول الرغوية، لفائف العزل المائي، ألواح العزل الحراري، ومواد التوريد بالمشروع","bg":"#1E40AF","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":52.0,"cells":[{"c":"A4","v":"إجمالي مسطح الأسطح الإنشائية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي حجم الخرسانة الرغوية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"متوسط سماكة خرسانة الميول","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"إجمالي لفائف العزل المائي (4 مم)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":48.0,"cells":[{"c":"A5","v":2625,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!E8:E25)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":293.825,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!L8:L25)","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E5","v":7.567272,"f":"=AVERAGE(حصر_الميول_والخرسانة_الرغوية!K8:K25)*100","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0","cs":2},{"skip":true},{"c":"G5","v":611,"f":"=SUM(حصر_العوازل_والطبقات_التشغيلية!F8:F25)","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"م² مسطح صافي للمباني","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"م³ خرسانة ميول منفذة","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"سم متوسط الارتفاع الصافي","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"رول عازل ميمبرين مسطح","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول ملخص الكميات وتوزيع الأعمال حسب قطاعات الأسطح بالمشروع","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"كود القطاع","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان قطاع السطح / المنطقة الإنشائية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"المساحة المسطحة (م²)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"متوسط السماكة (سم)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"حجم الرغوية (م³)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"لفائف الميمبرين (رول)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"ألواح العازل XPS (لوح)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"SEC-01","b":true,"al":"center"},{"c":"B10","v":"سطح المبنى الرئيسي (Main Roof Deck - Zone A)","fg":"#1E293B"},{"c":"C10","v":445,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!E8:E11)","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":11.3125,"f":"=AVERAGE(حصر_الميول_والخرسانة_الرغوية!K8:K11)*100","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E10","v":55.65625,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!L8:L11)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":38,"f":"=SUM(حصر_العوازل_والطبقات_التشغيلية!F8:F11)","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":357,"f":"=SUM(حصر_العوازل_والطبقات_التشغيلية!H8:H11)","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"SEC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"سطح الملحق العلوي والمصاعد (Upper Penthouse Deck)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C11","v":290,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!E12:E15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":9.625,"f":"=AVERAGE(حصر_الميول_والخرسانة_الرغوية!K12:K15)*100","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E11","v":27.9875,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!L12:L15)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":38,"f":"=SUM(حصر_العوازل_والطبقات_التشغيلية!F12:F15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":378,"f":"=SUM(حصر_العوازل_والطبقات_التشغيلية!H12:H15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"SEC-03","b":true,"al":"center"},{"c":"B12","v":"أسطح غرف الميكانيكا والتشيلرات (HVAC Plant Deck)","fg":"#1E293B"},{"c":"C12","v":275,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!E16:E19)","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":8.6875,"f":"=AVERAGE(حصر_الميول_والخرسانة_الرغوية!K16:K19)*100","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E12","v":24.1875,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!L16:L19)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":202,"f":"=SUM(حصر_العوازل_والطبقات_التشغيلية!F16:F19)","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":2380,"f":"=SUM(حصر_العوازل_والطبقات_التشغيلية!H16:H19)","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"SEC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"مظلات المداخل والتراسات المكشوفة (Terraces & Canopies)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C13","v":1615,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!E20:E23)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":4.427725,"f":"=AVERAGE(حصر_الميول_والخرسانة_الرغوية!K20:K23)*100","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E13","v":185.99375,"f":"=SUM(حصر_الميول_والخرسانة_الرغوية!L20:L23)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":333,"f":"=SUM(حصر_العوازل_والطبقات_التشغيلية!F20:F23)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":3675,"f":"=SUM(حصر_العوازل_والطبقات_التشغيلية!H20:H23)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"الإجمالي العام لكافة أسطح وقطاعات المشروع:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true},{"c":"C14","v":2625,"f":"=SUM(C10:C13)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":8.513181,"f":"=AVERAGE(D10:D13)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0"},{"c":"E14","v":293.825,"f":"=SUM(E10:E13)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":611,"f":"=SUM(F10:F13)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":6790,"f":"=SUM(G10:G13)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"جدول الاحتياجات التوريدية من المواد الخام والكيماويات لموقع العمل","bg":"#E2E8F0","fg":"#1E3A8A","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":40.0,"cells":[{"c":"A17","v":"كود المادة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B17","v":"بيان المادة التوريدية ومواصفاتها الفنية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C17","v":"معيار الاستهلاك التقديري","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"إجمالي الكمية المطلوبة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"حجم العبوة القياسي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G17","v":"الكمية بالعبوة / الشيكارة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"MAT-01","b":true,"al":"center"},{"c":"B18","v":"أسمنت بورتلاندي عادي (OPC CEM I 42.5N)","fg":"#1E293B"},{"c":"C18","v":"320 كجم / م³ خرسانة رغوية","fg":"#64748B","al":"center"},{"c":"D18","v":0,"f":"=E15*320/1000","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":"طن أسمنت","fg":"#1E293B","al":"center"},{"c":"F18","v":"شيكارة 50 كجم","b":true,"al":"center"},{"c":"G18","v":0,"f":"=D18*1000/50","fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"MAT-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"سائل تكوين الرغوة البروتيني (Foaming Liquid Agent)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C19","v":"1.20 لتر / م³ خرسانة رغوية","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D19","v":352.59,"f":"=E14*1.20","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":"لتر سائل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F19","v":"برميل 200 لتر","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G19","v":1.76295,"f":"=D19/200","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"MAT-03","b":true,"al":"center"},{"c":"B20","v":"دهان أساس بيتوميني مائي مطاطي (Bituminous Primer)","fg":"#1E293B"},{"c":"C20","v":"0.35 كجم / م² مسطح عزل","fg":"#64748B","al":"center"},{"c":"D20","v":565.25,"f":"=C13*0.35","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":"كجم برايمر","fg":"#1E293B","al":"center"},{"c":"F20","v":"برميل 18 كجم","b":true,"al":"center"},{"c":"G20","v":31.402778,"f":"=D20/18","fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"MAT-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"لفائف عزل مائي ميمبرين بوليستر (SBS 4mm 1x10m)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C21","v":"1.15 م² لفائف لكل م² عزل","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D21","v":2020,"f":"=F12*10","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":"م² ميمبرين","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F21","v":"رول (10 م²)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G21","v":202,"f":"=D21/10","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"MAT-05","b":true,"al":"center"},{"c":"B22","v":"ألواح عزل حراري بوليسترين مبثوق (XPS 50mm 1.25x0.6m)","fg":"#1E293B"},{"c":"C22","v":"1.05 م² لكل م² سطح","fg":"#64748B","al":"center"},{"c":"D22","v":304.5,"f":"=C11*1.05","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E22","v":"م² عازل حراري","fg":"#1E293B","al":"center"},{"c":"F22","v":"لوح (0.75 م²)","b":true,"al":"center"},{"c":"G22","v":406,"f":"=D22/0.75","fg":"#047857","b":true,"al":"center","nf":"#,##0"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"MAT-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B23","v":"طبقة نسيج تصفية فاصل جيوتكستايل (150 g/m²)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C23","v":"1.10 م² لكل م² سطح","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D23","v":489.5,"f":"=C10*1.10","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E23","v":"م² جيوتكستايل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F23","v":"رول (200 م²)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G23","v":2.4475,"f":"=D23/200","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"حصر_الميول_والخرسانة_الرغوية","maxRow":21,"maxCol":13,"colWidths":[8.0,16.0,50.0,18.0,20.0,16.0,22.0,24.0,24.0,18.0,22.0,24.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر الأبعاد الهندسية وسماكات وأحجام خرسانة الميول الرغوية للأسطح","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حساب دقيق للمسافات إلى الجراجير (L)، وأقل وأكبر سماكة (t_min, t_max)، ومتوسط الارتفاع الصافي وحجم الخرسانة الرغوية والحمل الإنشائي الميت","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود الباكية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القطاع الإنشائي / الموقع العام","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"شكل الباكية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المساحة (م²)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الميل (S)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"أطول مسار للمطر (م)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"سمك عند الجرجوري (م)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"أكبر سمك للخرسانة (م)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"معامل شكل السطح","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"متوسط السماكة (م)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"حجم الخرسانة الصافي (م³)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"الحمل الميت المضاف (kN/م²)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B5","v":"BAY-A1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C5","v":"الباكية الشمالية الغربية - باتجاه جرجوري رقم R1","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D5","v":"شبه منحرف","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E5","v":160,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G5","v":12,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H5","v":0.04,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I5","v":0.22,"f":"=H5+(F5*G5)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.000"},{"c":"J5","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00"},{"c":"K5","v":0.13,"f":"=H5+(J5*(F5*G5))","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L5","v":20.8,"f":"=E5*K5","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M5","v":1.211535,"f":"=K5*(950*9.81/1000)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"fg":"#1E293B","al":"center"},{"c":"B6","v":"BAY-A2","b":true,"al":"center"},{"c":"C6","v":"الباكية الشمالية الشرقية - باتجاه جرجوري رقم R2","fg":"#1E293B"},{"c":"D6","v":"مستطيل","fg":"#64748B","al":"center"},{"c":"E6","v":185,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":0.015,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G6","v":14,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H6","v":0.04,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I6","v":0.25,"f":"=H6+(F6*G6)","b":true,"al":"center","nf":"#,##0.000"},{"c":"J6","v":0.5,"in":true,"fg":"#64748B","al":"center","nf":"0.00"},{"c":"K6","v":0.145,"f":"=H6+(J6*(F6*G6))","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L6","v":26.825,"f":"=E6*K6","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M6","v":1.351327,"f":"=K6*(950*9.81/1000)","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"BAY-A3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"الباكية الجنوبية الشرقية - باتجاه جرجوري رقم R3","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":"شبه منحرف","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E7","v":170,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G7","v":13.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H7","v":0.04,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I7","v":0.2425,"f":"=H7+(F7*G7)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.000"},{"c":"J7","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00"},{"c":"K7","v":0.14125,"f":"=H7+(J7*(F7*G7))","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L7","v":24.0125,"f":"=E7*K7","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M7","v":1.316379,"f":"=K7*(950*9.81/1000)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"fg":"#1E293B","al":"center"},{"c":"B8","v":"BAY-A4","b":true,"al":"center"},{"c":"C8","v":"الباكية الجنوبية الغربية - باتجاه جرجوري رقم R4","fg":"#1E293B"},{"c":"D8","v":"مستطيل","fg":"#64748B","al":"center"},{"c":"E8","v":195,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":0.015,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G8","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H8","v":0.04,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I8","v":0.265,"f":"=H8+(F8*G8)","b":true,"al":"center","nf":"#,##0.000"},{"c":"J8","v":0.5,"in":true,"fg":"#64748B","al":"center","nf":"0.00"},{"c":"K8","v":0.1525,"f":"=H8+(J8*(F8*G8))","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L8","v":29.7375,"f":"=E8*K8","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M8","v":1.421224,"f":"=K8*(950*9.81/1000)","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"BAY-B1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"سطح ملحق الفيلا العلوي - الواجهة الأمامية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D9","v":"مستطيل","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E9","v":95,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G9","v":8.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H9","v":0.04,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I9","v":0.1675,"f":"=H9+(F9*G9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.000"},{"c":"J9","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00"},{"c":"K9","v":0.10375,"f":"=H9+(J9*(F9*G9))","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L9","v":9.85625,"f":"=E9*K9","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M9","v":0.966898,"f":"=K9*(950*9.81/1000)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"fg":"#1E293B","al":"center"},{"c":"B10","v":"BAY-B2","b":true,"al":"center"},{"c":"C10","v":"سطح ملحق الفيلا العلوي - الواجهة الخلفية","fg":"#1E293B"},{"c":"D10","v":"مستطيل","fg":"#64748B","al":"center"},{"c":"E10","v":110,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":0.015,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G10","v":9.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H10","v":0.04,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I10","v":0.1825,"f":"=H10+(F10*G10)","b":true,"al":"center","nf":"#,##0.000"},{"c":"J10","v":0.5,"in":true,"fg":"#64748B","al":"center","nf":"0.00"},{"c":"K10","v":0.11125,"f":"=H10+(J10*(F10*G10))","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L10","v":12.2375,"f":"=E10*K10","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M10","v":1.036794,"f":"=K10*(950*9.81/1000)","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"BAY-B3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"سطح بيت الدرج العلوي والمصاعد","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":"مربع","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E11","v":45,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G11","v":6,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H11","v":0.04,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I11","v":0.13,"f":"=H11+(F11*G11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.000"},{"c":"J11","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00"},{"c":"K11","v":0.085,"f":"=H11+(J11*(F11*G11))","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L11","v":3.825,"f":"=E11*K11","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M11","v":0.792158,"f":"=K11*(950*9.81/1000)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"fg":"#1E293B","al":"center"},{"c":"B12","v":"BAY-B4","b":true,"al":"center"},{"c":"C12","v":"ممشى الخدمة والصيانة المحيطي العلوي","fg":"#1E293B"},{"c":"D12","v":"مستطيل ضيق","fg":"#64748B","al":"center"},{"c":"E12","v":60,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":0.015,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G12","v":7,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H12","v":0.04,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I12","v":0.145,"f":"=H12+(F12*G12)","b":true,"al":"center","nf":"#,##0.000"},{"c":"J12","v":0.5,"in":true,"fg":"#64748B","al":"center","nf":"0.00"},{"c":"K12","v":0.0925,"f":"=H12+(J12*(F12*G12))","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L12","v":5.55,"f":"=E12*K12","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M12","v":0.862054,"f":"=K12*(950*9.81/1000)","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"BAY-C1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"قاعدة تشيلر التكييف المركزي رقم 1","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":"مستطيل","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E13","v":75,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G13","v":7.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H13","v":0.04,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I13","v":0.1525,"f":"=H13+(F13*G13)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.000"},{"c":"J13","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00"},{"c":"K13","v":0.09625,"f":"=H13+(J13*(F13*G13))","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L13","v":7.21875,"f":"=E13*K13","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M13","v":0.897002,"f":"=K13*(950*9.81/1000)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":10,"fg":"#1E293B","al":"center"},{"c":"B14","v":"BAY-C2","b":true,"al":"center"},{"c":"C14","v":"قاعدة تشيلر التكييف المركزي رقم 2","fg":"#1E293B"},{"c":"D14","v":"مستطيل","fg":"#64748B","al":"center"},{"c":"E14","v":75,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0.015,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G14","v":7.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H14","v":0.04,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I14","v":0.1525,"f":"=H14+(F14*G14)","b":true,"al":"center","nf":"#,##0.000"},{"c":"J14","v":0.5,"in":true,"fg":"#64748B","al":"center","nf":"0.00"},{"c":"K14","v":0.09625,"f":"=H14+(J14*(F14*G14))","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L14","v":7.21875,"f":"=E14*K14","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M14","v":0.897002,"f":"=K14*(950*9.81/1000)","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"BAY-C3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"ممرات غرف الميكانيكا ولوحات التوزيع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D15","v":"مستطيل","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E15","v":80,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G15","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H15","v":0.04,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I15","v":0.16,"f":"=H15+(F15*G15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.000"},{"c":"J15","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00"},{"c":"K15","v":0.1,"f":"=H15+(J15*(F15*G15))","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L15","v":8,"f":"=E15*K15","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M15","v":0.93195,"f":"=K15*(950*9.81/1000)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":12,"fg":"#1E293B","al":"center"},{"c":"B16","v":"BAY-C4","b":true,"al":"center"},{"c":"C16","v":"سطح محطة خزانات مياه الشرب العلوية","fg":"#1E293B"},{"c":"D16","v":"مربع","fg":"#64748B","al":"center"},{"c":"E16","v":70,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":0.015,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G16","v":7,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H16","v":0.04,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I16","v":0.145,"f":"=H16+(F16*G16)","b":true,"al":"center","nf":"#,##0.000"},{"c":"J16","v":0.5,"in":true,"fg":"#64748B","al":"center","nf":"0.00"},{"c":"K16","v":0.0925,"f":"=H16+(J16*(F16*G16))","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L16","v":6.475,"f":"=E16*K16","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M16","v":0.862054,"f":"=K16*(950*9.81/1000)","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":13,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"BAY-D1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"تراس الاستقبال بالدور الأول - الواجهة الشرقية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D17","v":"مستطيل","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E17","v":65,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G17","v":6.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H17","v":0.035,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I17","v":0.1325,"f":"=H17+(F17*G17)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.000"},{"c":"J17","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00"},{"c":"K17","v":0.08375,"f":"=H17+(J17*(F17*G17))","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L17","v":5.44375,"f":"=E17*K17","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M17","v":0.780508,"f":"=K17*(950*9.81/1000)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":14,"fg":"#1E293B","al":"center"},{"c":"B18","v":"BAY-D2","b":true,"al":"center"},{"c":"C18","v":"تراس الصالة العائلية - الواجهة الغربية","fg":"#1E293B"},{"c":"D18","v":"مستطيل","fg":"#64748B","al":"center"},{"c":"E18","v":55,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F18","v":0.015,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G18","v":5.5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H18","v":0.035,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I18","v":0.1175,"f":"=H18+(F18*G18)","b":true,"al":"center","nf":"#,##0.000"},{"c":"J18","v":0.5,"in":true,"fg":"#64748B","al":"center","nf":"0.00"},{"c":"K18","v":0.07625,"f":"=H18+(J18*(F18*G18))","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L18","v":4.19375,"f":"=E18*K18","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M18","v":0.710612,"f":"=K18*(950*9.81/1000)","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":15,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B19","v":"BAY-D3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"مظلة المدخل الرئيسي للسيارات (Drop-Off)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D19","v":"شبه منحرف","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"E19","v":85,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":0.015,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G19","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H19","v":0.035,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I19","v":0.155,"f":"=H19+(F19*G19)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.000"},{"c":"J19","v":0.5,"in":true,"bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00"},{"c":"K19","v":0.095,"f":"=H19+(J19*(F19*G19))","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L19","v":8.075,"f":"=E19*K19","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M19","v":0.885352,"f":"=K19*(950*9.81/1000)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":16,"fg":"#1E293B","al":"center"},{"c":"B20","v":"BAY-D4","b":true,"al":"center"},{"c":"C20","v":"مظلات الخدمات الخلفية والمدخل الجانبي","fg":"#1E293B"},{"c":"D20","v":"مستطيل","fg":"#64748B","al":"center"},{"c":"E20","v":45,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F20","v":0.015,"in":true,"fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"G20","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"H20","v":0.035,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.000"},{"c":"I20","v":0.11,"f":"=H20+(F20*G20)","b":true,"al":"center","nf":"#,##0.000"},{"c":"J20","v":0.5,"in":true,"fg":"#64748B","al":"center","nf":"0.00"},{"c":"K20","v":0.0725,"f":"=H20+(J20*(F20*G20))","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L20","v":3.2625,"f":"=E20*K20","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M20","v":0.675664,"f":"=K20*(950*9.81/1000)","fg":"#1E293B","al":"center","nf":"0.00"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"الإجمالي العام لحصر مسطحات وأحجام خرسانة الميول الرغوية:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E21","v":1570,"f":"=SUM(E5:E20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F21","v":"-","bg":"#FEF3C7","fg":"#64748B","al":"center"},{"c":"G21","v":"-","bg":"#FEF3C7","fg":"#64748B","al":"center"},{"c":"H21","v":"-","bg":"#FEF3C7","fg":"#64748B","al":"center"},{"c":"I21","v":"-","bg":"#FEF3C7","fg":"#64748B","al":"center"},{"c":"J21","v":"-","bg":"#FEF3C7","fg":"#64748B","al":"center"},{"c":"K21","v":0.104609,"f":"=AVERAGE(K5:K20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.000"},{"c":"L21","v":182.73125,"f":"=SUM(L5:L20)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0.00"},{"c":"M21","v":0.974907,"f":"=AVERAGE(M5:M20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00"}]}]},{"name":"حصر_العوازل_والطبقات_التشغيلية","maxRow":21,"maxCol":11,"colWidths":[8.0,16.0,46.0,20.0,24.0,24.0,26.0,24.0,22.0,24.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر كميات طبقات عزل الرطوبة والحرارة والحماية والتشطيب المعماري للأسطح","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حساب كميات دهان البرايمر، ولفائف الميمبرين (مع ركوب الأطراف والوزرات الرأسية)، وألواح البوليسترين XPS، والجيوتكستايل، وبلاط الأسطح","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود الباكية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"القطاع / الوصف الهندسي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مساحة السطح (م²)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"طول الوزرة المحيطية (م)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"لفائف الميمبرين (رول)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"دهان البرايمر (برميل 18 كجم)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"ألواح العازل XPS (لوح)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"جيوتكستايل الفلتر (م²)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"بلاط الأسطح الموزاييك (م²)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"عدد الجراجير","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B5","v":"BAY-A1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C5","v":"الباكية الشمالية الغربية - مبنى رئيسي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D5","v":195,"f":"=حصر_الميول_والخرسانة_الرغوية!E8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":52,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F5","v":25,"f":"=ROUNDUP(((D5+(E5*0.30))*1.15)/10, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G5","v":5,"f":"=ROUNDUP(((D5+(E5*0.30))*0.35)/18, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H5","v":273,"f":"=ROUNDUP((D5*1.05)/0.75, 0)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I5","v":214.5,"f":"=D5*1.10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J5","v":204.75,"f":"=D5*1.05","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K5","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"fg":"#1E293B","al":"center"},{"c":"B6","v":"BAY-A2","b":true,"al":"center"},{"c":"C6","v":"الباكية الشمالية الشرقية - مبنى رئيسي","fg":"#1E293B"},{"c":"D6","v":95,"f":"=حصر_الميول_والخرسانة_الرغوية!E9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":56,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F6","v":13,"f":"=ROUNDUP(((D6+(E6*0.30))*1.15)/10, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":3,"f":"=ROUNDUP(((D6+(E6*0.30))*0.35)/18, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":133,"f":"=ROUNDUP((D6*1.05)/0.75, 0)","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":104.5,"f":"=D6*1.10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J6","v":99.75,"f":"=D6*1.05","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K6","v":1,"in":true,"b":true,"al":"center"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B7","v":"BAY-A3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"الباكية الجنوبية الشرقية - مبنى رئيسي","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":110,"f":"=حصر_الميول_والخرسانة_الرغوية!E10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":54,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F7","v":15,"f":"=ROUNDUP(((D7+(E7*0.30))*1.15)/10, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":3,"f":"=ROUNDUP(((D7+(E7*0.30))*0.35)/18, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":154,"f":"=ROUNDUP((D7*1.05)/0.75, 0)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":121.0,"f":"=D7*1.10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J7","v":115.5,"f":"=D7*1.05","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K7","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"fg":"#1E293B","al":"center"},{"c":"B8","v":"BAY-A4","b":true,"al":"center"},{"c":"C8","v":"الباكية الجنوبية الغربية - مبنى رئيسي","fg":"#1E293B"},{"c":"D8","v":45,"f":"=حصر_الميول_والخرسانة_الرغوية!E11","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":58,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F8","v":8,"f":"=ROUNDUP(((D8+(E8*0.30))*1.15)/10, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":2,"f":"=ROUNDUP(((D8+(E8*0.30))*0.35)/18, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":63,"f":"=ROUNDUP((D8*1.05)/0.75, 0)","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":49.5,"f":"=D8*1.10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J8","v":47.25,"f":"=D8*1.05","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K8","v":1,"in":true,"b":true,"al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B9","v":"BAY-B1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"سطح ملحق الفيلا - الواجهة الأمامية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D9","v":60,"f":"=حصر_الميول_والخرسانة_الرغوية!E12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":40,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F9","v":9,"f":"=ROUNDUP(((D9+(E9*0.30))*1.15)/10, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":2,"f":"=ROUNDUP(((D9+(E9*0.30))*0.35)/18, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":84,"f":"=ROUNDUP((D9*1.05)/0.75, 0)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":66,"f":"=D9*1.10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":63,"f":"=D9*1.05","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":6,"fg":"#1E293B","al":"center"},{"c":"B10","v":"BAY-B2","b":true,"al":"center"},{"c":"C10","v":"سطح ملحق الفيلا - الواجهة الخلفية","fg":"#1E293B"},{"c":"D10","v":75,"f":"=حصر_الميول_والخرسانة_الرغوية!E13","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":44,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F10","v":11,"f":"=ROUNDUP(((D10+(E10*0.30))*1.15)/10, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":2,"f":"=ROUNDUP(((D10+(E10*0.30))*0.35)/18, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":105,"f":"=ROUNDUP((D10*1.05)/0.75, 0)","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":82.5,"f":"=D10*1.10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":78.75,"f":"=D10*1.05","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":1,"in":true,"b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B11","v":"BAY-B3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"سطح بيت الدرج العلوي والمصاعد","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":75,"f":"=حصر_الميول_والخرسانة_الرغوية!E14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F11","v":10,"f":"=ROUNDUP(((D11+(E11*0.30))*1.15)/10, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":2,"f":"=ROUNDUP(((D11+(E11*0.30))*0.35)/18, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":105,"f":"=ROUNDUP((D11*1.05)/0.75, 0)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":82.5,"f":"=D11*1.10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J11","v":78.75,"f":"=D11*1.05","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":8,"fg":"#1E293B","al":"center"},{"c":"B12","v":"BAY-B4","b":true,"al":"center"},{"c":"C12","v":"ممشى الخدمة والصيانة العلوي","fg":"#1E293B"},{"c":"D12","v":80,"f":"=حصر_الميول_والخرسانة_الرغوية!E15","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":34,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F12","v":11,"f":"=ROUNDUP(((D12+(E12*0.30))*1.15)/10, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":2,"f":"=ROUNDUP(((D12+(E12*0.30))*0.35)/18, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":112,"f":"=ROUNDUP((D12*1.05)/0.75, 0)","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":88,"f":"=D12*1.10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J12","v":84,"f":"=D12*1.05","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":1,"in":true,"b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"BAY-C1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C13","v":"قاعدة تشيلر التكييف المركزي رقم 1","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":70,"f":"=حصر_الميول_والخرسانة_الرغوية!E16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":36,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F13","v":10,"f":"=ROUNDUP(((D13+(E13*0.30))*1.15)/10, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":2,"f":"=ROUNDUP(((D13+(E13*0.30))*0.35)/18, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":98,"f":"=ROUNDUP((D13*1.05)/0.75, 0)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":77,"f":"=D13*1.10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J13","v":73.5,"f":"=D13*1.05","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":10,"fg":"#1E293B","al":"center"},{"c":"B14","v":"BAY-C2","b":true,"al":"center"},{"c":"C14","v":"قاعدة تشيلر التكييف المركزي رقم 2","fg":"#1E293B"},{"c":"D14","v":65,"f":"=حصر_الميول_والخرسانة_الرغوية!E17","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":36,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F14","v":9,"f":"=ROUNDUP(((D14+(E14*0.30))*1.15)/10, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":2,"f":"=ROUNDUP(((D14+(E14*0.30))*0.35)/18, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":91,"f":"=ROUNDUP((D14*1.05)/0.75, 0)","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I14","v":71.5,"f":"=D14*1.10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J14","v":68.25,"f":"=D14*1.05","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K14","v":1,"in":true,"b":true,"al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"BAY-C3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C15","v":"ممرات غرف الميكانيكا واللوحات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D15","v":55,"f":"=حصر_الميول_والخرسانة_الرغوية!E18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":38,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F15","v":8,"f":"=ROUNDUP(((D15+(E15*0.30))*1.15)/10, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":2,"f":"=ROUNDUP(((D15+(E15*0.30))*0.35)/18, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":77,"f":"=ROUNDUP((D15*1.05)/0.75, 0)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I15","v":60.5,"f":"=D15*1.10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":57.75,"f":"=D15*1.05","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":12,"fg":"#1E293B","al":"center"},{"c":"B16","v":"BAY-C4","b":true,"al":"center"},{"c":"C16","v":"سطح محطة خزانات المياه العلوية","fg":"#1E293B"},{"c":"D16","v":85,"f":"=حصر_الميول_والخرسانة_الرغوية!E19","b":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":35,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F16","v":11,"f":"=ROUNDUP(((D16+(E16*0.30))*1.15)/10, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":2,"f":"=ROUNDUP(((D16+(E16*0.30))*0.35)/18, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":119,"f":"=ROUNDUP((D16*1.05)/0.75, 0)","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":93.5,"f":"=D16*1.10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J16","v":89.25,"f":"=D16*1.05","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K16","v":1,"in":true,"b":true,"al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":13,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"BAY-D1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"تراس الاستقبال بالدور الأول","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D17","v":45,"f":"=حصر_الميول_والخرسانة_الرغوية!E20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":34,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F17","v":7,"f":"=ROUNDUP(((D17+(E17*0.30))*1.15)/10, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":2,"f":"=ROUNDUP(((D17+(E17*0.30))*0.35)/18, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":63,"f":"=ROUNDUP((D17*1.05)/0.75, 0)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I17","v":49.5,"f":"=D17*1.10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J17","v":47.25,"f":"=D17*1.05","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K17","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":14,"fg":"#1E293B","al":"center"},{"c":"B18","v":"BAY-D2","b":true,"al":"center"},{"c":"C18","v":"تراس الصالة العائلية الغربية","fg":"#1E293B"},{"c":"D18","v":1570,"f":"=حصر_الميول_والخرسانة_الرغوية!E21","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":30,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F18","v":182,"f":"=ROUNDUP(((D18+(E18*0.30))*1.15)/10, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":31,"f":"=ROUNDUP(((D18+(E18*0.30))*0.35)/18, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":2198,"f":"=ROUNDUP((D18*1.05)/0.75, 0)","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I18","v":1727.0,"f":"=D18*1.10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":1648.5,"f":"=D18*1.05","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K18","v":1,"in":true,"b":true,"al":"center"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":15,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B19","v":"BAY-D3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C19","v":"مظلة المدخل الرئيسي للسيارات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D19","v":0,"f":"=حصر_الميول_والخرسانة_الرغوية!E22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":38,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F19","v":2,"f":"=ROUNDUP(((D19+(E19*0.30))*1.15)/10, 0)","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":1,"f":"=ROUNDUP(((D19+(E19*0.30))*0.35)/18, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":0,"f":"=ROUNDUP((D19*1.05)/0.75, 0)","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I19","v":0,"f":"=D19*1.10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J19","v":0,"f":"=D19*1.05","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K19","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":16,"fg":"#1E293B","al":"center"},{"c":"B20","v":"BAY-D4","b":true,"al":"center"},{"c":"C20","v":"مظلات الخدمات الخلفية والمدخل","fg":"#1E293B"},{"c":"D20","v":0,"f":"=حصر_الميول_والخرسانة_الرغوية!E23","b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":28,"in":true,"fg":"#1E293B","al":"center","nf":"0.0"},{"c":"F20","v":1,"f":"=ROUNDUP(((D20+(E20*0.30))*1.15)/10, 0)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":1,"f":"=ROUNDUP(((D20+(E20*0.30))*0.35)/18, 0)","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":0,"f":"=ROUNDUP((D20*1.05)/0.75, 0)","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I20","v":0,"f":"=D20*1.10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J20","v":0,"f":"=D20*1.05","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K20","v":1,"in":true,"b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"الإجمالي العام لمواد العوازل والتشطيبات السطحية:","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D21","v":2625,"f":"=SUM(D5:D20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":641,"f":"=SUM(E5:E20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0"},{"c":"F21","v":332,"f":"=SUM(F5:F20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":64,"f":"=SUM(G5:G20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":3675,"f":"=SUM(H5:H20)","bg":"#FEF3C7","fg":"#047857","b":true,"al":"center","nf":"#,##0"},{"c":"I21","v":2887.5,"f":"=SUM(I5:I20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"J21","v":2756.25,"f":"=SUM(J5:J20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"K21","v":16,"f":"=SUM(K5:K20)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0"}]}]}]}