{"slug":"chilled-water-hvac-piping-ahu-fcu-and-chiller-plant-boq-sheet","sheets":[{"name":"مقايسة_المياه_المثلجة_BOQ","maxRow":37,"maxCol":12,"colWidths":[11.0,13.0,54.0,22.0,10.0,12.0,15.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة أعمال شبكات تكييف المياه المثلجة والتشيلرات ووحدات مناولة الهواء (Chilled Water HVAC System BOQ)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"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":34.0,"cells":[{"c":"A2","v":"حصر وتسعير محطة التبريد المركزية، مواسير الصلب الأسود المعزول (ASTM A53 Sch 40)، محابس الاتزان (PICV)، ووحدات AHU/FAHU/FCU وفق ASHRAE & SMACNA","bg":"#0E5E6F","fg":"#E0F2FE","b":true,"al":"center","cs":12},{"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":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B4","v":"المقر الإداري والمركز التجاري الطبي - مبنى B+G+7","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D4","v":"الحمل التبريدي الإجمالي (TR):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F4","v":540,"in":true,"bg":"#FFF9E6","fg":"#0F2942","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I4","v":4878200,"f":"=K33","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J4","v":"متوسط تكلفة الطن التبريدي (لكل TR):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L4","v":12154.848333,"f":"=K37/F4","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B5","v":"BOQ-MEP-171 | ASHRAE 90.1 / ASTM A53","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D5","v":"درجات حرارة التصميم (CHWS/R):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F5","v":"44°F / 54°F (ΔT=10°F)","fg":"#0F2942","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I5","v":6563618.1,"f":"=K37","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"نسبة التوريد إلى التركيب:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.838219,"f":"=I33/K33","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"رقم البند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المرجع القياسي / القطر","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة التركيب","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي التركيب","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: محطة التبريد المركزية والتشيلرات والمضخات الهيدروليكية (Central Chiller Plant & Hydronic Pumps)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":151.9,"cells":[{"c":"A9","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B9","v":"23 64 16","fg":"#1E293B","al":"center"},{"c":"C9","v":"توريد وتركيب تشيلر تبريد هوائي حلزوني (Air-Cooled Screw Chiller) بقدرة تبريدية صافية 180 طن تبريدي (180 TR) عند حرارة جو خارجي 46°C، مزود بمغير سرعة VFD للضواغط ومراوح EC منخفضة الضوضاء وغاز تبريد صديق للبيئة R-134a/R-513A وكابينة تحكم ذكية مع بروتوكول BACnet IP","fg":"#1E293B"},{"c":"D9","v":"ASHRAE 90.1 / AHRI 550","fg":"#1E293B","al":"center"},{"c":"E9","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F9","v":3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":465000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":35000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":1395000,"f":"=F9*G9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":105000,"f":"=F9*H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":1500000,"f":"=I9+J9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"f":"=K9/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":"1.02","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B10","v":"23 21 23","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C10","v":"توريد وتركيب مجموعة مضخات المياه المثلجة الابتدائية (Primary CHW Pumps - End Suction) تدفق 38 L/s عند ضغط مانومتري 18m H (2 عاملة + 1 احتياطي) بمحرك كفاءة IE3 وقاعدة خرسانية وعوازل اهتزاز","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D10","v":"HI 1.1 / ISO 5199","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E10","v":"عدد","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F10","v":3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":42000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":6500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":126000,"f":"=F10*G10","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":19500,"f":"=F10*H10","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":145500,"f":"=I10+J10","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":0,"f":"=K10/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":"1.03","fg":"#1E293B","al":"center"},{"c":"B11","v":"23 21 23","fg":"#1E293B","al":"center"},{"c":"C11","v":"توريد وتركيب مجموعة مضخات المياه المثلجة الثانوية متغيرة التدفق (Secondary CHW Pumps with VFD) تدفق 38 L/s عند ضغط 32m H (2 عاملة + 1 احتياطي) مرتبطة بحساسات فرق الضغط التفاضلي (ΔP Sensors) في نهاية الشبكة","fg":"#1E293B"},{"c":"D11","v":"ASHRAE 90.1 / IE4","fg":"#1E293B","al":"center"},{"c":"E11","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F11","v":3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":64000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":8500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":192000,"f":"=F11*G11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J11","v":25500,"f":"=F11*H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":217500,"f":"=I11+J11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":0,"f":"=K11/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":12,"h":128.0,"cells":[{"c":"A12","v":"1.04","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B12","v":"23 21 16","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C12","v":"توريد وتركيب وحدة تعويض وحفظ ضغط الشبكة (Pressurization Unit) مع خزان تمدد مغلق ذي غشاء مطاطي سعة 1,000 لتر (Diaphragm Expansion Tank) وفاصل هواء وشوائب مركزي (Air & Dirt Separator DN200) وحاقن كيماويات (Chemical Pot Feeder)","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D12","v":"ASME Sec VIII","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E12","v":"مجموعة","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F12","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":78000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":12000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":78000,"f":"=F12*G12","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J12","v":12000,"f":"=F12*H12","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":90000,"f":"=I12+J12","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":0,"f":"=K12/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"ثانياً: وحدات مناولة الهواء النقي والمعالج ووحدات الملف والمروحة (FAHUs, AHUs & Fan Coil Units)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":128.0,"cells":[{"c":"A14","v":"2.01","fg":"#1E293B","al":"center"},{"c":"B14","v":"23 73 13","fg":"#1E293B","al":"center"},{"c":"C14","v":"توريد وتركيب وحدة مناولة هواء نقي خارجي صحية مزدوجة الجدار (Double-Skin FAHU with Energy Recovery Wheel) بسعة 6,500 CFM وعزل بولي يوريثان 50 مم وفلاتر ثلاثية المراحل (G4+F7+F9) وعجلة استرجاع طاقة حرارية بكفاءة 76% ومراوح EC Plug Fans","fg":"#1E293B"},{"c":"D14","v":"Eurovent / EN 1886","fg":"#1E293B","al":"center"},{"c":"E14","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F14","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":145000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":18000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":290000,"f":"=F14*G14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J14","v":36000,"f":"=F14*H14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K14","v":326000,"f":"=I14+J14","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L14","v":0,"f":"=K14/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"2.02","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B15","v":"23 73 13","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C15","v":"توريد وتركيب وحدة مناولة هواء معالج (Double-Skin AHU) بسعة 10,000 CFM وملف تبريد مياه مثلجة 6 صفوف نحاس/ألمنيوم مطلي هيدروفيلياً ومراوح إمداد وراجع بمغير سرعة VFD وصناديق خلط الهواء","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D15","v":"AHRI 430 / EN 1886","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E15","v":"عدد","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F15","v":4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":112000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":15000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":448000,"f":"=F15*G15","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":60000,"f":"=F15*H15","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":508000,"f":"=I15+J15","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":0,"f":"=K15/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":16,"h":104.0,"cells":[{"c":"A16","v":"2.03","fg":"#1E293B","al":"center"},{"c":"B16","v":"23 82 19","fg":"#1E293B","al":"center"},{"c":"C16","v":"توريد وتركيب وحدة ملف ومروحة مخفية بالسقف المستعار (Concealed Ducted FCU - 1.5 TR / 600 CFM) بملف مياه مثلجة 4 صفوف، مستوى ضوضاء أقل من NC-35، محرك EC ثلاثي السرعات، وحوض صرف معزول ممتد","fg":"#1E293B"},{"c":"D16","v":"AHRI 440 / Eurovent","fg":"#1E293B","al":"center"},{"c":"E16","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F16","v":28,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":3850,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":950,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I16","v":107800,"f":"=F16*G16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J16","v":26600,"f":"=F16*H16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K16","v":134400,"f":"=I16+J16","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L16","v":0,"f":"=K16/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":17,"h":104.0,"cells":[{"c":"A17","v":"2.04","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B17","v":"23 82 19","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C17","v":"توريد وتركيب وحدة ملف ومروحة مخفية بالسقف المستعار (Concealed Ducted FCU - 2.5 TR / 1,000 CFM) بملف 4 صفوف وضغط إستاتيكي خارجي 50 Pa ومحرك منخفض الاستهلاك وثرموستات جداري ذكي","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D17","v":"AHRI 440 / Eurovent","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E17","v":"عدد","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F17","v":22,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":4900,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":1100,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I17","v":107800,"f":"=F17*G17","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J17","v":24200,"f":"=F17*H17","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K17","v":132000,"f":"=I17+J17","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L17","v":0,"f":"=K17/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"2.05","fg":"#1E293B","al":"center"},{"c":"B18","v":"23 82 19","fg":"#1E293B","al":"center"},{"c":"C18","v":"توريد وتركيب وحدة ملف ومروحة عالية الضغط الإستاتيكي (High-Static Ducted FCU - 3.5 TR / 1,400 CFM @ 75 Pa) بملف تبريد 4 صفوف وحوض صرف ستانلس ستيل وعلاقات زنبركية مانعة للاهتزاز","fg":"#1E293B"},{"c":"D18","v":"AHRI 440 / Eurovent","fg":"#1E293B","al":"center"},{"c":"E18","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F18","v":14,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":6400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":1350,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I18","v":89600,"f":"=F18*G18","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":18900,"f":"=F18*H18","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K18","v":108500,"f":"=I18+J18","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L18","v":0,"f":"=K18/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"ثالثاً: شبكات مواسير المياه المثلجة من الصلب الأسود المعزول (Insulated Black Steel CHW Piping)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":128.0,"cells":[{"c":"A20","v":"3.01","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B20","v":"23 21 13","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C20","v":"توريد وتركيب مواسير صلب أسود غير ملحومة طولياً (Seamless Black Steel Pipe ASTM A53 Gr.B Sch 40) قطر DN 200 (8 بوصة) للخطوط الرئيسية وغرفة المضخات، شاملة العزل المطاطي المغلق الخلايا سمك 50 مم وتغليف الألمنيوم (Aluminum Cladding 0.8mm)","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D20","v":"ASTM A53 / Sch 40 - 8\"","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E20","v":"م.ط","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F20","v":140,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G20","v":1180,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H20","v":390,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I20","v":165200,"f":"=F20*G20","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J20","v":54600,"f":"=F20*H20","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K20","v":219800,"f":"=I20+J20","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L20","v":0,"f":"=K20/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":"3.02","fg":"#1E293B","al":"center"},{"c":"B21","v":"23 21 13","fg":"#1E293B","al":"center"},{"c":"C21","v":"توريد وتركيب مواسير صلب أسود بدون لحام (Seamless Black Steel Pipe ASTM A53 Gr.B Sch 40) قطر DN 150 (6 بوصة) للصواعد الرئيسية، شاملة العزل المطاطي سمك 50 مم وتغليف الألمنيوم المقاوم للعوامل الجوية","fg":"#1E293B"},{"c":"D21","v":"ASTM A53 / Sch 40 - 6\"","fg":"#1E293B","al":"center"},{"c":"E21","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F21","v":210,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G21","v":820,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H21","v":290,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I21","v":172200,"f":"=F21*G21","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J21","v":60900,"f":"=F21*H21","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K21","v":233100,"f":"=I21+J21","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L21","v":0,"f":"=K21/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":22,"h":104.0,"cells":[{"c":"A22","v":"3.03","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B22","v":"23 21 13","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C22","v":"توريد وتركيب مواسير صلب أسود (Black Steel Pipe ASTM A53 Gr.B Sch 40) قطر DN 100 (4 بوصة) للتفريعات الطابقية، شاملة الدهان الإيبوكسي التأسيسي والعزل المطاطي سمك 40 مم وقماش الكانفاس والماستيك البخاري","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D22","v":"ASTM A53 / Sch 40 - 4\"","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E22","v":"م.ط","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F22","v":320,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G22","v":495,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H22","v":185,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I22","v":158400,"f":"=F22*G22","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J22","v":59200,"f":"=F22*H22","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K22","v":217600,"f":"=I22+J22","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L22","v":0,"f":"=K22/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":23,"h":104.0,"cells":[{"c":"A23","v":"3.04","fg":"#1E293B","al":"center"},{"c":"B23","v":"23 21 13","fg":"#1E293B","al":"center"},{"c":"C23","v":"توريد وتركيب مواسير صلب أسود (Black Steel Pipe ASTM A53 Gr.B Sch 40) أقطار DN 65 & DN 50 (2.5 و2 بوصة) للخطوط الفرعية، شاملة العزل المطاطي المغلق الخلايا سمك 32 مم والحواجز البخارية","fg":"#1E293B"},{"c":"D23","v":"ASTM A53 / Sch 40 - 2.5\"&2\"","fg":"#1E293B","al":"center"},{"c":"E23","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F23","v":480,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G23","v":285,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H23","v":115,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I23","v":136800,"f":"=F23*G23","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J23","v":55200,"f":"=F23*H23","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K23","v":192000,"f":"=I23+J23","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L23","v":0,"f":"=K23/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":24,"h":104.0,"cells":[{"c":"A24","v":"3.05","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B24","v":"23 21 13","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C24","v":"توريد وتركيب مواسير صلب أسود (Black Steel Pipe ASTM A53 Gr.B Sch 40) أقطار DN 32 & DN 25 (1.25 و1 بوصة) لتغذية وحدات FCU مع عزل مطاطي سمك 25 مم، شاملة شبكة صرف المتكاثف uPVC Class E معزولة بسمك 13 مم","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D24","v":"ASTM A53 / Sch 40 - 1\"&1.25\"","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E24","v":"م.ط","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F24","v":860,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G24","v":165,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H24","v":75,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I24","v":141900,"f":"=F24*G24","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J24","v":64500,"f":"=F24*H24","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K24","v":206400,"f":"=I24+J24","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L24","v":0,"f":"=K24/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"رابعاً: محابس الاتزان الهيدروليكي ومجموعات الربط والملحقات (PICV Valves & Hook-Up Packages)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":128.0,"cells":[{"c":"A26","v":"4.01","fg":"#1E293B","al":"center"},{"c":"B26","v":"23 09 13","fg":"#1E293B","al":"center"},{"c":"C26","v":"توريد وتركيب مجموعة ربط متكاملة لوحدات الملف والمروحة (FCU Valve Package DN 25) تشمل محبس اتزان وتحكم مستقل عن الضغط (PICV with 0-10V Modulating Actuator) ومصفاة Y-Strainer ومحبسي عزل كرويين ووصلتين مرنتين من الستانلس ستيل المجدول وهواية ونقاط قياس P/T","fg":"#1E293B"},{"c":"D26","v":"PN16 / Brass-Bronze","fg":"#1E293B","al":"center"},{"c":"E26","v":"مجموعة","fg":"#1E293B","al":"center"},{"c":"F26","v":64,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G26","v":2450,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H26","v":550,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I26","v":156800,"f":"=F26*G26","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J26","v":35200,"f":"=F26*H26","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K26","v":192000,"f":"=I26+J26","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L26","v":0,"f":"=K26/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"4.02","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B27","v":"23 09 13","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C27","v":"توريد وتركيب محطة محابس ربط لوحدات مناولة الهواء (AHU/FAHU Valve Station DN 65) تشمل محبس اتزان آلي (Motorized PICV) ومصفاة شوائب وخط تحويل (Bypass) ومحبسي فراشة للعزل ووصلات مرنة مطاطية ومقاييس حرارة وضغط","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D27","v":"PN16 / Cast Iron-Bronze","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E27","v":"مجموعة","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F27","v":6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G27","v":11800,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H27","v":2400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I27","v":70800,"f":"=F27*G27","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J27","v":14400,"f":"=F27*H27","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K27","v":85200,"f":"=I27+J27","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L27","v":0,"f":"=K27/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":28,"h":104.0,"cells":[{"c":"A28","v":"4.03","fg":"#1E293B","al":"center"},{"c":"B28","v":"23 05 23","fg":"#1E293B","al":"center"},{"c":"C28","v":"توريد وتركيب محابس فراشة آلية (Motorized Butterfly Valves DN 150 & DN 200) لعزل التشيلرات والمضخات آلياً، شاملة محابس عدم الرجوع (Wafer Check Valves) وموزعات السحب (Suction Diffusers) والوصلات المرنة المزدوجة","fg":"#1E293B"},{"c":"D28","v":"PN16 / Ductile Iron","fg":"#1E293B","al":"center"},{"c":"E28","v":"مجموعة","fg":"#1E293B","al":"center"},{"c":"F28","v":12,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G28","v":14500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H28","v":2800,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I28","v":174000,"f":"=F28*G28","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J28","v":33600,"f":"=F28*H28","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K28","v":207600,"f":"=I28+J28","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L28","v":0,"f":"=K28/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":29,"h":128.0,"cells":[{"c":"A29","v":"4.04","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B29","v":"23 05 29","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C29","v":"توريد وتركيب هوايات أوتوماتيكية (Automatic Air Vents) في أعلى نقاط الصواعد مع محابس تصفية سفلية (Drain Valves DN40) وكراسي تحميل معزولة من الفوم عالي الكثافة (High-Density PUF Inserts 240 kg/m3) لمنع الجسور الحرارية","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D29","v":"MSS SP-58 / BS EN","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E29","v":"مجموعة","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F29","v":85,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G29","v":420,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H29","v":140,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I29","v":35700,"f":"=F29*G29","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J29","v":11900,"f":"=F29*H29","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K29","v":47600,"f":"=I29+J29","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L29","v":0,"f":"=K29/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"خامساً: الاختبارات الهيدروستاتيكية والغسيل الكيميائي وموازنة الشبكة (Flushing, Chemical Treatment & TAB)","bg":"#D9EEF3","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":31,"h":104.0,"cells":[{"c":"A31","v":"5.01","fg":"#1E293B","al":"center"},{"c":"B31","v":"23 08 00","fg":"#1E293B","al":"center"},{"c":"C31","v":"إجراء الاختبار الهيدروستاتيكي لشبكة المياه المثلجة عند ضغط 15 بار (1.5 ضعف ضغط التشغيل) لمدة 24 ساعة، يليها الغسيل الميكانيكي والكيميائي (Chemical Flushing & Passivation) وحقن موانع التآكل والبكتيريا حتى تحقيق معايير نقاء المياه (Fe < 1 ppm)","fg":"#1E293B"},{"c":"D31","v":"BSRIA BG 29/2020","fg":"#1E293B","al":"center"},{"c":"E31","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"F31","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G31","v":28000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H31","v":32000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I31","v":28000,"f":"=F31*G31","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J31","v":32000,"f":"=F31*H31","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K31","v":60000,"f":"=I31+J31","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L31","v":0,"f":"=K31/$K$33","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":32,"h":128.0,"cells":[{"c":"A32","v":"5.02","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B32","v":"23 05 93","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C32","v":"أعمال الاختبار والضبط والموازنة الهيدروليكية والهوائية (Testing, Adjusting & Balancing - TAB) للمضخات والتشيلرات ومحابس PICV ووحدات AHU/FCU بواسطة طرف ثالث وفق معايير NEBB/AABC وتقديم تقارير التشغيل النهائي (Commissioning)","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D32","v":"NEBB / ASHRAE 111","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E32","v":"مقطوعية","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"F32","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G32","v":15000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H32","v":40000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I32","v":15000,"f":"=F32*G32","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J32","v":40000,"f":"=F32*H32","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K32","v":55000,"f":"=I32+J32","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L32","v":0,"f":"=K32/$K$33","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"إجمالي التكلفة المباشرة لأعمال تكييف المياه المثلجة (Subtotal Direct Cost)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I33","v":4089000,"f":"=I9+I10+I11+I12+I14+I15+I16+I17+I18+I20+I21+I22+I23+I24+I26+I27+I28+I29+I31+I32","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J33","v":789200,"f":"=J9+J10+J11+J12+J14+J15+J16+J17+J18+J20+J21+J22+J23+J24+J26+J27+J28+J29+J31+J32","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K33","v":4878200,"f":"=K9+K10+K11+K12+K14+K15+K16+K17+K18+K20+K21+K22+K23+K24+K26+K27+K28+K29+K31+K32","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L33","v":0,"f":"=SUM(L9:L32)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"احتياطي التعديلات الهندسية وتنسيق المخططات التنفيذية (Engineering Contingency 5%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I34","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J34","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K34","v":243910,"f":"=K33*0.05","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L34","v":"5.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":35,"h":34.0,"cells":[{"c":"A35","v":"المصاريف الإدارية والربح والإشراف الهندسي للمقاول (Overhead & Profit 12%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I35","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J35","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K35","v":585384,"f":"=K33*0.12","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L35","v":"12.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":36,"h":34.0,"cells":[{"c":"A36","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I36","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J36","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K36","v":5707494,"f":"=SUM(K33:K35)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L36","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]},{"r":37,"h":34.0,"cells":[{"c":"A37","v":"الإجمالي الكلي لمقايسة المياه المثلجة شامل ضريبة القيمة المضافة (Grand Total Incl. 15% VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I37","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J37","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K37","v":6563618.1,"f":"=K36*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L37","v":"115.0%","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]}]},{"name":"حساب_التدفق_وأقطار_المواسير","maxRow":13,"maxCol":11,"colWidths":[11.0,38.0,15.0,16.0,15.0,13.0,18.0,13.0,16.0,13.0,34.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"حاسبة التدفق الهيدروليكي وأقطار مواسير المياه المثلجة وفقد الاحتكاك (ASHRAE Chapter 22 Hydronic Pipe Sizing)","bg":"#0F2942","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":34.0,"cells":[{"c":"A2","v":"حساب معدل التدفق (GPM & L/s) والسرعة الفعلية (Velocity m/s) وهبوط الضغط لكل متر طولي (Pa/m) عند فرق درجات حرارة ΔT = 10°F أو 14°F","bg":"#0E5E6F","fg":"#E0F2FE","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":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":72.0,"cells":[{"c":"A4","v":"الكود","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"القطاع الهيدروليكي / الفرع المخدوم","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الحمل التبريدي (TR)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"فرق الحرارة التصميمي ΔT (°F)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"معدل التدفق (GPM)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"معدل التدفق (L/s)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"القطر الاسمي للماسورة (DN / Inch)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القطر الداخلي الفعلي Sch 40 (mm)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"السرعة الهيدروليكية (m/s)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"فقد الاحتكاك التقريبي (Pa/m)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"تقييم مطابقة معيار ASHRAE (السرعة والاحتكاك)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"HYD-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"الهيدر الرئيسي لمحطة التشيلرات (Main Plant Header - 3 Chillers)","fg":"#1E293B"},{"c":"C5","v":540,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E5","v":1296,"f":"=(C5*24)/D5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":81.76464,"f":"=E5*0.06309","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":"DN 200 (8\")","fg":"#1E293B","al":"center"},{"c":"H5","v":202.7,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I5","v":0,"f":"=(F5/1000)/(3.14159265/4*POWER(H5/1000,2))","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"J5","v":215,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K5","v":"مطابق لمعيار 0","f":"=IF(AND(I5<=2.4,J5<=400),\"مطابق لمعيار ASHRAE (ضمن الحدود الآمنة)\",\"يستلزم تكبير القطر لتقليل السرعة/الضوضاء\")","fg":"#0F2942","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"HYD-02","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B6","v":"الصاعد الرئيسي للمبنى الشرقي (East Riser Supply/Return)","bg":"#F4F9FB","fg":"#1E293B"},{"c":"C6","v":280,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E6","v":672,"f":"=(C6*24)/D6","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":42.39648,"f":"=E6*0.06309","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":"DN 150 (6\")","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"H6","v":154.1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I6","v":0,"f":"=(F6/1000)/(3.14159265/4*POWER(H6/1000,2))","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"J6","v":230,"in":true,"bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K6","v":"مطابق لمعيار 0","f":"=IF(AND(I6<=2.4,J6<=400),\"مطابق لمعيار ASHRAE (ضمن الحدود الآمنة)\",\"يستلزم تكبير القطر لتقليل السرعة/الضوضاء\")","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"HYD-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"الصاعد الرئيسي للمبنى الغربي (West Riser Supply/Return)","fg":"#1E293B"},{"c":"C7","v":260,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E7","v":624,"f":"=(C7*24)/D7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":39.36816,"f":"=E7*0.06309","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":"DN 150 (6\")","fg":"#1E293B","al":"center"},{"c":"H7","v":154.1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I7","v":0,"f":"=(F7/1000)/(3.14159265/4*POWER(H7/1000,2))","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"J7","v":205,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K7","v":"مطابق لمعيار 0","f":"=IF(AND(I7<=2.4,J7<=400),\"مطابق لمعيار ASHRAE (ضمن الحدود الآمنة)\",\"يستلزم تكبير القطر لتقليل السرعة/الضوضاء\")","fg":"#0F2942","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"HYD-04","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B8","v":"فرع تغذية الطابق الأول التجاري + AHU-01/02","bg":"#F4F9FB","fg":"#1E293B"},{"c":"C8","v":95,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E8","v":228,"f":"=(C8*24)/D8","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":14.38452,"f":"=E8*0.06309","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":"DN 100 (4\")","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"H8","v":102.3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I8","v":0,"f":"=(F8/1000)/(3.14159265/4*POWER(H8/1000,2))","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"J8","v":245,"in":true,"bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K8","v":"مطابق لمعيار 0","f":"=IF(AND(I8<=2.4,J8<=400),\"مطابق لمعيار ASHRAE (ضمن الحدود الآمنة)\",\"يستلزم تكبير القطر لتقليل السرعة/الضوضاء\")","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"HYD-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"فرع تغذية الطابق الثاني الإداري (22 مكتب)","fg":"#1E293B"},{"c":"C9","v":72,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E9","v":172.8,"f":"=(C9*24)/D9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":10.901952,"f":"=E9*0.06309","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":"DN 100 (4\")","fg":"#1E293B","al":"center"},{"c":"H9","v":102.3,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I9","v":0,"f":"=(F9/1000)/(3.14159265/4*POWER(H9/1000,2))","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"J9","v":155,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K9","v":"مطابق لمعيار 0","f":"=IF(AND(I9<=2.4,J9<=400),\"مطابق لمعيار ASHRAE (ضمن الحدود الآمنة)\",\"يستلزم تكبير القطر لتقليل السرعة/الضوضاء\")","fg":"#0F2942","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"HYD-06","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B10","v":"خط تغذية وحدة مناولة الهواء النقي FAHU-01","bg":"#F4F9FB","fg":"#1E293B"},{"c":"C10","v":32,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D10","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E10","v":76.8,"f":"=(C10*24)/D10","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":4.845312,"f":"=E10*0.06309","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":"DN 65 (2.5\")","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"H10","v":62.7,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I10","v":0,"f":"=(F10/1000)/(3.14159265/4*POWER(H10/1000,2))","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"J10","v":210,"in":true,"bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K10","v":"مطابق لمعيار 0","f":"=IF(AND(I10<=2.4,J10<=400),\"مطابق لمعيار ASHRAE (ضمن الحدود الآمنة)\",\"يستلزم تكبير القطر لتقليل السرعة/الضوضاء\")","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"HYD-07","fg":"#1E293B","al":"center"},{"c":"B11","v":"خط فرعي لجناح العيادات الشمالي (8 وحدات FCU)","fg":"#1E293B"},{"c":"C11","v":18,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E11","v":43.2,"f":"=(C11*24)/D11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":2.725488,"f":"=E11*0.06309","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":"DN 50 (2\")","fg":"#1E293B","al":"center"},{"c":"H11","v":52.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I11","v":0,"f":"=(F11/1000)/(3.14159265/4*POWER(H11/1000,2))","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"J11","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K11","v":"مطابق لمعيار 0","f":"=IF(AND(I11<=2.4,J11<=400),\"مطابق لمعيار ASHRAE (ضمن الحدود الآمنة)\",\"يستلزم تكبير القطر لتقليل السرعة/الضوضاء\")","fg":"#0F2942","b":true,"al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"HYD-08","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B12","v":"تفريعة تغذية وحدة ملف ومروحة كبيرة FCU (3.5 TR)","bg":"#F4F9FB","fg":"#1E293B"},{"c":"C12","v":3.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D12","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E12","v":8.4,"f":"=(C12*24)/D12","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":0.529956,"f":"=E12*0.06309","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":"DN 25 (1\")","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"H12","v":26.6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I12","v":0,"f":"=(F12/1000)/(3.14159265/4*POWER(H12/1000,2))","bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"J12","v":165,"in":true,"bg":"#F4F9FB","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K12","v":"مطابق لمعيار 0","f":"=IF(AND(I12<=2.4,J12<=400),\"مطابق لمعيار ASHRAE (ضمن الحدود الآمنة)\",\"يستلزم تكبير القطر لتقليل السرعة/الضوضاء\")","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"HYD-09","fg":"#1E293B","al":"center"},{"c":"B13","v":"تفريعة تغذية وحدة ملف ومروحة قياسية FCU (2.0 TR)","fg":"#1E293B"},{"c":"C13","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D13","v":10,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"E13","v":4.8,"f":"=(C13*24)/D13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":0.302832,"f":"=E13*0.06309","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":"DN 25 (1\")","fg":"#1E293B","al":"center"},{"c":"H13","v":26.6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.0"},{"c":"I13","v":0,"f":"=(F13/1000)/(3.14159265/4*POWER(H13/1000,2))","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"J13","v":75,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"K13","v":"مطابق لمعيار 0","f":"=IF(AND(I13<=2.4,J13<=400),\"مطابق لمعيار ASHRAE (ضمن الحدود الآمنة)\",\"يستلزم تكبير القطر لتقليل السرعة/الضوضاء\")","fg":"#0F2942","b":true,"al":"center"}]}]},{"name":"كارت_تحليل_فئة_مواسير_CHW","maxRow":14,"maxCol":7,"colWidths":[10.0,18.0,52.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 متر طولي ماسورة مياه مثلجة صلب أسود DN 100 (4\") Sch 40 معزولة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"تحليل عناصر التكلفة المباشرة للمواد، القطع الملحومة، العزل المطاطي 40 مم، التحاميل المعزولة PUF، والعمالة والاختبار","bg":"#0E5E6F","fg":"#E0F2FE","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 م.ط","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للمتر الطولي","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"M-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"مواد أساسية","fg":"#1E293B","al":"center"},{"c":"C5","v":"ماسورة صلب أسود بدون لحام طولي (Seamless Black Steel ASTM A53 Gr.B Sch 40 - 4\") شامل 5% هدر قص","fg":"#1E293B"},{"c":"D5","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E5","v":1.05,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":235,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":246.75,"f":"=E5*F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"M-02","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B6","v":"قطع خاصة ولحام","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C6","v":"نسبة القطع الخاصة الملحومة (أكواع، تيهات، نقاصات Butt-Weld Fittings) وأسلاك اللحام E6010/E7018","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D6","v":"مقطوعية/م.ط","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":68,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":68,"f":"=E6*F6","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"M-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"حماية سطحية","fg":"#1E293B","al":"center"},{"c":"C7","v":"صنفرة ميكانيكية ودهان وجهين برايمر مانع للصدأ (Red Oxide / Zinc Rich Epoxy Primer) قبل العزل","fg":"#1E293B"},{"c":"D7","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":22,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":22,"f":"=E7*F7","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"M-04","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B8","v":"عزل حراري","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C8","v":"عزل مطاطي مغلق الخلايا (Closed-Cell Elastomeric Rubber Insulation 40mm, μ ≥ 7000) مع الغراء والماستيك","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D8","v":"م.ط","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E8","v":1.05,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":115,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":120.75,"f":"=E8*F8","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"M-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"تحاميل وكراسي","fg":"#1E293B","al":"center"},{"c":"C9","v":"كرسي تحميل معزول من الفوم عالي الكثافة (PUF Pipe Insert 240 kg/m3) مع أفيز فولاذي مجلفن وأسياخ تعليق","fg":"#1E293B"},{"c":"D9","v":"عدد/م.ط","fg":"#1E293B","al":"center"},{"c":"E9","v":0.4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":108,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":43.2,"f":"=E9*F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"L-01","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B10","v":"مصنعيات تركيب","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C10","v":"مصنعية برادين ولحامين مواسير مؤهلين ومساعدين للرفع والتثبيت والوزن بالليزر","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D10","v":"م.ط","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":110,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":110,"f":"=E10*F10","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"L-02","fg":"#1E293B","al":"center"},{"c":"B11","v":"مصنعيات عزل","fg":"#1E293B","al":"center"},{"c":"C11","v":"مصنعية فنيي العزل الحراري وتغليف قماش الكانفاس ودهان الحماية البخاري (Vapor Barrier Coating)","fg":"#1E293B"},{"c":"D11","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E11","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":45,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":45,"f":"=E11*F11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"T-01","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"B12","v":"اختبارات وجودة","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"C12","v":"نصيب المتر الطولي من فحص اللحام بالأشعة (10% Radiography NDT) والاختبار الهيدروستاتيكي والغسيل","bg":"#F4F9FB","fg":"#1E293B"},{"c":"D12","v":"م.ط","bg":"#F4F9FB","fg":"#1E293B","al":"center"},{"c":"E12","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":30,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":30,"f":"=E12*F12","bg":"#F4F9FB","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"إجمالي التكلفة المباشرة للمتر الطولي (Total Direct Cost per Linear Meter - Supply + Install)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G13","v":685.7,"f":"=SUM(G5:G12)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"سعر بيع البند للمتر الطولي شامل المصاريف الإدارية والربح 15% (Unit Selling Rate per Linear Meter)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G14","v":788.555,"f":"=G13*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]}]}