{"slug":"elevator-and-escalator-traffic-analysis-and-mep-boq-sheet","sheets":[{"name":"إعدادات_المشروع_والأسعار","maxRow":31,"maxCol":8,"colWidths":[16.0,62.0,16.0,14.0,14.0,16.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حساب حركة المصاعد والسلالم الكهربائية ومقايسة التوريد والتركيب (SBC 801 / CIBSE Guide D)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: الأسعار والمحددات المدخلة في هذا الشيت هي قيم استرشادية لمتوسطات السوق الإقليمي للمصاعد والسلالم المتحركة. يرجى تعديل فئات الأسعار والعملة أدناه بما يطابق أسعار التوريد والتركيب والمواصفات الفنية لمشروعك.","bg":"#0F172A","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"بيانات المشروع وأطراف التعاقد وتحديد العملة المرجعية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"اسم المشروع:","b":true},{"c":"B5","v":"برج الأعمال والضيافة الإداري والسكني","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"المالك / جهة العمل:","b":true},{"c":"F5","v":"شركة التطوير العقاري الحديثة","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"المقاول العام:","b":true},{"c":"B6","v":"شركة الإنشاءات والمقاولات العامة","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"الاستشاري الهندسي:","b":true},{"c":"F6","v":"دار الاستشارات الهندسية والإشراف","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"المقاول المتخصص للمصاعد:","b":true},{"c":"B7","v":"شركة مصاعد الخليج الدولية المتقدمة","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"تاريخ إعداد الدراسة:","b":true},{"c":"F7","v":"2026-10-18","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"العملة المعتمدة للمقايسة:","b":true},{"c":"B8","v":"ر.س SAR","bg":"#FEF3C7","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E8","v":"كود التصميم والتركيب:","b":true},{"c":"F8","v":"SBC 801 / CIBSE Guide D / EN 81-20","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":9,"h":28.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""},{"c":"G9","v":""},{"c":"H9","v":""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"جدول أسعار توريد وتركيب مصاعد الركاب بدون غرفة محرك (MRL Gearless Traction Elevators)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"كود النموذج","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B11","v":"توصيف سعة المصعدد ونوعه","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C11","v":"الحمولة (كجم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D11","v":"عدد الركاب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E11","v":"السرعة (م/ث)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F11","v":"عدد الوقفات القياسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G11","v":"سعر التوريد والتركيب الأساسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H11","v":"سعر الوقفة الإضافية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"ELEV-P01","b":true,"al":"center"},{"c":"B12","v":"مصعد ركاب MRL حمولة 630 كجم ماكينة جيرلس بدون تروس","fg":"#1E293B"},{"c":"C12","v":630,"in":true,"fg":"#1E293B","al":"center"},{"c":"D12","v":8,"in":true,"fg":"#1E293B","al":"center"},{"c":"E12","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"F12","v":6,"in":true,"fg":"#1E293B","al":"center"},{"c":"G12","v":125000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":4500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"ELEV-P02","b":true,"al":"center"},{"c":"B13","v":"مصعد ركاب MRL حمولة 800 كجم ماكينة جيرلس تحكم تردد VVVF","fg":"#1E293B"},{"c":"C13","v":800,"in":true,"fg":"#1E293B","al":"center"},{"c":"D13","v":10,"in":true,"fg":"#1E293B","al":"center"},{"c":"E13","v":1.6,"in":true,"fg":"#1E293B","al":"center"},{"c":"F13","v":8,"in":true,"fg":"#1E293B","al":"center"},{"c":"G13","v":155000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":5200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"ELEV-P03","b":true,"al":"center"},{"c":"B14","v":"مصعد ركاب MRL حمولة 1000 كجم كابينة ستانلس ستيل فاخرة","fg":"#1E293B"},{"c":"C14","v":1000,"in":true,"fg":"#1E293B","al":"center"},{"c":"D14","v":13,"in":true,"fg":"#1E293B","al":"center"},{"c":"E14","v":1.75,"in":true,"fg":"#1E293B","al":"center"},{"c":"F14","v":12,"in":true,"fg":"#1E293B","al":"center"},{"c":"G14","v":195000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":6000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"ELEV-P04","b":true,"al":"center"},{"c":"B15","v":"مصعد ركاب MRL حمولة 1250 كجم أبواب سنترال تلسكوبية عريضة","fg":"#1E293B"},{"c":"C15","v":1250,"in":true,"fg":"#1E293B","al":"center"},{"c":"D15","v":16,"in":true,"fg":"#1E293B","al":"center"},{"c":"E15","v":2,"in":true,"fg":"#1E293B","al":"center"},{"c":"F15","v":16,"in":true,"fg":"#1E293B","al":"center"},{"c":"G15","v":245000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":7200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"ELEV-P05","b":true,"al":"center"},{"c":"B16","v":"مصعد ركاب MRL حمولة 1600 كجم سرعة عالية للأبراج الشاهقة","fg":"#1E293B"},{"c":"C16","v":1600,"in":true,"fg":"#1E293B","al":"center"},{"c":"D16","v":21,"in":true,"fg":"#1E293B","al":"center"},{"c":"E16","v":2.5,"in":true,"fg":"#1E293B","al":"center"},{"c":"F16","v":20,"in":true,"fg":"#1E293B","al":"center"},{"c":"G16","v":310000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":8500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"جدول أسعار مصاعد الخدمة ونقل الأسرّة ومكافحة الحريق والإنقاذ (SBC 801 / EN 81-72)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"كود النموذج","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"توصيف سعة المصعدد ونوعه","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"الحمولة (كجم)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":"عدد الركاب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E19","v":"السرعة (م/ث)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F19","v":"عدد الوقفات القياسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G19","v":"سعر التوريد والتركيب الأساسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H19","v":"سعر الوقفة الإضافية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"ELEV-S01","b":true,"al":"center"},{"c":"B20","v":"مصعد خدمة وأحمال ثقيلة 1600 كجم أرضية صاج وأبواب حماية","fg":"#1E293B"},{"c":"C20","v":1600,"in":true,"fg":"#1E293B","al":"center"},{"c":"D20","v":21,"in":true,"fg":"#1E293B","al":"center"},{"c":"E20","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"F20","v":10,"in":true,"fg":"#1E293B","al":"center"},{"c":"G20","v":210000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":6500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"ELEV-F01","b":true,"al":"center"},{"c":"B21","v":"مصعد مكافحة حريق مخصص للدفاع المدني وفق EN 81-72 مع فتحة سقف","fg":"#1E293B"},{"c":"C21","v":1600,"in":true,"fg":"#1E293B","al":"center"},{"c":"D21","v":21,"in":true,"fg":"#1E293B","al":"center"},{"c":"E21","v":1.75,"in":true,"fg":"#1E293B","al":"center"},{"c":"F21","v":14,"in":true,"fg":"#1E293B","al":"center"},{"c":"G21","v":280000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":7500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"ELEV-B01","b":true,"al":"center"},{"c":"B22","v":"مصعد مستشفيات لنقل الأسرّة والنقالات عمق 2400 مم تسارع فائق النعومة","fg":"#1E293B"},{"c":"C22","v":2000,"in":true,"fg":"#1E293B","al":"center"},{"c":"D22","v":26,"in":true,"fg":"#1E293B","al":"center"},{"c":"E22","v":1,"in":true,"fg":"#1E293B","al":"center"},{"c":"F22","v":8,"in":true,"fg":"#1E293B","al":"center"},{"c":"G22","v":260000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H22","v":7000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"ELEV-PANO","b":true,"al":"center"},{"c":"B23","v":"مصعد بانوراما زجاجي 3 واجهات كابينة نصف دائرية ديكورية للمجمعات","fg":"#1E293B"},{"c":"C23","v":1000,"in":true,"fg":"#1E293B","al":"center"},{"c":"D23","v":13,"in":true,"fg":"#1E293B","al":"center"},{"c":"E23","v":1.6,"in":true,"fg":"#1E293B","al":"center"},{"c":"F23","v":6,"in":true,"fg":"#1E293B","al":"center"},{"c":"G23","v":290000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H23","v":9000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"}]},{"r":24,"h":28.0,"cells":[{"c":"A24","v":""},{"c":"B24","v":""},{"c":"C24","v":""},{"c":"D24","v":""},{"c":"E24","v":""},{"c":"F24","v":""},{"c":"G24","v":""},{"c":"H24","v":""}]},{"r":25,"h":38.0,"cells":[{"c":"A25","v":"جدول أسعار السلالم الكهربائية والمشايات المتحركة (Escalators & Moving Walks EN 115-1)","bg":"#B45309","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":40.0,"cells":[{"c":"A26","v":"كود المعدة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B26","v":"بيان وتوصيف السلم / المشاية","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C26","v":"عرض الدرجة (مم)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D26","v":"زاوية الميل","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E26","v":"السرعة (م/ث)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F26","v":"الارتفاع الرأسي (م)","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G26","v":"السعر الأساسي للوحدة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H26","v":"ملاحظات الاستخدام","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"ESC-01","b":true,"al":"center"},{"c":"B27","v":"سلم كهربائي تجاري داخلي عرض 1000 مم ميل 30° ارتفاع 4.5 م سرعة 0.5 م/ث","fg":"#1E293B"},{"c":"C27","v":1000,"in":true,"fg":"#1E293B","al":"center"},{"c":"D27","v":"30°","fg":"#1E293B","al":"center"},{"c":"E27","v":0.5,"in":true,"fg":"#1E293B","al":"center"},{"c":"F27","v":4.5,"in":true,"fg":"#1E293B","al":"center"},{"c":"G27","v":185000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H27","v":"مول تجاري ومباني عامة","fg":"#475569"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"ESC-02","b":true,"al":"center"},{"c":"B28","v":"سلم كهربائي تجاري داخلي عرض 1000 مم ميل 35° ارتفاع 6.0 م سرعة 0.5 م/ث","fg":"#1E293B"},{"c":"C28","v":1000,"in":true,"fg":"#1E293B","al":"center"},{"c":"D28","v":"35°","fg":"#1E293B","al":"center"},{"c":"E28","v":0.5,"in":true,"fg":"#1E293B","al":"center"},{"c":"F28","v":6,"in":true,"fg":"#1E293B","al":"center"},{"c":"G28","v":220000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H28","v":"مساحات مضغوطة","fg":"#475569"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"ESC-03","b":true,"al":"center"},{"c":"B29","v":"سلم كهربائي شديد التحمل محطات ومطارات مقاوم للرطوبة والغبار ميل 30°","fg":"#1E293B"},{"c":"C29","v":1000,"in":true,"fg":"#1E293B","al":"center"},{"c":"D29","v":"30°","fg":"#1E293B","al":"center"},{"c":"E29","v":0.65,"in":true,"fg":"#1E293B","al":"center"},{"c":"F29","v":5,"in":true,"fg":"#1E293B","al":"center"},{"c":"G29","v":275000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H29","v":"محطات المترو والقطارات","fg":"#475569"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"MW-01","b":true,"al":"center"},{"c":"B30","v":"مشاية كهربائية أفقية (Moving Walk) عرض 1000 مم طول 30 م سرعة 0.65 م/ث","fg":"#1E293B"},{"c":"C30","v":1000,"in":true,"fg":"#1E293B","al":"center"},{"c":"D30","v":"0°","fg":"#1E293B","al":"center"},{"c":"E30","v":0.65,"in":true,"fg":"#1E293B","al":"center"},{"c":"F30","v":0,"in":true,"fg":"#1E293B","al":"center"},{"c":"G30","v":310000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H30","v":"مطارات وصالات الركاب","fg":"#475569"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"MW-02","b":true,"al":"center"},{"c":"B31","v":"مشاية كهربائية مائلة 12° لعربات التسوق عرض 1000 مم طول 25 م","fg":"#1E293B"},{"c":"C31","v":1000,"in":true,"fg":"#1E293B","al":"center"},{"c":"D31","v":"12°","fg":"#1E293B","al":"center"},{"c":"E31","v":0.5,"in":true,"fg":"#1E293B","al":"center"},{"c":"F31","v":4,"in":true,"fg":"#1E293B","al":"center"},{"c":"G31","v":260000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"H31","v":"هايبرماركت ومراكز تسوق","fg":"#475569"}]}]},{"name":"حسابات_حركة_المصاعد_Traffic","maxRow":42,"maxCol":9,"colWidths":[16.0,30.0,26.0,26.0,18.0,12.0,22.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة تحليل حركة وترافيك مصاعد الركاب (Elevator Traffic Analysis - CIBSE Guide D)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نمذجة هندسية متكاملة لزمن الرحلة الدائرية (RTT)، وزمن التقاطر (Interval)، وسعة المناولة لـ 5 دقائق (%HC) وفق اشتراطات كود البناء السعودي SBC 801 ومواصفات ISO 8100-32","bg":"#0F172A","fg":"#E2E8F0","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"زمن الرحلة الدائرية (RTT)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"زمن التقاطر والانتظار (Interval)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"سعة المناولة لـ 5 دقائق (%HC)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"عدد المصاعد المحسوبة والمطلوبة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":44.0,"cells":[{"c":"A5","v":0,"f":"=E24","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0","cs":2},{"skip":true},{"c":"C5","v":0,"f":"=E28","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":0,"f":"=E29","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0","cs":2},{"skip":true},{"c":"H5","v":0,"f":"=E27","bg":"#F1F5F9","b":true,"al":"center","nf":"0","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ثانية للرحلة الكاملة","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"ثانية (الهدف: أقل من 35 ثانية)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F6","v":"% من سكان المبنى (الهدف: 12% - 15%)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"H6","v":"مصاعد بالمجموعة","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: بيانات المبنى والشواغل ومعدلات التدفق التصميمي (Building & Population Input)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"نوع إشغال المبنى (Building Type)","b":true,"cs":2},{"skip":true},{"c":"C9","v":"مبنى إداري ومكاتب شركات (Office Multi-Tenant)","b":true,"al":"center"},{"c":"D9","v":"معيار CIBSE: 12% - 14% لـ 5 دقائق","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"عدد الطوابق المخدومة فوق المدخل (N)","b":true,"cs":2},{"skip":true},{"c":"C10","v":14,"in":true,"b":true,"al":"center"},{"c":"D10","v":"طابق (باستثناء الطابق الأرضي)","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"متوسط المساحة الصافية لكل طابق (م²)","b":true,"cs":2},{"skip":true},{"c":"C11","v":650,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":"مساحة مكتبية قابلة للإشغال","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"معامل المساحة لكل شخص (م²/شخص)","b":true,"cs":2},{"skip":true},{"c":"C12","v":12,"in":true,"b":true,"al":"center"},{"c":"D12","v":"معيار كود البناء للمكاتب المفتوحة","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"عدد السكان التقديري لكل طابق (شخص)","b":true,"cs":2},{"skip":true},{"c":"C13","v":54,"f":"=ROUND(C11/C12, 0)","b":true,"al":"center"},{"c":"D13","v":"شخص / طابق","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"إجمالي عدد شاغلي المبنى (Total Population)","b":true,"cs":2},{"skip":true},{"c":"C14","v":756,"f":"=C10*C13","b":true,"al":"center"},{"c":"D14","v":"شخص إجمالي في المبنى المخدوم","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"معدل الذروة الصباحية المستهدف (%HC Target)","b":true,"cs":2},{"skip":true},{"c":"C15","v":0.13,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D15","v":"13.0% من إجمالي السكان خلال 5 دقائق","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"أقصى زمن انتظار مستهدف (Target Interval)","b":true,"cs":2},{"skip":true},{"c":"C16","v":32,"in":true,"b":true,"al":"center"},{"c":"D16","v":"ثانية (معيار الفئة الأولى Class A)","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ثانياً: مواصفات كابينة المصعد والمحددات الحركية (Elevator Kinematics & Capacity)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"سعة الكابينة المقننة (Car Capacity CC)","b":true,"cs":2},{"skip":true},{"c":"C19","v":1000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D19","v":"كجم (تعادل 13 شخصاً قياسياً وفق EN 81)","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"عدد الركاب المقنن للكابينة (CC)","b":true,"cs":2},{"skip":true},{"c":"C20","v":13,"in":true,"b":true,"al":"center"},{"c":"D20","v":"شخص (75 كجم/شخص)","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"نسبة تحميل الكابينة عند الذروة (Car Loading)","b":true,"cs":2},{"skip":true},{"c":"C21","v":0.8,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D21","v":"80% من سعة الكابينة (المعيار الكودي للتصميم)","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"عدد الركاب الفعلي بالرحلة (P = 0.8 * CC)","b":true,"cs":2},{"skip":true},{"c":"C22","v":0,"f":"=ROUND(C21*C22, 1)","b":true,"al":"center"},{"c":"D22","v":"ركاب / رحلة صعود","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"السرعة المقننة للمصعد (Rated Speed V)","b":true,"cs":2},{"skip":true},{"c":"C23","v":1.75,"in":true,"b":true,"al":"center"},{"c":"D23","v":"متر / ثانية (مناسب للمباني حتى 16 طابقاً)","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"ارتفاع الطابق النموذجي (Floor Height h)","b":true,"cs":2},{"skip":true},{"c":"C24","v":3.5,"in":true,"b":true,"al":"center"},{"c":"D24","v":"متر بين منسوبي التشطيب","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"إجمالي مسافة الانتقال (Travel Height H)","b":true,"cs":2},{"skip":true},{"c":"C25","v":0,"f":"=C10*C25","b":true,"al":"center"},{"c":"D25","v":"متر انتقال كلي","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"زمن فتح وإغلاق الأبواب الكلي (t_door)","b":true,"cs":2},{"skip":true},{"c":"C26","v":4,"in":true,"b":true,"al":"center"},{"c":"D26","v":"ثوانٍ (فتح 1.8 ث + إغلاق 2.2 ث)","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"زمن دخول وخروج الراكب (Passenger Transfer t_p)","b":true,"cs":2},{"skip":true},{"c":"C27","v":1.2,"in":true,"b":true,"al":"center"},{"c":"D27","v":"ثانية لكل راكب دخول / خروج","fg":"#475569","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":28,"h":28.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":""},{"c":"C28","v":""},{"c":"D28","v":""},{"c":"E28","v":""},{"c":"F28","v":""},{"c":"G28","v":""},{"c":"H28","v":""},{"c":"I28","v":""}]},{"r":29,"h":38.0,"cells":[{"c":"A29","v":"ثالثاً: معادلات حسابات الحركة والنتائج الهندسية (Traffic Analysis Calculations)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":40.0,"cells":[{"c":"A30","v":"المؤشر الهندسي (Parameter)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C30","v":"المعادلة الهندسية الرياضية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E30","v":"القيمة المحسوبة","bg":"#92400E","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F30","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G30","v":"المعيار المرجعي الكودي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"I30","v":"حالة المطابقة والتقييم","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"عدد التوقفات المحتملة (Probable Stops S)","b":true,"cs":2},{"skip":true},{"c":"C31","v":"S = N * (1 - (1 - 1/N)^P)","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E31","v":1.7,"f":"=ROUND(C10*(1-(1-1/C10)^C23), 2)","b":true,"al":"center"},{"c":"F31","v":"توقف","fg":"#1E293B","al":"center"},{"c":"G31","v":"CIBSE Guide D Eq. 3.2","fg":"#475569","cs":2},{"skip":true},{"c":"I31","v":"احتمال التوقف الإحصائي","b":true,"al":"center"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"أعلى طابق وصول متوقع (Highest Reversal H_rev)","b":true,"cs":2},{"skip":true},{"c":"C32","v":"H_rev = N - ((N-1)/N)^P","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E32","v":13.12,"f":"=ROUND(C10-((C10-1)/C10)^C23, 2)","b":true,"al":"center"},{"c":"F32","v":"طابق","fg":"#1E293B","al":"center"},{"c":"G32","v":"CIBSE Guide D Eq. 3.4","fg":"#475569","cs":2},{"skip":true},{"c":"I32","v":"أقصى صعود للكابينة","b":true,"al":"center"}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"زمن الانتقال والحركة الصافي (Flight Time T_v)","b":true,"cs":2},{"skip":true},{"c":"C33","v":"T_v = 2 * H_rev * (h / V)","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E33","v":0,"f":"=ROUND(2*E32*(C25/C24), 1)","b":true,"al":"center"},{"c":"F33","v":"ثانية","fg":"#1E293B","al":"center"},{"c":"G33","v":"معادلة الحركة المنتظمة","fg":"#475569","cs":2},{"skip":true},{"c":"I33","v":"زمن الطيران ذهاباً وإياباً","b":true,"al":"center"}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"إجمالي أزمنة الأبواب (Door Operation Time)","b":true,"cs":2},{"skip":true},{"c":"C34","v":"T_doors = (S + 1) * t_door","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E34","v":3.2,"f":"=ROUND((E31+1)*C27, 1)","b":true,"al":"center"},{"c":"F34","v":"ثانية","fg":"#1E293B","al":"center"},{"c":"G34","v":"فتح وإغلاق عند كل توقف","fg":"#475569","cs":2},{"skip":true},{"c":"I34","v":"زمن مناورة الأبواب","b":true,"al":"center"}]},{"r":35,"h":34.0,"cells":[{"c":"A35","v":"إجمالي زمن ركوب ونزول الركاب (Transfer Time)","b":true,"cs":2},{"skip":true},{"c":"C35","v":"T_pax = 2 * P * t_p","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E35","v":0,"f":"=ROUND(2*C23*C28, 1)","b":true,"al":"center"},{"c":"F35","v":"ثانية","fg":"#1E293B","al":"center"},{"c":"G35","v":"دخول بالمدخل ونزول بالأدوار","fg":"#475569","cs":2},{"skip":true},{"c":"I35","v":"زمن التبادل البشري","b":true,"al":"center"}]},{"r":36,"h":34.0,"cells":[{"c":"A36","v":"زمن الرحلة الدائرية الكلي (Round Trip Time RTT)","b":true,"cs":2},{"skip":true},{"c":"C36","v":"RTT = T_v + T_doors + T_pax + Lost_t","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E36","v":11.2,"f":"=ROUND(E33+E34+E35+8, 1)","b":true,"al":"center"},{"c":"F36","v":"ثانية","fg":"#1E293B","al":"center"},{"c":"G36","v":"شامل فواقد التسارع 8 ث","fg":"#475569","cs":2},{"skip":true},{"c":"I36","v":"دورة المصعد الكاملة","b":true,"al":"center"}]},{"r":37,"h":34.0,"cells":[{"c":"A37","v":"سعة المناولة لـ 5 دقائق للمصعد الواحد (HC_single)","b":true,"cs":2},{"skip":true},{"c":"C37","v":"HC_1 = (300 * P) / RTT","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E37","v":46.9,"f":"=ROUND((300*C23)/E36, 1)","b":true,"al":"center"},{"c":"F37","v":"شخص/5د","fg":"#1E293B","al":"center"},{"c":"G37","v":"300 ثانية = 5 دقائق","fg":"#475569","cs":2},{"skip":true},{"c":"I37","v":"طاقة المصعد الفردي","b":true,"al":"center"}]},{"r":38,"h":34.0,"cells":[{"c":"A38","v":"الطلب التصميمي لـ 5 دقائق (Design Up-Peak Pax)","b":true,"cs":2},{"skip":true},{"c":"C38","v":"Demand = Population * %HC_target","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E38","v":4,"f":"=ROUND(C15*C16, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"F38","v":"شخص","fg":"#1E293B","al":"center"},{"c":"G38","v":"13% من شاغلي المبنى","fg":"#475569","cs":2},{"skip":true},{"c":"I38","v":"الذروة الصباحية الصاعدة","b":true,"al":"center"}]},{"r":39,"h":34.0,"cells":[{"c":"A39","v":"عدد المصاعد المحسوبة نظرياً (Required Lifts)","b":true,"cs":2},{"skip":true},{"c":"C39","v":"L_req = Demand / HC_single","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E39","v":1,"f":"=ROUNDUP(E38/E37, 0)","b":true,"al":"center"},{"c":"F39","v":"مصاعد","fg":"#1E293B","al":"center"},{"c":"G39","v":"الحد الأدنى لتغطية الطلب","fg":"#475569","cs":2},{"skip":true},{"c":"I39","v":"حساب أولي للمجموعة","b":true,"al":"center"}]},{"r":40,"h":34.0,"cells":[{"c":"A40","v":"عدد المصاعد المقترحة بالمجموعة (Proposed Lifts L)","b":true,"cs":2},{"skip":true},{"c":"C40","v":"إدخال هندسي لمجموعة المصاعد","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E40","v":4,"in":true,"b":true,"al":"center"},{"c":"F40","v":"مصاعد","fg":"#1E293B","al":"center"},{"c":"G40","v":"مجموعة متجاورة 4 مصاعد","fg":"#475569","cs":2},{"skip":true},{"c":"I40","v":"تحديد المكتب الفني","b":true,"al":"center"}]},{"r":41,"h":34.0,"cells":[{"c":"A41","v":"زمن التقاطر والانتظار الفعلي (Actual Interval)","b":true,"cs":2},{"skip":true},{"c":"C41","v":"Interval = RTT / L","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E41","v":2.8,"f":"=ROUND(E36/E40, 1)","b":true,"al":"center"},{"c":"F41","v":"ثانية","fg":"#1E293B","al":"center"},{"c":"G41","v":"ممتاز: 25 - 35 ثانية","fg":"#475569","cs":2},{"skip":true},{"c":"I41","v":"مطابق وممتاز (Class A)","f":"=IF(E41<=35, \"مطابق وممتاز (Class A)\", \"يحتاج زيادة عدد المصاعد\")","bg":"#DCFCE7","b":true,"al":"center"}]},{"r":42,"h":34.0,"cells":[{"c":"A42","v":"سعة المناولة الفعلية للمجموعة (%HC Actual)","b":true,"cs":2},{"skip":true},{"c":"C42","v":"%HC = (300 * P * L) / (RTT * Pop)","fg":"#475569","al":"center","cs":2},{"skip":true},{"c":"E42","v":1442.308,"f":"=ROUND(((300*C23*E40)/(E36*C15)), 3)","b":true,"al":"center","nf":"0.0%"},{"c":"F42","v":"نسبة مئوية","fg":"#1E293B","al":"center"},{"c":"G42","v":"الهدف: >= 12.0%","fg":"#475569","cs":2},{"skip":true},{"c":"I42","v":"مطابق لكود CIBSE","f":"=IF(E42>=C16, \"مطابق لكود CIBSE\", \"غير مطابق - سعة منخفضة\")","bg":"#DCFCE7","b":true,"al":"center"}]}]},{"name":"تصميم_السلالم_المتحركة","maxRow":34,"maxCol":7,"colWidths":[16.0,36.0,20.0,20.0,20.0,18.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حسابات وتصميم السلالم والمشايات الكهربائية (Escalator & Moving Walk Engineering - EN 115-1)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حساب الطاقة الاستيعابية بالساعة، وقدرة محرك الجر (kW)، والسرعات الاسمية، وأبعاد الجمالون الإنشائي (Truss) وفق المواصفة الأوروبية EN 115-1 وكود SBC 801","bg":"#0F172A","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"الطاقة الاستيعابية النظرية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"الطاقة التشغيلية الفعلية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"قدرة محرك الجر الكهربائي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"الطول الإجمالي للجمالون الإنشائي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":44.0,"cells":[{"c":"A5","v":0.7,"f":"=C15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"C5","v":0,"f":"=C17","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"E5","v":11,"f":"=C23","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"G5","v":1.4,"f":"=C26","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"شخص / ساعة (السرعة 0.5 م/ث)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"شخص / ساعة (بمعامل تدفق 70%)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"كيلوواط (kW) بحمل الركاب الكامل","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"متر بين ركائز التحميل الإنشائي","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":"أولاً: محددات الأبعاد الهندسية وتدفق الركاب بالساعة (Escalator Kinematics & Capacity)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"الارتفاع الرأسي الصافي للسلم (Vertical Rise H_rise)","b":true,"cs":2},{"skip":true},{"c":"C9","v":4.5,"in":true,"b":true,"al":"center"},{"c":"D9","v":"متر بين منسوبي البلاطين","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"زاوية ميل السلم الكهربائي (Angle of Inclination α)","b":true,"cs":2},{"skip":true},{"c":"C10","v":30,"in":true,"b":true,"al":"center"},{"c":"D10","v":"درجة (30° القياسية للمباني التجارية)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"عرض الدرجة الاسمية (Nominal Step Width W_step)","b":true,"cs":2},{"skip":true},{"c":"C11","v":1000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":"مم (يتسع لشخصين على كل درجة)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"السرعة المقننة الاسمية (Rated Speed v)","b":true,"cs":2},{"skip":true},{"c":"C12","v":0.5,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"متر / ثانية (السرعة القياسية المريحة)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"معامل سعة الدرجة (k-factor per step)","b":true,"cs":2},{"skip":true},{"c":"C13","v":1.5,"in":true,"b":true,"al":"center"},{"c":"D13","v":"شخص / درجة (وفق مواصفة EN 115)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"السعة الاستيعابية النظرية (Theoretical Capacity C_t)","b":true,"cs":2},{"skip":true},{"c":"C14","v":0,"f":"=ROUND((3600*(C13/0.4))*C14, 0)","b":true,"al":"center"},{"c":"D14","v":"شخص / ساعة (C_t = 3600 * (v/0.4) * k)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"معامل كفاءة التدفق والتكدس البشري (Traffic Factor)","b":true,"cs":2},{"skip":true},{"c":"C15","v":0.7,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D15","v":"70% تحميل واقعي في أوقات الذروة","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"السعة التشغيلية العملية الفعلية (Practical Capacity)","b":true,"cs":2},{"skip":true},{"c":"C16","v":0,"f":"=ROUND(C15*C16, 0)","b":true,"al":"center"},{"c":"D16","v":"شخص / ساعة تدفق فعلي","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ثانياً: الحسابات الميكانيكية والقدرة الكهربائية لمحرك الجر (Drive Motor Sizing & Truss Geometry)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"متوسط وزن الراكب المعياري (Passenger Weight)","b":true,"cs":2},{"skip":true},{"c":"C19","v":75,"in":true,"b":true,"al":"center"},{"c":"D19","v":"كجم / شخص وفق كود المصاعد","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"الحمل الحي الإجمالي المصعد بالساعة (Hourly Mass)","b":true,"cs":2},{"skip":true},{"c":"C20","v":0,"f":"=ROUND((C17*C20)/1000, 1)","b":true,"al":"center"},{"c":"D20","v":"طن / ساعة من الركاب","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"كفاءة ناقل الحركة وصندوق التروس ومسننات الجر (η)","b":true,"cs":2},{"skip":true},{"c":"C21","v":0.82,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D21","v":"82% كفاءة ميكانيكية شاملة","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"القدرة الكهربائية المطلوبة للمحرك (Motor Power P)","b":true,"cs":2},{"skip":true},{"c":"C22","v":0,"f":"=ROUND(((C21*1000*9.81*C10)/(3600*1000*C22))+2.5, 2)","b":true,"al":"center"},{"c":"D22","v":"كيلوواط kW (شاملة فواقد الاحتكاك بدون حمل 2.5 kW)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"القدرة الاسمية للمحرك الموصى بها (Rated Motor kW)","b":true,"cs":2},{"skip":true},{"c":"C23","v":11,"in":true,"b":true,"al":"center"},{"c":"D23","v":"كيلوواط (المقاس القياسي التجاري الأقرب)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"الطول الأفقي للميل (Horizontal Inclined Run)","b":true,"cs":2},{"skip":true},{"c":"C24","v":-5.29,"f":"=ROUND(C10/TAN(RADIANS(C11)), 2)","b":true,"al":"center"},{"c":"D24","v":"متر (L_inclined = H / tan(30°))","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"الطول الإجمالي للهيكل الإنشائي (Truss Length)","b":true,"cs":2},{"skip":true},{"c":"C25","v":76.8,"f":"=ROUND(C25+4.8, 2)","b":true,"al":"center"},{"c":"D25","v":"متر (شامل 2.4 م لكل منصة هبوط علوية وسفلية)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"عمق الحفرة المطلوبة للبئر (Pit Depth Required)","b":true,"cs":2},{"skip":true},{"c":"C26","v":1.4,"in":true,"b":true,"al":"center"},{"c":"D26","v":"متر خلوص خرساني مطابق للمواصفة","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":28.0,"cells":[{"c":"A27","v":""},{"c":"B27","v":""},{"c":"C27","v":""},{"c":"D27","v":""},{"c":"E27","v":""},{"c":"F27","v":""},{"c":"G27","v":""}]},{"r":28,"h":38.0,"cells":[{"c":"A28","v":"ثالثاً: معايير تصميم المشايات المتحركة للمطارات والمراكز التجارية (Moving Walks / Travelators)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"نوع وتطبيق المشاية المتحركة","b":true,"cs":2},{"skip":true},{"c":"C29","v":"مشاية أفقية لصالات الركاب بالمطارات","b":true,"al":"center"},{"c":"D29","v":"تخدم حركة المشاة وعربات الأمتعة","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"طول المشاية الإجمالي (Total Length L_mw)","b":true,"cs":2},{"skip":true},{"c":"C30","v":35,"in":true,"b":true,"al":"center"},{"c":"D30","v":"متر مسار مستقيم","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"عرض شريحة البالتة (Pallet Width)","b":true,"cs":2},{"skip":true},{"c":"C31","v":1000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D31","v":"مم (مناسب للمشاة وتجاوز الحقائب)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"السرعة الاسمية للمشاية (Rated Speed v)","b":true,"cs":2},{"skip":true},{"c":"C32","v":0.65,"in":true,"b":true,"al":"center"},{"c":"D32","v":"متر / ثانية (السرعة الموصى بها دولياً بالمطارات)","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"السعة الاستيعابية للمشاية (Transport Capacity)","b":true,"cs":2},{"skip":true},{"c":"C33","v":7200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D33","v":"شخص / ساعة سعة تصميمية","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"قدرة محرك الجر الكهربائي للمشاية (Motor Rating)","b":true,"cs":2},{"skip":true},{"c":"C34","v":15,"in":true,"b":true,"al":"center"},{"c":"D34","v":"كيلوواط kW بنظام تحكم تردد موفر للطاقة VVVF","fg":"#475569","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]},{"name":"مقايسة_التوريد_والتركيب_BOQ","maxRow":35,"maxCol":8,"colWidths":[10.0,18.0,68.0,14.0,14.0,22.0,24.0,30.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة توريد وتركيب وتشغيل المصاعد والسلالم الكهربائية (MEP BOQ & Cost Schedule)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"جدول حصر الكميات وفئات الأسعار التعاقدية لكافة بنود التوريد والتركيب والاختبارات والتسليم لأعمال المصاعد والسلالم وفق SBC 801 وكود الدفاع المدني","bg":"#0F172A","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"المشروع:","b":true},{"c":"B4","v":"برج الأعمال والضيافة الإداري والسكني","f":"='إعدادات_المشروع_والأسعار'!B5","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F4","v":"العملة:","b":true},{"c":"G4","v":"ر.س SAR","f":"='إعدادات_المشروع_والأسعار'!B8","bg":"#FEF3C7","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":40.0,"cells":[{"c":"A6","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B6","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"بيان الأعمال والتوصيف الفني والهندسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"الكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F6","v":"فئة السعر","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G6","v":"إجمالي القيمة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H6","v":"ملاحظات واشتراطات المواصفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"القسم الأول: مصاعد الركاب الذكية بنظام الجر بدون غرفة محركات (MRL Gearless Elevators)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":152.0,"cells":[{"c":"A8","v":1,"b":true,"al":"center"},{"c":"B8","v":"BOQ-ELEV-01","b":true,"al":"center"},{"c":"C8","v":"توريد وتركيب واختبار مصعد ركاب ذكي بنظام MRL حمولة 1000 كجم (13 شخص) سرعة 1.75 م/ث عدد 14 وقفة، ماكينة مغناطيسية متزامنة بدون تروس (PMSM)، تحكم ترددي ذكي VVVF، كابينة ستانلس ستيل 304 منقوش بالليزر، أبواب أوتوماتيكية سنترال بعرض فتحة 900 مم مع حساس ضوئي ستارة كاملة Full Curtain، نظام الإنقاذ التلقائي للركاب بالبطاريات ARD عند انقطاع الكهرباء.","fg":"#1E293B"},{"c":"D8","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E8","v":4,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F8","v":207000,"f":"='إعدادات_المشروع_والأسعار'!G14 + (14-'إعدادات_المشروع_والأسعار'!F14)*'إعدادات_المشروع_والأسعار'!H14","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":828000,"f":"=E8*F8","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":"مطابق لحسابات حركة المرور والتقاطر","fg":"#475569"}]},{"r":9,"h":104.0,"cells":[{"c":"A9","v":2,"b":true,"al":"center"},{"c":"B9","v":"BOQ-ELEV-02","b":true,"al":"center"},{"c":"C9","v":"توريد وتركيب مصعد ركاب تنفيذي لكبار الشخصيات VIP حمولة 800 كجم (10 أشخاص) سرعة 1.6 م/ث عدد 10 وقفات، ديكورات داخلية خشبية مع مرايا وفولاذ مذهب، شاشة LCD تفاعلية لعرض الأخبار ومعلومات الطقس، بطاقات دخول ذكية RFID.","fg":"#1E293B"},{"c":"D9","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F9","v":165400,"f":"='إعدادات_المشروع_والأسعار'!G13 + (10-'إعدادات_المشروع_والأسعار'!F13)*'إعدادات_المشروع_والأسعار'!H13","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":165400,"f":"=E9*F9","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":"مخصص للإدارة العامة والشخصيات الهامة","fg":"#475569"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":3,"b":true,"al":"center"},{"c":"B10","v":"BOQ-ELEV-03","b":true,"al":"center"},{"c":"C10","v":"توريد وتركيب مصعد بانوراما زجاجي ديكوري حمولة 1000 كجم (13 شخص) سرعة 1.6 م/ث عدد 6 وقفات ببهو المبنى، كابينة نصف دائرية بواجهات زجاجية مصفحة Triplex 10+10 مم، مسارات إضاءة LED داخلية وتكييف منفصل بالكابينة.","fg":"#1E293B"},{"c":"D10","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F10","v":290000,"f":"='إعدادات_المشروع_والأسعار'!G23","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":290000,"f":"=E10*F10","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":"إطلالة بانورامية كاملة على البهو الرئيسي","fg":"#475569"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"القسم الثاني: مصاعد الخدمة ونقل الأسرّة ومكافحة الحريق والإنقاذ (Firefighters & Service Elevators)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":128.0,"cells":[{"c":"A12","v":4,"b":true,"al":"center"},{"c":"B12","v":"BOQ-FIRE-01","b":true,"al":"center"},{"c":"C12","v":"توريد وتركيب واختبار مصعد مكافحة الحريق المخصص لفرق الدفاع المدني وفق كود EN 81-72 و SBC 801، حمولة 1600 كجم سرعة 1.75 م/ث عدد 14 وقفة، مفتاح تحكم مخصص لرجال الإطفاء، كابلات كهربائية مقاومة للحريق ساعتين (FP400)، فتحة طوارئ بسقف الكابينة 500*700 مم مع سلم داخلي، اتصال مباشر ومقاوم للمياه بنظام BMS.","fg":"#1E293B"},{"c":"D12","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E12","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F12","v":280000,"f":"='إعدادات_المشروع_والأسعار'!G21","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":280000,"f":"=E12*F12","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":"معتمد لعمليات الإنقاذ والإخلاء","fg":"#475569"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":5,"b":true,"al":"center"},{"c":"B13","v":"BOQ-SERV-01","b":true,"al":"center"},{"c":"C13","v":"توريد وتركيب مصعد خدمة وأحمال ثقيلة ونقل نفايات ومفروشات حمولة 1600 كجم سرعة 1.0 م/ث عدد 14 وقفة، كابينة مبطنة بصاج مضلع مجلفن ومصدات حماية من الصدمات (Bumpers)، أبواب ستانلس ستيل ثقيلة بعرض فتحة 1100 مم.","fg":"#1E293B"},{"c":"D13","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E13","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F13","v":236000,"f":"='إعدادات_المشروع_والأسعار'!G20 + (14-'إعدادات_المشروع_والأسعار'!F20)*'إعدادات_المشروع_والأسعار'!H20","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":236000,"f":"=E13*F13","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":"لأعمال الصيانة والنقل والخدمات","fg":"#475569"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"القسم الثالث: السلالم الكهربائية والمشايات المتحركة (Escalators & Moving Walks)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":6,"b":true,"al":"center"},{"c":"B15","v":"BOQ-ESC-01","b":true,"al":"center"},{"c":"C15","v":"توريد وتركيب واختبار سلم كهربائي تجاري داخلي Heavy Duty عرض الدرجة 1000 مم ميلان 30° ارتفاع رأسي 4.5 م سرعة مقننة 0.5 م/ث، درابزين زجاجي سيكوريت 10 مم، إنارة أسفل الدرابزين والكومب بليت LED، نظام تزييت أوتوماتيكي ومستشعرات أمان كاملة وفق EN 115-1.","fg":"#1E293B"},{"c":"D15","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E15","v":2,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F15","v":220000,"f":"='إعدادات_المشروع_والأسعار'!G28","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":440000,"f":"=E15*F15","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":"ربط البهو بالطابق التجاري الأول","fg":"#475569"}]},{"r":16,"h":104.0,"cells":[{"c":"A16","v":7,"b":true,"al":"center"},{"c":"B16","v":"BOQ-ESC-02","b":true,"al":"center"},{"c":"C16","v":"توريد وتركيب سلم كهربائي تجاري عرض الدرجة 1000 مم ميلان 35° ارتفاع رأسي 6.0 م سرعة مقننة 0.5 م/ث لنقل الرواد بين الطابق الأول والثاني، نظام بدء ناعم بنظام محول التردد VVVF لتوفير 40% من الطاقة أثناء خلو السلم من المشاة.","fg":"#1E293B"},{"c":"D16","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E16","v":2,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F16","v":275000,"f":"='إعدادات_المشروع_والأسعار'!G29","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":550000,"f":"=E16*F16","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":"مخصص لمنطقة المطاعم والسينما","fg":"#475569"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"القسم الرابع: الأعمال الكهروميكانيكية والتجهيزات الإنشائية لآبار المصاعد (Shaft & Pit MEP Works)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":8,"b":true,"al":"center"},{"c":"B18","v":"BOQ-MEP-01","b":true,"al":"center"},{"c":"C18","v":"توريد وتركيب واختبار مضخات غاطسة لنزح مياه بئر المصعد Sump Pumps بقدرة 1.5 حصان، شاملة صمامات عدم الرجوع ومواسير الرفع والعوامات الكهربائية الأوتوماتيكية مع لوحة تحكم وإنذار فيض المنسوب.","fg":"#1E293B"},{"c":"D18","v":"مجموعة","fg":"#1E293B","al":"center"},{"c":"E18","v":4,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F18","v":18500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":74000,"f":"=E18*F18","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":"لكل بئر مصعد مضخة مستقلة","fg":"#475569"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":9,"b":true,"al":"center"},{"c":"B19","v":"BOQ-MEP-02","b":true,"al":"center"},{"c":"C19","v":"أعمال التغذية الكهربائية الرئيسية بكابلات النحاس المسلح XLPE من اللوحة الرئيسية إلى غرف المحركات وقواطع العزل Isolators، شاملة قاطع الحماية التفاضلي ونظام التأريض المستقل لمسارات المصاعد أقل من 2 أوم.","fg":"#1E293B"},{"c":"D19","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"E19","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F19","v":65000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":65000,"f":"=E19*F19","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":"شامل كافة اللوحات والكابلات","fg":"#475569"}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":10,"b":true,"al":"center"},{"c":"B20","v":"BOQ-MEP-03","b":true,"al":"center"},{"c":"C20","v":"توريد وتركيب نظام الإنارة الدائمة لآبار المصاعد بوحدات LED مقاومة للرطوبة والغبار IP65 بفاصل 5 أمتار على كامل ارتفاع البئر، ومقابس 230V مع إنارة طوارئ عند أعلى البئر وفي الحفرة وفق اشتراطات السلامة.","fg":"#1E293B"},{"c":"D20","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"E20","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F20","v":38000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":38000,"f":"=E20*F20","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":"إنارة البئر ومقابس الصيانة","fg":"#475569"}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":11,"b":true,"al":"center"},{"c":"B21","v":"BOQ-MEP-04","b":true,"al":"center"},{"c":"C21","v":"الربط البرمجي والكهربائي مع نظام إنذار الحريق المركزي بالمبنى (Fire Alarm Interface)، لضمان الإنزال التلقائي الفوري لكافة المصاعد للطابق الأرضي (Fire Recall Phase 1) وفتح الأبواب عند استشعار الدخان.","fg":"#1E293B"},{"c":"D21","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"E21","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F21","v":24000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":24000,"f":"=E21*F21","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":"برمجة الاستجابة التلقائية للحرائق","fg":"#475569"}]},{"r":22,"h":38.0,"cells":[{"c":"A22","v":"القسم الخامس: الفحص والاختبارات والاعتماد وعقد الصيانة والضمان (Testing, Commissioning & Maintenance)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":104.0,"cells":[{"c":"A23","v":12,"b":true,"al":"center"},{"c":"B23","v":"BOQ-TEST-01","b":true,"al":"center"},{"c":"C23","v":"إجراء كافة اختبارات السلامة الشاملة بالموقع لأجهزة البراشوت (Safety Gear)، ومنظم السرعة (Over-Speed Governor)، والوسائد المخمدة (Buffers)، واختبارات الحمل الزائد 125%، وإصدار شهادة الفحص المعتمدة من جهة تفتيش ثالثة (Third-Party Inspection).","fg":"#1E293B"},{"c":"D23","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"E23","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F23","v":35000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G23","v":35000,"f":"=E23*F23","b":true,"al":"center","nf":"#,##0"},{"c":"H23","v":"شهادة طرف ثالث معتمدة","fg":"#475569"}]},{"r":24,"h":72.0,"cells":[{"c":"A24","v":13,"b":true,"al":"center"},{"c":"B24","v":"BOQ-MAINT-01","b":true,"al":"center"},{"c":"C24","v":"عقد الصيانة الوقائية والدورية المجانية الشاملة لكافة قطع الغيار الاستهلاكية والزيوت والزيارات الطارئة على مدار 24/7 لمدة عام كامل (12 شهراً) تبدأ من تاريخ التسليم الابتدائي وشهادة الدفاع المدني.","fg":"#1E293B"},{"c":"D24","v":"عام","fg":"#1E293B","al":"center"},{"c":"E24","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F24","v":45000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":45000,"f":"=E24*F24","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":"فترة الضمان والصيانة الأولى","fg":"#475569"}]},{"r":25,"h":28.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""},{"c":"H25","v":""}]},{"r":26,"h":38.0,"cells":[{"c":"A26","v":"ملخص التكاليف المالية الإجمالية ومستحقات مقاول المصاعد (Cost Summary)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"إجمالي قيمة أعمال التوريد والتركيب والتشغيل (Gross Amount)","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F27","v":3070400,"f":"=G8+G9+G10+G12+G13+G15+G16+G18+G19+G20+G21+G23+G24","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"H27","v":"قبل الخصومات والضرائب","fg":"#475569"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"خصم استرداد دفعة مقدمة (Advance Payment Recovery 10%)","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F28","v":0,"f":"=-G27*0.10","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"H28","v":"تخصم بنسبة 10% من كل مستخلص","fg":"#475569"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"خصم محجوز ضمان الأعمال وحسن التنفيذ (Retention 5%)","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F29","v":0,"f":"=-G27*0.05","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"H29","v":"تفرج بعد انتهاء سنة الضمان الأولى","fg":"#475569"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"صافي القيمة قبل ضريبة القيمة المضافة (Net Subtotal)","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F30","v":0,"f":"=G27+G28+G29","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"H30","v":"المبلغ الخاضع للضريبة","fg":"#475569"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"ضريبة القيمة المضافة (VAT 15%)","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F31","v":0,"f":"=G30*0.15","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"H31","v":"وفق الأنظمة الضريبية السارية","fg":"#475569"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"صافي المستحق النهائي الشامل للضريبة (Net Payable Total)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F32","v":0,"f":"=G30+G31","bg":"#E2E8F0","fg":"#B45309","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"H32","v":"المستحق الصافي للمقاول المتخصص","fg":"#475569"}]},{"r":33,"h":28.0,"cells":[{"c":"A33","v":""},{"c":"B33","v":""},{"c":"C33","v":""},{"c":"D33","v":""},{"c":"E33","v":""},{"c":"F33","v":""},{"c":"G33","v":""},{"c":"H33","v":""}]},{"r":34,"h":34.0,"cells":[{"c":"A34","v":"مهندس المقاول المتخصص للمصاعد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C34","v":"مهندس استشاري الأعمال الكهروميكانيكية MEP","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F34","v":"مدير إدارة المشاريع / ممثل المالك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":35,"h":75.0,"cells":[{"c":"A35","v":"الاسم:\nالتوقيع:\nالتاريخ:    /    / 2026 م","fg":"#1E293B","cs":2},{"skip":true},{"c":"C35","v":"الاسم:\nالتوقيع والختم:\nالتاريخ:    /    / 2026 م","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"F35","v":"الاسم:\nالتوقيع والاعتماد:\nالتاريخ:    /    / 2026 م","fg":"#1E293B","cs":3},{"skip":true},{"skip":true}]}]}]}