{"slug":"hvac-mechanical-ventilation-boq","sheets":[{"name":"الموجز_التنفيذي_للمقايسة","maxRow":14,"maxCol":7,"colWidths":[14.0,62.0,24.0,14.0,16.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة أعمال أنظمة التكييف والتهوية الميكانيكية وتوزيع الهواء (HVAC BOQ)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"وفق الكود الميكانيكي السعودي (SBC 501) ومعايير الجمعية الأمريكية لمهندسي التبريد والتهوية (ASHRAE 62.1 / SMACNA)","bg":"#1E3A8A","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":""},{"c":"B4","v":"إجمالي السعة التبريدية للمشروع","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"D4","v":""},{"c":"E4","v":"القيمة الإجمالية التقديرية للمقايسة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":""}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":"450 طن تبريد (TR)","bg":"#F8FAFC","fg":"#0F766E","b":true,"al":"center","cs":2},{"skip":true},{"c":"D5","v":""},{"c":"E5","v":"-","f":"=G12","bg":"#F8FAFC","fg":"#15803D","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"G5","v":""}]},{"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":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"خلاصة الحزم والأعمال الميكانيكية لأنظمة التكييف والتهوية بالمشروع","fg":"#0F766E","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"كود الحزمة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان حزمة أعمال التكييف والتهوية الميكانيكية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"السعة / وحدة القياس","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"القيمة التقديرية (ريال سعودي)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"نسبة الحزمة من المقايسة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"المواصفة القياسية المرجعية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"حالة التسعير","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"PKG-01","fg":"#1E293B","al":"center"},{"c":"B9","v":"وحدات التكييف الرئيسية وأنظمة التدفق المتغير VRF والشيلرات","fg":"#1E293B"},{"c":"C9","v":"450 طن تبريد","fg":"#1E293B","al":"center"},{"c":"D9","v":1151100,"f":"=وحدات_التكييف_الرئيسية_VRF!G14","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"E9","v":0,"f":"=D9/$D$13","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F9","v":"SBC 501 / AHRI 1230","fg":"#1E293B","al":"center"},{"c":"G9","v":"تسعير مقاول متكامل","fg":"#1E293B","al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"PKG-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"أعمال تصنيع وتركيب مجاري الهواء (الصاج المجلفن) والعزل ومخارج الهواء","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"14,800 م² مسطح صاج","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":959435,"f":"=مجاري_الهواء_والعزل!G15","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"E10","v":0,"f":"=D10/$D$13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F10","v":"SMACNA HVAC Duct Standard","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"G10","v":"تسعير مقاول متكامل","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"PKG-03","fg":"#1E293B","al":"center"},{"c":"B11","v":"أنظمة التهوية الميكانيكية ومراوح سحب الدخان وتغذية الهواء النقي","fg":"#1E293B"},{"c":"C11","v":"65 مروحة ووحدة معالجة","fg":"#1E293B","al":"center"},{"c":"D11","v":451500,"f":"=أنظمة_التهوية_وسحب_الدخان!G13","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"E11","v":0,"f":"=D11/$D$13","fg":"#1E293B","al":"center","nf":"0.0%"},{"c":"F11","v":"SBC 801 / NFPA 92 / ASHRAE","fg":"#1E293B","al":"center"},{"c":"G11","v":"تسعير مقاول متكامل","fg":"#1E293B","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"الإجمالي قبل الضريبة","bg":"#F1F5F9","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D12","v":2562035,"f":"=SUM(D9:D11)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00"},{"c":"E12","v":0,"f":"=SUM(E9:E11)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"F12","v":"شامل التوريد والتركيب والتشغيل","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G12","v":"-","bg":"#F1F5F9","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"ضريبة القيمة المضافة (VAT 15%)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D13","v":384305.25,"f":"=D12*0.15","b":true,"al":"left","nf":"#,##0.00"},{"c":"E13","v":"15.0%","al":"center"},{"c":"F13","v":"وفق نظام هيئة الزكاة والضريبة","al":"center"},{"c":"G13","v":"-","al":"center"}]},{"r":14,"h":44.0,"cells":[{"c":"A14","v":"إجمالي قيمة المقايسة شاملاً الضريبة (Grand Total)","bg":"#DCFCE7","fg":"#15803D","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D14","v":2946340.25,"f":"=D12+D13","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"left","nf":"#,##0.00"},{"c":"E14","v":"115.0%","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"},{"c":"F14","v":"القيمة النهائية المستحقة","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"},{"c":"G14","v":"جاهز للتعاقد","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"center"}]}]},{"name":"وحدات_التكييف_الرئيسية_VRF","maxRow":14,"maxCol":7,"colWidths":[14.0,62.0,24.0,14.0,16.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة توريد وتركيب وحدات التكييف الرئيسية ونظام التدفق المتغير (VRF System Package)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"رقم البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"توصيف البند الميكانيكي لوحدات التكييف","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"النوع / الموديل","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"الكمية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"سعر الوحدة (ريال)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"إجمالي القيمة (ريال)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"1.1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B4","v":"توريد وتركيب واختبار وحدة تكييف خارجية VRF بنظام التبريد العاكس سعة 28 طن تبريد متضمنة قواطع العزل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C4","v":"VRF Outdoor 28 HP","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D4","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E4","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F4","v":38500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G4","v":308000,"f":"=E4*F4","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"1.2","fg":"#1E293B","al":"center"},{"c":"B5","v":"توريد وتركيب واختبار وحدة تكييف خارجية VRF سعة 20 طن تبريد مع عوازل الاهتزاز وقاعدة خرسانية","fg":"#1E293B"},{"c":"C5","v":"VRF Outdoor 20 HP","fg":"#1E293B","al":"center"},{"c":"D5","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E5","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F5","v":29800,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G5","v":178800,"f":"=E5*F5","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"1.3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"توريد وتركيب وحدة تكييف داخلية مخفية (Concealed Ducted) سعة 3 طن تبريد شاملة صمام التمدد","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"VRF Indoor Concealed 36k","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":45,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F6","v":4200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G6","v":189000,"f":"=E6*F6","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"1.4","fg":"#1E293B","al":"center"},{"c":"B7","v":"توريد وتركيب وحدة تكييف داخلية مخفية سعة 2.5 طن تبريد شاملة التوصيلات والمجاري الفرعية","fg":"#1E293B"},{"c":"C7","v":"VRF Indoor Concealed 30k","fg":"#1E293B","al":"center"},{"c":"D7","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E7","v":38,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F7","v":3650,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G7","v":138700,"f":"=E7*F7","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.5","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"توريد وتركيب وحدة كاسيت 4 اتجاهات (Cassette Type) سعة 2 طن تبريد للصالات الإدارية المفتوحة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"4-Way Cassette 24k","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":24,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F8","v":3400,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G8","v":81600,"f":"=E8*F8","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"1.6","fg":"#1E293B","al":"center"},{"c":"B9","v":"توريد وتمديد شبكة مواسير النحاس غير الملحومة (Seamless Copper Pipes) مع العزل الحراري ومفرقات Y-Joints","fg":"#1E293B"},{"c":"C9","v":"Copper Network & Fittings","fg":"#1E293B","al":"center"},{"c":"D9","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":145000,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G9","v":145000,"f":"=E9*F9","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1.7","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"توريد وتركيب شاشات التحكم الحائطي الرقمية ونظام التحكم المركزي المربوط ببروتوكول BMS","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"Centralized Touch Controller","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"مجموعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":68000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G10","v":68000,"f":"=E10*F10","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"1.8","fg":"#1E293B","al":"center"},{"c":"B11","v":"أعمال اختبار ضغط النيتروجين (550 PSI) وتفريغ الهواء وشحن غاز الفريون R-410A والتشغيل المبدئي","fg":"#1E293B"},{"c":"C11","v":"Testing, Vacuum & Charging","fg":"#1E293B","al":"center"},{"c":"D11","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"E11","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F11","v":42000,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G11","v":42000,"f":"=E11*F11","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""}]},{"r":14,"h":42.0,"cells":[{"c":"A14","v":"إجمالي حزمة وحدات التكييف الرئيسية (VRF Package Total)","bg":"#DCFCE7","fg":"#15803D","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G14","v":1151100,"f":"=SUM(G4:G11)","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"left","nf":"#,##0.00"}]}]},{"name":"مجاري_الهواء_والعزل","maxRow":15,"maxCol":7,"colWidths":[14.0,62.0,24.0,14.0,16.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة أعمال تصنيع وتركيب مجاري الهواء (الصاج) والعزل ومخارج الهواء (Ductwork Package)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"رقم البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"توصيف أعمال مجاري الهواء وتوزيع الهواء","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"المواصفة / السمك","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"الكمية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"سعر الوحدة (ريال)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"إجمالي القيمة (ريال)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"2.1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B4","v":"تصنيع وتوريد وتركيب دكت صاج مجلفن مستطيل سماكة 24 Gauge لنظام التغذية والراجع","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C4","v":"SMACNA G90 Galvanized","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D4","v":"كجم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E4","v":12500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F4","v":24.5,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G4","v":306250,"f":"=E4*F4","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"2.2","fg":"#1E293B","al":"center"},{"c":"B5","v":"تصنيع وتوريد وتركيب دكت صاج مجلفن سماكة 22 Gauge للخطوط الرئيسية بالمبنى","fg":"#1E293B"},{"c":"C5","v":"SMACNA G90 Galvanized","fg":"#1E293B","al":"center"},{"c":"D5","v":"كجم","fg":"#1E293B","al":"center"},{"c":"E5","v":8200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F5","v":26,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G5","v":213200,"f":"=E5*F5","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"2.3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"توريد وتركيب عزل حراري خارجي من الصوف الزجاجي (Fiberglass) سماكة 50 مم بكثافة 24 كجم/م³ مع الفويل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"Thermal Duct Wrap 50mm","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":6800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F6","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G6","v":190400,"f":"=E6*F6","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"2.4","fg":"#1E293B","al":"center"},{"c":"B7","v":"توريد وتركيب عزل صوتي داخلي (Acoustic Lining) سماكة 25 مم بطول 3 أمتار بعد مخرج كل ماكينة","fg":"#1E293B"},{"c":"C7","v":"Acoustic Lining 25mm","fg":"#1E293B","al":"center"},{"c":"D7","v":"م²","fg":"#1E293B","al":"center"},{"c":"E7","v":1450,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F7","v":42,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G7","v":60900,"f":"=E7*F7","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"2.5","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"توريد وتركيب ناشرات هواء سقفية مربعة 4 اتجاهات (Square Diffusers) مقاس 60×60 سم مع البلينيوم بوكس","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"Supply Ceiling Diffusers","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":185,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F8","v":165,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G8","v":30525,"f":"=E8*F8","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"2.6","fg":"#1E293B","al":"center"},{"c":"B9","v":"توريد وتركيب جريلات هواء خطية طولية (Linear Slot Diffusers) مقاس 2 فتحة متضمنة مخمدات المعايرة","fg":"#1E293B"},{"c":"C9","v":"Linear Slot 2-Slot","fg":"#1E293B","al":"center"},{"c":"D9","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E9","v":320,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":195,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G9","v":62400,"f":"=E9*F9","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"2.7","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"توريد وتركيب مخمدات حريق آلية الإغلاق (UL Listed Motorized Fire Dampers) متصلة بنظام الإنذار","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"Motorized Fire Damper 1.5hr","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":1450,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G10","v":40600,"f":"=E10*F10","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"2.8","fg":"#1E293B","al":"center"},{"c":"B11","v":"توريد وتركيب وصلات مرنة عازلة للاهتزاز (Canvas Flexible Connectors) عند مداخل ومخارج الوحدات","fg":"#1E293B"},{"c":"C11","v":"Flexible Canvas Joints","fg":"#1E293B","al":"center"},{"c":"D11","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E11","v":112,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F11","v":180,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G11","v":20160,"f":"=E11*F11","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"2.9","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"أعمال اختبار تسريب الهواء للدكت (Duct Leakage Test) وفق معايير SMACNA وتوازن الهواء (TAB Report)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"Testing & Balancing (TAB)","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":"مقطوعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E12","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F12","v":35000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G12","v":35000,"f":"=E12*F12","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي حزمة تصنيع وتركيب مجاري الهواء والعزل (Duct Package Total)","bg":"#DCFCE7","fg":"#15803D","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G15","v":959435,"f":"=SUM(G4:G12)","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"left","nf":"#,##0.00"}]}]},{"name":"أنظمة_التهوية_وسحب_الدخان","maxRow":13,"maxCol":7,"colWidths":[14.0,62.0,24.0,14.0,16.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة أنظمة التهوية الميكانيكية وسحب الدخان وتغذية الهواء النقي (Ventilation & Smoke Systems)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":28.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""}]},{"r":3,"h":40.0,"cells":[{"c":"A3","v":"رقم البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"توصيف بند التهوية وسحب الدخان","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"السعة الميكانيكية (CFM)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"الكمية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"سعر الوحدة (ريال)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"إجمالي القيمة (ريال)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"3.1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B4","v":"توريد وتركيب مروحة سحب دخان مقاومة للحريق 400°C لمدة ساعتين لتهوية القبو ومواقف السيارات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C4","v":"Smoke Fan 18,000 CFM","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D4","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E4","v":4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F4","v":32000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G4","v":128000,"f":"=E4*F4","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"3.2","fg":"#1E293B","al":"center"},{"c":"B5","v":"توريد وتركيب مراوح نفاثة (Jet Fans) لتوجيه حركة الهواء وسحب أول أكسيد الكربون بالقبو","fg":"#1E293B"},{"c":"C5","v":"Car Park Jet Fan 1500 CFM","fg":"#1E293B","al":"center"},{"c":"D5","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E5","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F5","v":5800,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G5","v":69600,"f":"=E5*F5","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"3.3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"توريد وتركيب وحدة معالجة هواء نقي نقية (Fresh Air Handling Unit - FAHU) مع استرجاع حراري","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"FAHU with Heat Wheel 8,000 CFM","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F6","v":64000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G6","v":128000,"f":"=E6*F6","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"3.4","fg":"#1E293B","al":"center"},{"c":"B7","v":"توريد وتركيب مراوح طرد مركزية مدمجة لتهوية دورات المياه والمطابخ وبوفيهات المكاتب","fg":"#1E293B"},{"c":"C7","v":"Inline Exhaust Fan 800 CFM","fg":"#1E293B","al":"center"},{"c":"D7","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E7","v":26,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F7","v":1250,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G7","v":32500,"f":"=E7*F7","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"3.5","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"توريد وتركيب مراوح تهوية سطحية مقاومة للعوامل الجوية (Roof Mounted Exhaust Fans)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"Roof Exhaust 2,500 CFM","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F8","v":4800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G8","v":38400,"f":"=E8*F8","bg":"#F8FAFC","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"3.6","fg":"#1E293B","al":"center"},{"c":"B9","v":"توريد وتركيب لوحات تحكم كهربائية للمراوح متضمنة مغيرات السرعة (VFD) وربطها بنظام إنذار الحريق","fg":"#1E293B"},{"c":"C9","v":"VFD Control Panels & Interlock","fg":"#1E293B","al":"center"},{"c":"D9","v":"مجموعة","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":55000,"in":true,"fg":"#1E293B","al":"left","nf":"#,##0.00"},{"c":"G9","v":55000,"f":"=E9*F9","fg":"#1E293B","al":"left","nf":"#,##0.00"}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"إجمالي حزمة أنظمة التهوية الميكانيكية وسحب الدخان (Ventilation Total)","bg":"#DCFCE7","fg":"#15803D","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G13","v":451500,"f":"=SUM(G4:G9)","bg":"#DCFCE7","fg":"#15803D","b":true,"al":"left","nf":"#,##0.00"}]}]}]}