{"slug":"low-current-fire-alarm-cctv-access-control-and-structured-cabling-boq-sheet","sheets":[{"name":"1_مقايسة_التيار_الخفيف_BOQ","maxRow":22,"maxCol":10,"colWidths":[14.0,62.0,13.0,15.0,16.0,15.0,17.0,18.0,19.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت حصر وتسعير أعمال شبكات التيار الخفيف وإنذار الحريق والكاميرات والداتا للمباني (BOQ-MEP-202)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"المرجع الكودي القياسي: كود إنذار الحريق NFPA 72 & SBC 801 | معيار الكابلات الهيكلية TIA/EIA-568 | IEC 62676 (IP CCTV) — الخلايا الصفراء قابلة للتعديل","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"تكلفة إنذار الحريق المعنون والإخلاء الصوتي","bg":"#EEF2FF","fg":"#312E81","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"تكلفة الكاميرات IP CCTV والداتا والأكسس كنترول","bg":"#EEF2FF","fg":"#312E81","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"إجمالي أنظمة التيار الخفيف قبل الضريبة","bg":"#EEF2FF","fg":"#312E81","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"الإجمالي التعاقدي للتيار الخفيف شاملاً الضريبة","bg":"#EEF2FF","fg":"#312E81","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":154000,"f":"=SUM(I9:I12)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":225705,"f":"=SUM(I13:I18)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":389197.62,"f":"=I19+I20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":447577.26,"f":"=I22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"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":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: جدول حصر وتسعير أنظمة إنذار الحريق، الإذاعة الداخلية، كاميرات المراقبة، التحكم بالدخول، وشبكات البيانات","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"توصيف بند أنظمة التيار الخفيف وإنذار الحريق والكاميرات والداتا والمواصفة الفنية","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"عدد الأدوار / المناطق","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"الكمية لكل دور / منطقة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"نسبة الاحتياطي والهالك %","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي الكمية الهندسية","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"فئة الوحدة (توريد وتركيب)","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"إجمالي قيمة البند","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"الوزن المالي %","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"ELV-01","b":true,"al":"center"},{"c":"B9","v":"توريد وتركيب وبرمجة لوحة إنذار حريق معنونة رئيسية (Addressable FACP 4-Loop UL 864 — NFPA 72) شاملة البطاريات ولوحة التكرار Repeater"},{"c":"C9","v":"عدد","b":true,"al":"center"},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":1,"f":"=ROUND(D9*E9*(1+F9), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":17000,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":17000,"f":"=ROUND(G9*H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=IF($I$19>0, I9/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"ELV-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"توريد وتركيب نقاط إنذار حريق معنونة (كواشف دخان وحرارة، كواسر زجاجية MCP، وأجراس بفلاش) شاملة كابلات مقاومة للحريق FP200 ومواسير EMT","bg":"#F8FAFC"},{"c":"C10","v":"نقطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":64,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":320,"f":"=ROUND(D10*E10*(1+F10), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":285,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$10","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":91200,"f":"=ROUND(G10*H10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=IF($I$19>0, I10/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"ELV-03","b":true,"al":"center"},{"c":"B11","v":"توريد وتركيب وحدات ربط ومراقبة وتحكم معنونة (Monitor & Control Modules) لربط محابس الحريق ZCV والمصاعد والتكييف ولوحات القوى"},{"c":"C11","v":"عدد","b":true,"al":"center"},{"c":"D11","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":40,"f":"=ROUND(D11*E11*(1+F11), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":410,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":16400,"f":"=ROUND(G11*H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=IF($I$19>0, I11/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"ELV-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"توريد وتركيب نظام الإذاعة الداخلية والإخلاء الصوتي (Public Address & Voice Evacuation PAVA) شاملاً السماعات السقفية 6W والأمبليفاير","bg":"#F8FAFC"},{"c":"C12","v":"نقطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":120,"f":"=ROUND(D12*E12*(1+F12), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":245,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":29400,"f":"=ROUND(G12*H12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=IF($I$19>0, I12/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"ELV-05","b":true,"al":"center"},{"c":"B13","v":"توريد وتركيب كاميرات مراقبة شبكية (IP CCTV Cameras 4MP/8MP PoE Dome & Bullet IR, WDR, IK10/IP67) شاملة كابلات Cat6 والمواسير"},{"c":"C13","v":"عدد","b":true,"al":"center"},{"c":"D13","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":60,"f":"=ROUND(D13*E13*(1+F13), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":720,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":43200,"f":"=ROUND(G13*H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=IF($I$19>0, I13/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"ELV-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"توريد وتركيب جهاز تسجيل شبكي مركزي (NVR 64-Channel Enterprise) شاملاً أقراص التخزين الصلبة للمراقبة (Surveillance HDDs) وشاشات العرض","bg":"#F8FAFC"},{"c":"C14","v":"مجموعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":1,"f":"=ROUND(D14*E14*(1+F14), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":18500,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":18500,"f":"=ROUND(G14*H14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF($I$19>0, I14/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"ELV-07","b":true,"al":"center"},{"c":"B15","v":"توريد وتركيب نظام التحكم في الدخول للأبواب (Access Control System): قارئ بطاقات وبصمة، قفل مغناطيسي 600 رطل، زر خروج، ولوحة التحكم"},{"c":"C15","v":"باب","b":true,"al":"center"},{"c":"D15","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":20,"f":"=ROUND(D15*E15*(1+F15), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":2300,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":46000,"f":"=ROUND(G15*H15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=IF($I$19>0, I15/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"ELV-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"توريد وتمديد وفحص مخارج شبكة البيانات والهاتف (Structured Cabling Data/Voice Outlets RJ45) بكابلات نحاسية Cat6A LSZH وفحص Fluke","bg":"#F8FAFC"},{"c":"C16","v":"نقطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":240,"f":"=ROUND(D16*E16*(1+F16), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":220,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":52800,"f":"=ROUND(G16*H16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF($I$19>0, I16/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"ELV-09","b":true,"al":"center"},{"c":"B17","v":"توريد وتركيب كبائن اتصالات وراكات الشبكة (Server & Floor Racks 42U / 18U) شاملة Patch Panels وسويتشات PoE+ ومنظمات الكابلات"},{"c":"C17","v":"عدد","b":true,"al":"center"},{"c":"D17","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":5,"f":"=ROUND(D17*E17*(1+F17), 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":10500,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":52500,"f":"=ROUND(G17*H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF($I$19>0, I17/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"ELV-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"توريد وتمديد ولحام كابلات الألياف الضوئية الصاعدة للربط بين راكات الأدوار (Backbone Fiber Optic OM4 12-Core) شاملة ODF وفحص OTDR","bg":"#F8FAFC"},{"c":"C18","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":231,"f":"=ROUND(D18*E18*(1+F18), 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":55,"f":"='3_إعدادات_الأسعار_والمعايير'!$F$18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":12705,"f":"=ROUND(G18*H18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=IF($I$19>0, I18/$I$19, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي التكلفة المباشرة لأنظمة التيار الخفيف وإنذار الحريق والكاميرات والداتا (Subtotal Low-Current / ELV Works)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":379705,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"مخصص البرمجة ومصفوفة السبب والنتيجة (Cause & Effect) واختبارات Fluke & OTDR (Testing & Commissioning 2.5%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":9492.62,"f":"=ROUND(I19*'3_إعدادات_الأسعار_والمعايير'!$D$5, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"قيمة ضريبة القيمة المضافة المقررة (VAT 15.0%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":58379.64,"f":"=ROUND((I19+I20)*'3_إعدادات_الأسعار_والمعايير'!$D$4, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"الإجمالي العام التعاقدي لمقايسة أنظمة التيار الخفيف شاملاً الضريبة","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":447577.26,"f":"=I19+I20+I21","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":"","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"2_حساب_اللوبات_وتخزين_CCTV","maxRow":11,"maxCol":9,"colWidths":[14.0,54.0,15.0,16.0,13.0,13.0,13.0,17.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة سعة لوبات إنذار الحريق (NFPA 72) وسعة التخزين ومنافذ السويتشات للكاميرات والداتا (NVR & PoE Sizing)","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":54.0,"cells":[{"c":"A2","v":"يسحب أعداد النقاط من التبويب الأول لحساب عدد اللوبات المطلوبة (بهامش 20% احتياطي) وسعة الهارد ديسك للتسجيل 30 يوماً","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"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":38.0,"cells":[{"c":"A4","v":"ثانياً: جدول التدقيق الفني لسعات اللوبات ومنافذ السويتشات ولفات الكابلات المطلوبة للتوريد","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود النظام","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان نظام التيار الخفيف ومعيار التحميل القياسي","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"إجمالي النقاط","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"متوسط طول الكابل/نقطة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"إجمالي الكابلات (م.ط)","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"عدد لفات الكابل (305م)","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"سعة الوحدة القياسية","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"الوحدات/اللوبات المطلوبة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"استهلاك القدرة / التخزين","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"SYS-FA","b":true,"al":"center"},{"c":"B6","v":"نقاط ووحدات إنذار الحريق المعنون (سعة اللوب الصافية 125 نقطة بعد خصم 20% احتياطي)"},{"c":"C6","v":360,"f":"='1_مقايسة_التيار_الخفيف_BOQ'!G10+'1_مقايسة_التيار_الخفيف_BOQ'!G11","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":6998,"f":"=ROUND(C6*D6*1.08, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":23,"f":"=ROUNDUP(E6/305, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":125,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":3,"f":"=ROUNDUP(C6/G6, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":54,"f":"=ROUND(C6*0.15, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"SYS-PA","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"نقاط سماعات الإذاعة الداخلية والإخلاء الصوتي (6W لكل سماعة — خط 100V Line)","bg":"#F8FAFC"},{"c":"C7","v":120,"f":"='1_مقايسة_التيار_الخفيف_BOQ'!G12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":2851,"f":"=ROUND(C7*D7*1.08, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":10,"f":"=ROUNDUP(E7/305, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":4,"f":"=ROUNDUP(C7/G7, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":720,"f":"=ROUND(C7*6, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"SYS-CCTV","b":true,"al":"center"},{"c":"B8","v":"كاميرات المراقبة الشبكية IP CCTV (تخزين H.265 لمدة 30 يوماً = 0.65 TB/كاميرا)"},{"c":"C8","v":60,"f":"='1_مقايسة_التيار_الخفيف_BOQ'!G13","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":2916,"f":"=ROUND(C8*D8*1.08, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":10,"f":"=ROUNDUP(E8/305, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":4,"f":"=ROUNDUP(C8/G8, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":39,"f":"=ROUND(C8*0.65, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"SYS-ACS","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"أبواب التحكم في الدخول Access Control (لوحة تحكم 4 أبواب لكل مجموعة)","bg":"#F8FAFC"},{"c":"C9","v":20,"f":"='1_مقايسة_التيار_الخفيف_BOQ'!G15","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":756,"f":"=ROUND(C9*D9*1.08, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":3,"f":"=ROUNDUP(E9/305, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":5,"f":"=ROUNDUP(C9/G9, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":24,"f":"=ROUND(C9*1.2, 1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"SYS-DATA","b":true,"al":"center"},{"c":"B10","v":"مخارج شبكة البيانات والاتصالات Cat6A (سويتش 24 منفذاً شاملاً 20% احتياطي)"},{"c":"C10","v":240,"f":"='1_مقايسة_التيار_الخفيف_BOQ'!G16","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":12442,"f":"=ROUND(C10*D10*1.08, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":41,"f":"=ROUNDUP(E10/305, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":12,"f":"=ROUNDUP(C10/G10, 0)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":192,"f":"=ROUND(C10*0.8, 1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":46.0,"cells":[{"c":"A11","v":"إجمالي نقاط التيار الخفيف وأطوال ولفات الكابلات المطلوبة للمشروع","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C11","v":800,"f":"=SUM(C6:C10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":33.6,"f":"=AVERAGE(D6:D10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":25963,"f":"=SUM(E6:E10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":87,"f":"=SUM(F6:F10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":39,"f":"=AVERAGE(G6:G10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":28,"f":"=SUM(H6:H10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":1029,"f":"=SUM(I6:I10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_إعدادات_الأسعار_والمعايير","maxRow":18,"maxCol":7,"colWidths":[16.0,58.0,16.0,18.0,13.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات فئات أسعار بنود التيار الخفيف (توريد ومصنعية) والمعايير الفنية (NFPA 72 / TIA-568)","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":54.0,"cells":[{"c":"A2","v":"عدّل أسعار التوريد والمصنعية والبرمجة في الخلايا الصفراء لتحديث المقايسة تلقائياً","bg":"#312E81","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"عملة التسعير القياسية للمشروع","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"SAR (ريال سعودي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"معامل ديناميكي مرتبط بجدول المقايسة والحسابات الفنية","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"نسبة ضريبة القيمة المضافة (VAT %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E4","v":"معامل ديناميكي مرتبط بجدول المقايسة والحسابات الفنية","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة البرمجة والتكامل واختبار Fluke & OTDR (Testing & Commissioning %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":0.025,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":"معامل ديناميكي مرتبط بجدول المقايسة والحسابات الفنية","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"الحد الأقصى لنسبة استغلال لوب إنذار الحريق (Max Loop Loading %)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E6","v":"معامل ديناميكي مرتبط بجدول المقايسة والحسابات الفنية","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"مدة الاحتفاظ بتسجيلات كاميرات المراقبة الأمنية (CCTV Retention Days)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D7","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":"معامل ديناميكي مرتبط بجدول المقايسة والحسابات الفنية","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان بند التيار الخفيف وإنذار الحريق والكاميرات والداتا","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"تكلفة توريد الأجهزة والكابل","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"مصنعية التركيب والبرمجة","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"إجمالي فئة البند","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المرجع الكودي القياسي","bg":"#3730A3","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"ELV-01","b":true,"al":"center"},{"c":"B9","v":"لوحة إنذار حريق معنونة رئيسية (FACP 4-Loop UL 864) بالبطاريات"},{"c":"C9","v":"عدد","b":true,"al":"center"},{"c":"D9","v":14500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":2500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":17000,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"NFPA 72 / UL 864","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"ELV-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"نقطة إنذار حريق معنونة (كاشف/كاسر/سارينة) بكابل FP200 و EMT","bg":"#F8FAFC"},{"c":"C10","v":"نقطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D10","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":285,"f":"=ROUND(D10+E10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"NFPA 72 / BS 5839-1","bg":"#F8FAFC","al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"ELV-03","b":true,"al":"center"},{"c":"B11","v":"وحدة ربط ومراقبة معنونة (Monitor / Control Module UL)"},{"c":"C11","v":"عدد","b":true,"al":"center"},{"c":"D11","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":90,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":410,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"NFPA 72 / SBC 801","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ELV-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"نقطة سماعة إذاعة داخلية وإخلاء صوتي (PAVA 6W Ceiling Speaker)","bg":"#F8FAFC"},{"c":"C12","v":"نقطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D12","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":245,"f":"=ROUND(D12+E12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"BS EN 54-16 & 54-24","bg":"#F8FAFC","al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"ELV-05","b":true,"al":"center"},{"c":"B13","v":"كاميرا مراقبة شبكية (IP CCTV 4MP/8MP PoE IR) شاملة الكابل"},{"c":"C13","v":"عدد","b":true,"al":"center"},{"c":"D13","v":580,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":720,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"IEC 62676 / ONVIF","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"ELV-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"جهاز تسجيل شبكي مركزي (NVR 64-Ch) شاملاً الهاردات والشاشات","bg":"#F8FAFC"},{"c":"C14","v":"مجموعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D14","v":16500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":2000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":18500,"f":"=ROUND(D14+E14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"IEC 62676 / Security Std","bg":"#F8FAFC","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ELV-07","b":true,"al":"center"},{"c":"B15","v":"نظام تحكم في الدخول للباب (Access Control Reader + Maglock)"},{"c":"C15","v":"باب","b":true,"al":"center"},{"c":"D15","v":1850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":2300,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"UL 294 / NFPA 101","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"ELV-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"مخرج بيانات وهاتف مزدوج (Cat6A RJ45 Outlet) شاملاً الكابل والفحص","bg":"#F8FAFC"},{"c":"C16","v":"نقطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D16","v":160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":60,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":220,"f":"=ROUND(D16+E16, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"TIA/EIA-568-C.2 / ISO 11801","bg":"#F8FAFC","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"ELV-09","b":true,"al":"center"},{"c":"B17","v":"راك اتصالات وسويتشات للدور (Data Rack + Patch Panels + PoE Switch)"},{"c":"C17","v":"عدد","b":true,"al":"center"},{"c":"D17","v":9200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":1300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":10500,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"EIA-310-D / TIA-942","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ELV-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"كابل ألياف ضوئية صاعد (Backbone Fiber OM4 12-Core) باللحام","bg":"#F8FAFC"},{"c":"C18","v":"م.ط","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D18","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":17,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":55,"f":"=ROUND(D18+E18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"ITU-T G.651 / TIA-568","bg":"#F8FAFC","al":"center"}]}]}]}