{"slug":"low-current-systems-cctv-access-control-structured-cabling-and-bms-boq-sheet","sheets":[{"name":"مقايسة_التيار_الخفيف_ELV_BOQ","maxRow":32,"maxCol":12,"colWidths":[11.0,13.0,54.0,24.0,10.0,13.0,16.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة أنظمة التيار الخفيف وكاميرات المراقبة والتحكم بالدخول والشبكات وBMS (Low Current & ELV Systems BOQ)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حصر وتسعير شبكات المعلومات (Cat6A & Fiber OS2)، كاميرات (IP CCTV & NVR)، التحكم في الأبواب (ACS)، الإذاعة الداخلية (PAVA)، ونظام (BMS)","bg":"#1E3A8A","fg":"#E0E7FF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B4","v":"المجمع الإداري والمركز التجاري الذكي - أنظمة التيار الخفيف (ELV)","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي نقاط الشبكة والكاميرات:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F4","v":501,"f":"=F10+F11+F15+F16","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I4","v":1682220,"f":"=K28","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J4","v":"متوسط التكلفة لكل نقطة ذكية:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L4","v":4517.818383,"f":"=K32/F4","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B5","v":"BOQ-MEP-181 | TIA-568 / ISO 11801 / EN 54-16","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D5","v":"سعة التسجيل الأمني المستهدفة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F5","v":"31 يوماً (24/7 H.265+ RAID-5)","fg":"#0F2942","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I5","v":2263427.01,"f":"=K32","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"نسبة التوريد للأجهزة إلى التركيب:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.819373,"f":"=I28/K28","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"رقم البند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / الطراز","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد للأجهزة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة التركيب والبرمجة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي التركيب","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: شبكات المعلومات المهيكلة وكابلات الألياف الضوئية وكبائن الراك (Structured Cabling & Fiber Backbone)","bg":"#E0E7FF","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":151.9,"cells":[{"c":"A9","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B9","v":"27 11 16","fg":"#1E293B","al":"center"},{"c":"C9","v":"توريد وتركيب كابينة شبكة اتصالات وسيرفرات قياسية (42U Server & Telecom Rack 800×1000mm) بأبواب مثقبة للتهوية، شاملة وحدتي توزيع كهرباء (Dual PDU)، مراوح تبريد سقفية، منظمات كابلات، لوحات تجميع (Patch Panels 24-Port Cat6A)، وصندوق لحام ألياف ضوئية (ODF 24-Port LC)","fg":"#1E293B"},{"c":"D9","v":"TIA-568 / 42U Floor Rack","fg":"#1E293B","al":"center"},{"c":"E9","v":"مجموعة","fg":"#1E293B","al":"center"},{"c":"F9","v":6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":12500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":2200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":75000,"f":"=F9*G9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":13200,"f":"=F9*H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":88200,"f":"=I9+J9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"f":"=K9/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":"1.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"27 15 13","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"توريد وتمديد وتأريج مخرج معلومات وهاتف مزدوج (Dual RJ45 Data/Voice Outlet 2×Cat6A S/FTP LSZH) شامل اللقمة والوجه والعلبة، وسحب كابلين نحاسيين معزولين خاليين من الهالوجين بطول متوسط 55م داخل مواسير EMT/PVC، وحبال التوصيل (Patch Cords) واختبار (Fluke DSX-8000)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":"ISO 11801 Class EA / Cat6A","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":"نقطة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F10","v":240,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":460,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":140,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":110400,"f":"=F10*G10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":33600,"f":"=F10*H10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":144000,"f":"=I10+J10","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":"1.03","fg":"#1E293B","al":"center"},{"c":"B11","v":"27 15 13","fg":"#1E293B","al":"center"},{"c":"C11","v":"توريد وتمديد مخرج شبكة مفرد بالسقف المستعار لنقاط الواي فاي والكاميرات (Single Ceiling Drop 1×Cat6A U/UTP LSZH PoE++) شامل سحب الكابل والتأريج والترقيم بالليزر والاختبار","fg":"#1E293B"},{"c":"D11","v":"IEEE 802.3bt PoE++ / Cat6A","fg":"#1E293B","al":"center"},{"c":"E11","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"F11","v":165,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":245,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":95,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":40425,"f":"=F11*G11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J11","v":15675,"f":"=F11*H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":56100,"f":"=I11+J11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":0,"f":"=K11/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":12,"h":128.0,"cells":[{"c":"A12","v":"1.04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"27 13 23","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C12","v":"توريد وتمديد ولحام كابل ألياف ضوئية مركزي مسلح للصواعد بين غرف الاتصالات (12-Core Single-Mode Fiber Optic Cable OS2 9/125 μm LSZH Armored) شاملاً اللحام الحراري للأطراف (Fusion Splicing)، والبيج تيل، والاختبار بجهاز (OTDR)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D12","v":"ITU-T G.652.D / 12-Core OS2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E12","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F12","v":480,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":38,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":16,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I12","v":18240,"f":"=F12*G12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J12","v":7680,"f":"=F12*H12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K12","v":25920,"f":"=I12+J12","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L12","v":0,"f":"=K12/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":13,"h":104.0,"cells":[{"c":"A13","v":"1.05","fg":"#1E293B","al":"center"},{"c":"B13","v":"27 21 29","fg":"#1E293B","al":"center"},{"c":"C13","v":"توريد وتركيب وبرمجة موزعات شبكة إثرنت صناعية مدارة تدعم التغذية عبر الكابل (Managed Layer-2/3 Gigabit PoE+ Switches 48-Port 740W + 4×10G SFP+ Uplinks) مع نقاط الوصول اللاسلكي (Wi-Fi 6E Ceiling Access Points)","fg":"#1E293B"},{"c":"D13","v":"IEEE 802.3at/bt / 48P PoE+","fg":"#1E293B","al":"center"},{"c":"E13","v":"مجموعة","fg":"#1E293B","al":"center"},{"c":"F13","v":8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":24000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":3500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":192000,"f":"=F13*G13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J13","v":28000,"f":"=F13*H13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":220000,"f":"=I13+J13","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":0,"f":"=K13/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"ثانياً: منظومة كاميرات المراقبة الأمنية الشبكية وأجهزة التسجيل (IP CCTV Surveillance & NVR Storage)","bg":"#E0E7FF","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":128.0,"cells":[{"c":"A15","v":"2.01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"28 23 29","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C15","v":"توريد وتركيب وبرمجة كاميرا مراقبة شبكية داخلية سقفية (Indoor 4MP/8MP WDR IR Dome IP Camera) بعدسة متغيرة البعد البؤري (2.8-12mm Motorized)، وإضاءة ليلية 30م، ومعالجة تباين الإضاءة (120dB True WDR)، وهيكل مقاوم للصدمات (IK10)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D15","v":"ONVIF Profile S/G / 4MP-8MP","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E15","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F15","v":72,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":1350,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":97200,"f":"=F15*G15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":18000,"f":"=F15*H15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":115200,"f":"=I15+J15","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":0,"f":"=K15/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":16,"h":128.0,"cells":[{"c":"A16","v":"2.02","fg":"#1E293B","al":"center"},{"c":"B16","v":"28 23 29","fg":"#1E293B","al":"center"},{"c":"C16","v":"توريد وتركيب وبرمجة كاميرا مراقبة خارجية ومتحركة للأسوار والمداخل (Outdoor 8MP Bullet & 32× Optical Zoom PTZ IP Camera) بحماية ضد العوامل الجوية (IP67 & IK10) ورؤية ليلية 60م وتحليل ذكي لاختراق المحيط وحامل التثبيت","fg":"#1E293B"},{"c":"D16","v":"IP67 / IK10 / Smart Analytics","fg":"#1E293B","al":"center"},{"c":"E16","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F16","v":24,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":3200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":450,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I16","v":76800,"f":"=F16*G16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J16","v":10800,"f":"=F16*H16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K16","v":87600,"f":"=I16+J16","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L16","v":0,"f":"=K16/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":17,"h":128.0,"cells":[{"c":"A17","v":"2.03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B17","v":"28 23 19","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C17","v":"توريد وتركيب وبرمجة جهاز تسجيل شبكي مركزي (Enterprise 64-Channel NVR with RAID-5/6 Array) مزود بـ 8 أقراص صلبة مخصصة للمراقبة (8×16TB = 128TB Enterprise HDDs) لتسجيل متواصل 31 يوماً، شاملاً شاشات غرفة المراقبة (4×55\" Video Wall)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D17","v":"64-Ch RAID-5 NVR / 128TB","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E17","v":"مجموعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F17","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":48000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":6500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I17","v":96000,"f":"=F17*G17","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J17","v":13000,"f":"=F17*H17","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K17","v":109000,"f":"=I17+J17","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L17","v":0,"f":"=K17/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"ثالثاً: نظام التحكم في الدخول والأبواب الأمنية وبوابات المواقف (Access Control & Parking Barriers)","bg":"#E0E7FF","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":128.0,"cells":[{"c":"A19","v":"3.01","fg":"#1E293B","al":"center"},{"c":"B19","v":"28 13 00","fg":"#1E293B","al":"center"},{"c":"C19","v":"توريد وتركيب وبرمجة مجموعة تحكم أمني كاملة للأبواب (Complete Door Access Control Package) تشمل لوحة تحكم ذكية ببطارية احتياطية، قارئ كروت وبصمة وجه/إصبع مشفر (OSDP v2)، قفل مغناطيسي بقوة 600 رطل مع حساس حالة الباب، زر خروج لا تلامسي، وكاسر زجاج طوارئ","fg":"#1E293B"},{"c":"D19","v":"UL 294 / OSDP Encrypted ACS","fg":"#1E293B","al":"center"},{"c":"E19","v":"باب","fg":"#1E293B","al":"center"},{"c":"F19","v":38,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G19","v":3400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H19","v":650,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I19","v":129200,"f":"=F19*G19","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J19","v":24700,"f":"=F19*H19","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K19","v":153900,"f":"=I19+J19","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L19","v":0,"f":"=K19/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":20,"h":128.0,"cells":[{"c":"A20","v":"3.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B20","v":"34 71 13","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C20","v":"توريد وتركيب بوابات إلكترونية لمواقف السيارات (Automatic Heavy-Duty Parking Barrier Gate 4.5m LED Boom) مع قارئ ملصقات سيارات بعيد المدى (UHF Long-Range Reader 10m) وحساس كشف أرضي مزدوج (Dual Loop Detector) وخلية أمان ضوئية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D20","v":"IP54 / UHF Long-Range Gate","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E20","v":"مجموعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F20","v":4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G20","v":18500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H20","v":3200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I20","v":74000,"f":"=F20*G20","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J20","v":12800,"f":"=F20*H20","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K20","v":86800,"f":"=I20+J20","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L20","v":0,"f":"=K20/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"رابعاً: نظام الصوتيات والإذاعة الداخلية والإخلاء الصوتي (Public Address & Voice Evacuation PAVA)","bg":"#E0E7FF","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":22,"h":128.0,"cells":[{"c":"A22","v":"4.01","fg":"#1E293B","al":"center"},{"c":"B22","v":"27 51 16","fg":"#1E293B","al":"center"},{"c":"C22","v":"توريد وتركيب سماعات سقفية وحائطية مقاومة للحريق للإذاعة الداخلية والإخلاء الصوتي (Fire-Rated Ceiling/Wall Loudspeakers 6W/100V with Metal Fire Dome) شاملة التمديد بكابل مقاوم للحريق (2×1.5mm2 FP200 PH120) داخل مواسير معدنية EMT","fg":"#1E293B"},{"c":"D22","v":"EN 54-24 / FP200 Fire Cable","fg":"#1E293B","al":"center"},{"c":"E22","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"F22","v":145,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G22","v":340,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H22","v":120,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I22","v":49300,"f":"=F22*G22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J22","v":17400,"f":"=F22*H22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K22","v":66700,"f":"=I22+J22","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L22","v":0,"f":"=K22/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":23,"h":104.0,"cells":[{"c":"A23","v":"4.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B23","v":"27 51 16","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C23","v":"توريد وتركيب وبرمجة راك مركزي لنظام الإذاعة والإخلاء الصوتي (Central PAVA System Rack) يضم مصفوفة تحكم رقمية متعددة المناطق، 4 مكبرات قدرة (4×500W Class-D Amplifiers + Spare)، ميكروفون نداء طوارئ، وشاحن بطاريات 24V متكامل مع لوحة إنذار الحريق","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D23","v":"EN 54-16 / Multi-Zone PAVA","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E23","v":"مجموعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F23","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G23","v":54000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H23","v":8000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I23","v":54000,"f":"=F23*G23","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J23","v":8000,"f":"=F23*H23","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K23","v":62000,"f":"=I23+J23","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L23","v":0,"f":"=K23/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"خامساً: نظام إدارة المباني الذكي (BMS) والحوامل والمواسير المعدنية (Containment & EMT)","bg":"#E0E7FF","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":128.0,"cells":[{"c":"A25","v":"5.01","fg":"#1E293B","al":"center"},{"c":"B25","v":"23 09 23","fg":"#1E293B","al":"center"},{"c":"C25","v":"توريد وتركيب وبرمجة لوحات تحكم رقمية مباشرة لنظام إدارة المبنى (BMS DDC Controllers BACnet IP) شاملة الحساسات الميدانية (حرارة، رطوبة، فرق ضغط الماء والهواء، تسرب المياه، وقراءة عدادات الطاقة) للربط مع التكييف والمضخات والإنارة","fg":"#1E293B"},{"c":"D25","v":"ASHRAE 135 BACnet IP / DDC","fg":"#1E293B","al":"center"},{"c":"E25","v":"لوحة","fg":"#1E293B","al":"center"},{"c":"F25","v":12,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G25","v":16500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H25","v":3800,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I25","v":198000,"f":"=F25*G25","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J25","v":45600,"f":"=F25*H25","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K25","v":243600,"f":"=I25+J25","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L25","v":0,"f":"=K25/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":26,"h":128.0,"cells":[{"c":"A26","v":"5.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B26","v":"23 09 93","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C26","v":"توريد وتركيب محطة عمل وخادم مركزي لنظام إدارة المباني (Central BMS SCADA Server & Workstation) شاملاً رخصة البرمجيات الرسومية لـ 1,500 نقطة مراقبة وتحكم، وتقارير كفاءة الطاقة، والربط الشبكي المفتوح (Modbus/BACnet)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D26","v":"1,500-Point BMS SCADA Suite","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E26","v":"مجموعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F26","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G26","v":62000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H26","v":14000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I26","v":62000,"f":"=F26*G26","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J26","v":14000,"f":"=F26*H26","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K26","v":76000,"f":"=I26+J26","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"5.03","fg":"#1E293B","al":"center"},{"c":"B27","v":"27 05 28","fg":"#1E293B","al":"center"},{"c":"C27","v":"توريد وتركيب حوامل كابلات مثقبة مجلفنة للتيار الخفيف (Perforated Cable Trays 200×100mm & 300×100mm with Partition & Cover) ومواسير معدنية ملساء (EMT Conduits 20mm & 25mm) مع علب السحب والفلنجات والتأريض","fg":"#1E293B"},{"c":"D27","v":"NEMA VE-1 / UL 797 EMT","fg":"#1E293B","al":"center"},{"c":"E27","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F27","v":920,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G27","v":115,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H27","v":45,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I27","v":105800,"f":"=F27*G27","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J27","v":41400,"f":"=F27*H27","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K27","v":147200,"f":"=I27+J27","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L27","v":0,"f":"=K27/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة لأنظمة التيار الخفيف والشبكات وBMS (Subtotal Direct Cost)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":1378365,"f":"=I9+I10+I11+I12+I13+I15+I16+I17+I19+I20+I22+I23+I25+I26+I27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J28","v":303855,"f":"=J9+J10+J11+J12+J13+J15+J16+J17+J19+J20+J22+J23+J25+J26+J27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K28","v":1682220,"f":"=K9+K10+K11+K12+K13+K15+K16+K17+K19+K20+K22+K23+K25+K26+K27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"احتياطي التكامل البرمجي والربط الشبكي (Systems Integration & API Contingency 5%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J29","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K29","v":84111,"f":"=K28*0.05","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L29","v":"5.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح والاختبارات والتدريب (Overhead, Testing & Training 12%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J30","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K30","v":201866.4,"f":"=K28*0.12","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L30","v":"12.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K31","v":1968197.4,"f":"=SUM(K28:K30)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة أنظمة التيار الخفيف شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J32","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K32","v":2263427.01,"f":"=K31*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L32","v":"115.0%","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]}]},{"name":"حاسبة_تخزين_NVR_وعرض_النطاق","maxRow":10,"maxCol":11,"colWidths":[11.0,38.0,20.0,13.0,15.0,16.0,15.0,16.0,15.0,16.0,18.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"حاسبة عرض النطاق الشبكي (Bandwidth Mbps) وسعة أقراص التخزين لأجهزة التسجيل (NVR RAID-5 Storage Calculator)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حساب معدل التدفق لكل كاميرا بترميز (H.265+)، المساحة التخزينية اليومية (GB/Day)، وإجمالي السعة المطلوبة لمدة 31 يوماً شاملة RAID-5","bg":"#1E3A8A","fg":"#E0E7FF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"الكود","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"مجموعة كاميرات المراقبة الشبكية وموقعها","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الدقة والترميز","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"عدد الكاميرات","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"معدل البت للكاميرا (Mbps)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي عرض النطاق (Mbps)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ساعات التسجيل يومياً","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"التخزين اليومي (GB/Day)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"مدة الاحتفاظ المطلوبة (يوم)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"صافي التخزين المطلوب (TB)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"السعة الكلية شاملة RAID-5 (+20% TB)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"CAM-G1","fg":"#1E293B","al":"center"},{"c":"B5","v":"كاميرات المداخل الرئيسية وبهو الاستقبال (4K / 8MP Dome)","fg":"#1E293B"},{"c":"C5","v":"8MP @ 25fps H.265+","fg":"#1E293B","al":"center"},{"c":"D5","v":18,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E5","v":6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":108,"f":"=D5*E5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":24,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H5","v":1139.0625,"f":"=(F5*3600*G5)/(8*1024)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":31,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J5","v":34.483337,"f":"=(H5*I5)/1024","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K5","v":41.380004,"f":"=J5*1.2","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"CAM-G2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"كاميرات الممرات الإدارية والردهات ومناطق المصاعد (4MP Dome)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"4MP @ 25fps H.265+","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":36,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E6","v":3.2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":115.2,"f":"=D6*E6","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":24,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H6","v":1215,"f":"=(F6*3600*G6)/(8*1024)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":31,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J6","v":36.782227,"f":"=(H6*I6)/1024","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K6","v":44.138672,"f":"=J6*1.2","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"CAM-G3","fg":"#1E293B","al":"center"},{"c":"B7","v":"كاميرات مواقف السيارات بالبدروم وغرف الخدمات (4MP WDR)","fg":"#1E293B"},{"c":"C7","v":"4MP @ 20fps H.265+","fg":"#1E293B","al":"center"},{"c":"D7","v":18,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E7","v":2.8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":50.4,"f":"=D7*E7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":24,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H7","v":531.5625,"f":"=(F7*3600*G7)/(8*1024)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":31,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J7","v":16.092224,"f":"=(H7*I7)/1024","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K7","v":19.310669,"f":"=J7*1.2","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"CAM-G4","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"كاميرات الأسوار الخارجية الثابتة (8MP Bullet IR 60m)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"8MP @ 25fps H.265+","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":18,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E8","v":6.2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":111.6,"f":"=D8*E8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":24,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H8","v":1177.03125,"f":"=(F8*3600*G8)/(8*1024)","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":31,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J8","v":35.632782,"f":"=(H8*I8)/1024","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K8","v":42.759338,"f":"=J8*1.2","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"CAM-G5","fg":"#1E293B","al":"center"},{"c":"B9","v":"كاميرات متحركة زووم بصري 32× للساحات والبوابات (8MP PTZ)","fg":"#1E293B"},{"c":"C9","v":"8MP @ 30fps H.265+","fg":"#1E293B","al":"center"},{"c":"D9","v":6,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E9","v":7.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":45,"f":"=D9*E9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":24,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"H9","v":474.609375,"f":"=(F9*3600*G9)/(8*1024)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":31,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"J9","v":14.368057,"f":"=(H9*I9)/1024","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":17.241668,"f":"=J9*1.2","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"إجمالي كاميرات المراقبة وعرض النطاق الشبكي وسعة التخزين الكلية (Total CCTV Bandwidth & Storage)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D10","v":96,"f":"=SUM(D5:D9)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"E10","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"},{"c":"F10","v":430.2,"f":"=SUM(F5:F9)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"},{"c":"H10","v":4537.265625,"f":"=SUM(H5:H9)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"},{"c":"J10","v":137.358627,"f":"=SUM(J5:J9)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K10","v":164.830351,"f":"=SUM(K5:K9)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"كارت_تحليل_فئة_مخرج_Cat6A","maxRow":12,"maxCol":7,"colWidths":[10.0,18.0,52.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 نقطة مخرج شبكة معلومات مزدوج (Dual RJ45 Cat6A S/FTP Outlet)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"تفصيل عناصر التكلفة المباشرة للنقطة المزدوجة: كابل Cat6A LSZH، مواسير EMT/PVC، لقمة Keystone، حبال Patch Cords، واختبار Fluke","bg":"#1E3A8A","fg":"#E0E7FF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"م","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية لنقطة الشبكة المزدوجة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية للنقطة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للنقطة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"ELV-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"كابلات نحاسية","fg":"#1E293B","al":"center"},{"c":"C5","v":"كابل شبكة نحاسي معزول خالٍ من الهالوجين (Cat6A S/FTP 23AWG LSZH 10Gbps) لخطين بمتوسط 55م للخط","fg":"#1E293B"},{"c":"D5","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E5","v":110,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":2.65,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":291.5,"f":"=E5*F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"ELV-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"مخارج ولقم","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C6","v":"وجه جداري مزدوج مع لقمتين نحاسيتين معزولتين (2×Cat6A Shielded Keystone Jacks + Faceplate & Backbox)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":"مجموعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":58,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":58,"f":"=E6*F6","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"ELV-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"حبال توصيل","fg":"#1E293B","al":"center"},{"c":"C7","v":"عدد 2 باتش كورد للكابينة (1م) و2 باتش كورد للمكتب (3م) مصنعة ومختبرة بالمصنع (4×Cat6A LSZH Patch Cords)","fg":"#1E293B"},{"c":"D7","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E7","v":4,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":18.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":74,"f":"=E7*F7","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"ELV-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"مواسير وحوامل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":"نصيب النقطة المزدوجة من مواسير (EMT/uPVC 25mm) والعلب السفلية والإكسسوارات الفرعية فوق السقف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":"مقطوعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":42,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":42,"f":"=E8*F8","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"ELV-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"مصنعية سحب","fg":"#1E293B","al":"center"},{"c":"C9","v":"مصنعية فنيي التيار الخفيف لسحب الكابلات، الترقيم الحراري للأطراف (Labeling)، والتأريج في الغرفة والراك","fg":"#1E293B"},{"c":"D9","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":95,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":95,"f":"=E9*F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"ELV-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"اختبار وشهادة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"إجراء اختبار صلاحية القناة الكاملة (Permanent Link & Channel Test) بجهاز (Fluke DSX-8000) وإصدار التقرير","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":"نقطة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":39.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":39.5,"f":"=E10*F10","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة لنقطة الشبكة المزدوجة شاملة التوريد والتركيب والاختبار (Total Direct Cost per Dual Point)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":600,"f":"=SUM(G5:G10)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"سعر بيع النقطة المزدوجة شامل المصاريف الإدارية والربح 15% (Unit Selling Rate per Dual Cat6A Point)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":690,"f":"=G11*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]}]}