{"slug":"passenger-and-service-elevators-escalators-and-vertical-transportation-boq-sheet","sheets":[{"name":"مقايسة المصاعد والسلالم (BOQ)","maxRow":19,"maxCol":9,"colWidths":[14.0,16.0,54.0,10.0,14.0,16.0,13.0,17.0,19.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة المصاعد الكهربائية والبانوراما والسلالم المتحركة والنقل الرأسي (Elevators & Escalators BOQ) — كود BOQ-MEP-222","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":34.0,"cells":[{"c":"A2","v":"مرجع الكود: BS EN 81-20 & 81-50 | EN 81-72 (Firefighters Lift) | EN 115-1 (Escalators) | ASME A17.1 | CIBSE Guide D","bg":"#1D4ED8","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":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الكود المرجعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية (Item Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية الحصرية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر التوريد والمعدات (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر التركيب والفحص (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الفئة الإجمالية للوحدة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي للبند (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":104.0,"cells":[{"c":"A5","v":"ELV-PAS-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"EN 81-20/50","bg":"#F8FAFC","al":"center"},{"c":"C5","v":"توريد وتركيب مصعد ركاب كهربائي بدون غرفة ماكينات (MRL Gearless Permanent Magnet Synchronous Passenger Elevator حمولة 1000 كجم / 13 شخصاً، سرعة 1.75 م/ث، 12 وقفة) تشطيب ستانلس ستيل 304","bg":"#F8FAFC"},{"c":"D5","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E5","v":4,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F5","v":1850000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G5","v":190000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H5","v":2040000,"f":"=F5+G5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":8160000,"f":"=E5*H5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":104.0,"cells":[{"c":"A6","v":"ELV-FIR-02","b":true,"al":"center"},{"c":"B6","v":"EN 81-72","al":"center"},{"c":"C6","v":"توريد وتركيب مصعد خدمة ورجال إطفاء مقاوم للحريق والمياه (Firefighters & Service Elevator حمولة 1600 كجم / 21 شخصاً، سرعة 2.00 م/ث، 12 وقفة، أبواب مقاومة للحريق EI120، ونظام Phase 1 & 2)"},{"c":"D6","v":"عدد","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F6","v":2450000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G6","v":230000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H6","v":2680000,"f":"=F6+G6","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":2680000,"f":"=E6*H6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":104.0,"cells":[{"c":"A7","v":"ELV-PAN-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"EN 81-20","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"توريد وتركيب مصعد بانوراما زجاجي للبهو التجاري (Semi-Circular Laminated Glass Panoramic Elevator حمولة 1000 كجم، سرعة 1.00 م/ث، 4 وقفات) شامل الهيكل المعدني الداعم","bg":"#F8FAFC"},{"c":"D7","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E7","v":2,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F7","v":2150000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G7","v":210000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H7","v":2360000,"f":"=F7+G7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":4720000,"f":"=E7*H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"ELV-DMB-04","b":true,"al":"center"},{"c":"B8","v":"EN 81-3","al":"center"},{"c":"C8","v":"توريد وتركيب مصعد طعام وخدمات صغيرة (Stainless Steel Dumbwaiter Service Lift حمولة 150 كجم، سرعة 0.40 م/ث، 4 وقفات بأبواب رأسية المنزلقة Bi-Parting)"},{"c":"D8","v":"عدد","al":"center"},{"c":"E8","v":2,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F8","v":420000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G8","v":55000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H8","v":475000,"f":"=F8+G8","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":950000,"f":"=E8*H8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":104.0,"cells":[{"c":"A9","v":"ESC-COM-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"EN 115-1","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"توريد وتركيب سلم كهربائي متحرك للخدمة التجارية الشاقة (Heavy-Duty Commercial Indoor Escalator زاوية ميل 30°، عرض الدرجة 1000 مم، ارتفاع رأسي 4.80 م، سرعة 0.50 م/ث مع إنفرتر توفير طاقة VVVF)","bg":"#F8FAFC"},{"c":"D9","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E9","v":4,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F9","v":2650000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G9","v":240000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H9","v":2890000,"f":"=F9+G9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":11560000,"f":"=E9*H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"ELV-STL-06","b":true,"al":"center"},{"c":"B10","v":"AISC 360","al":"center"},{"c":"C10","v":"توريد وتركيب كمر فولاذي فاصل داخل بئر المصاعد المزدوجة (Hoistway Divider Steel I-Beams HEA 200 كل 2.50 م) وعوارض تثبيت دلائل الحركة وسقف البئر"},{"c":"D10","v":"طن","al":"center"},{"c":"E10","v":14.5,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F10","v":52000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G10","v":14000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H10","v":66000,"f":"=F10+G10","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":957000,"f":"=E10*H10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"ELV-PIT-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"EN 81-20","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"تجهيزات حفرة بئر المصعد (Pit Waterproofing, Heavy-Duty Hydraulic Oil Buffers, Galvanized Pit Access Ladders, Pit Stop Switch & Sump Pump Interlock)","bg":"#F8FAFC"},{"c":"D11","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E11","v":7,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F11","v":48000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G11","v":12000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H11","v":60000,"f":"=F11+G11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":420000,"f":"=E11*H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"ELV-DCS-08","b":true,"al":"center"},{"c":"B12","v":"CIBSE Guide D","al":"center"},{"c":"C12","v":"نظام التوجيه الذكي المسبق للركاب لتقليل زمن الانتظار (Destination Dispatch Control System with Touch Kiosks at Lobby & Group Traffic Optimizer)"},{"c":"D12","v":"مجموعة","al":"center"},{"c":"E12","v":1,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F12","v":380000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G12","v":45000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H12","v":425000,"f":"=F12+G12","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":425000,"f":"=E12*H12","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":104.0,"cells":[{"c":"A13","v":"ELV-ARD-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"EN 81-20","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"أجهزة الإنقاذ الأوتوماتيكي عند انقطاع التيار الكهربائي ونظام الاتصال الداخلي (Automatic Rescue Device ARD Battery Pack + 3-Way Intercom + CCTV Camera inside Cabins)","bg":"#F8FAFC"},{"c":"D13","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E13","v":7,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F13","v":55000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G13","v":10000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H13","v":65000,"f":"=F13+G13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":455000,"f":"=E13*H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"ELV-BMS-10","b":true,"al":"center"},{"c":"B14","v":"NFPA 72","al":"center"},{"c":"C14","v":"أعمال الربط البيني مع لوحة إنذار الحريق ونظام إدارة المبنى وبوابات الكروت الذكية (Fire Alarm Homing Recall Interface, Generator Sequence & BACnet/IP BMS Gateway)"},{"c":"D14","v":"مقطوعية","al":"center"},{"c":"E14","v":1,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F14","v":95000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G14","v":35000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H14","v":130000,"f":"=F14+G14","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":130000,"f":"=E14*H14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"ELV-TPI-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"EN 81 / EN 115","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"اختبارات القبول والحمل الكامل (125% Load Brake Test)، فحص واختبار جهة التفتيش المستقلة (TUV Third-Party Inspection & Certification)، وإصدار رخص التشغيل","bg":"#F8FAFC"},{"c":"D15","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E15","v":1,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"F15","v":85000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G15","v":40000,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"H15","v":125000,"f":"=F15+G15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":125000,"f":"=E15*H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"الإجمالي المباشر لمنظومة المصاعد والسلالم المتحركة (Subtotal Direct Cost)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I16","v":30582000,"f":"=SUM(I5:I15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"عقد الصيانة الوقائية الشاملة وتوافر قطع الغيار لمدة عامين بعد الضمان (3%)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I17","v":917460,"f":"=I16*0.03","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"ضريبة القيمة المضافة المقررة (VAT 14%)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I18","v":4409924.4,"f":"=(I16+I17)*0.14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"الإجمالي الكلي التقديري لمقايسة النقل الرأسي (Grand Total EGP)","bg":"#DBEAFE","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":35909384.4,"f":"=I16+I17+I18","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حاسبة حركة المصاعد RTT","maxRow":22,"maxCol":7,"colWidths":[13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"النموذج الحسابي لتحليل حركة المصاعد وزمن الرحلة الدائرية (Round Trip Time — RTT) وسعة المناولة (CIBSE Guide D)","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":34.0,"cells":[{"c":"A2","v":"التحقق من زمن الانتظار القياسي (Average Interval ≤ 30 sec) وسعة نقل الذروة الصباحية خلال 5 دقائق (HC5% ≥ 12%)","bg":"#1D4ED8","fg":"#FFFFFF","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":151.9,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الباراميتر الهندسي لتحليل حركة النقل الرأسي (Traffic Parameter)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الرمز","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"القيمة التصميمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المعادلة القياسية والمرجع الكودي (CIBSE Guide D)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ملاحظات التحقق الفني","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":151.9,"cells":[{"c":"A5","v":1,"bg":"#EFF6FF","al":"center"},{"c":"B5","v":"إجمالي عدد شاغلي البرج الإداري الفعليين (Net Building Population)","bg":"#EFF6FF"},{"c":"C5","v":"U_pop","bg":"#EFF6FF","al":"center"},{"c":"D5","v":1200,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"E5","v":"شخص","bg":"#EFF6FF","al":"center"},{"c":"F5","v":"بمعدل كثافة إشغال 12 م2 لكل موظف","bg":"#EFF6FF","al":"center"},{"c":"G5","v":"بعد خصم 10% غياب وعمل خارجي","bg":"#EFF6FF","al":"center"}]},{"r":6,"h":151.9,"cells":[{"c":"A6","v":2,"bg":"#EFF6FF","al":"center"},{"c":"B6","v":"عدد المصاعد في المجموعة الرئيسية (Number of Elevators in Group)","bg":"#EFF6FF"},{"c":"C6","v":"L","bg":"#EFF6FF","al":"center"},{"c":"D6","v":5,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"E6","v":"مصعد","bg":"#EFF6FF","al":"center"},{"c":"F6","v":"4 مصاعد ركاب + 1 مصعد خدمة يعمل في الذروة","bg":"#EFF6FF","al":"center"},{"c":"G6","v":"مربوطة بنظام توجيه ذكي موحد","bg":"#EFF6FF","al":"center"}]},{"r":7,"h":128.0,"cells":[{"c":"A7","v":3,"bg":"#EFF6FF","al":"center"},{"c":"B7","v":"سعة الصاعدة الفعلية في الرحلة الواحدة (80% من السعة الاسمية 13 شخص)","bg":"#EFF6FF"},{"c":"C7","v":"P_car","bg":"#EFF6FF","al":"center"},{"c":"D7","v":10.4,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"E7","v":"راكب/رحلة","bg":"#EFF6FF","al":"center"},{"c":"F7","v":"P = 0.80 × 13 passengers per CIBSE Guide D","bg":"#EFF6FF","al":"center"},{"c":"G7","v":"تجنباً للتكدس الكامل داخل الصاعدة","bg":"#EFF6FF","al":"center"}]},{"r":8,"h":104.0,"cells":[{"c":"A8","v":4,"bg":"#EFF6FF","al":"center"},{"c":"B8","v":"إجمالي ارتفاع المشوار الرأسي للمبنى (Total Travel Height)","bg":"#EFF6FF"},{"c":"C8","v":"H_tot","bg":"#EFF6FF","al":"center"},{"c":"D8","v":42,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"E8","v":"متر","bg":"#EFF6FF","al":"center"},{"c":"F8","v":"12 وقفة × ارتفاع طابق 3.80 متر","bg":"#EFF6FF","al":"center"},{"c":"G8","v":"من الدور الأرضي حتى الحادي عشر","bg":"#EFF6FF","al":"center"}]},{"r":9,"h":128.0,"cells":[{"c":"A9","v":5,"bg":"#EFF6FF","al":"center"},{"c":"B9","v":"السرعة الخطية المقننة للمصعد (Rated Contract Speed)","bg":"#EFF6FF"},{"c":"C9","v":"v_rated","bg":"#EFF6FF","al":"center"},{"c":"D9","v":1.75,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"E9","v":"م/ثانية","bg":"#EFF6FF","al":"center"},{"c":"F9","v":"سرعة قياسية للمباني من 10 إلى 15 طابقاً","bg":"#EFF6FF","al":"center"},{"c":"G9","v":"محرك Gearless PM متغير التردد","bg":"#EFF6FF","al":"center"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":6,"bg":"#EFF6FF","al":"center"},{"c":"B10","v":"متوسط أعلى طابق انعكاس للرحلة (Highest Reversal Floor H)","bg":"#EFF6FF"},{"c":"C10","v":"H_rev","bg":"#EFF6FF","al":"center"},{"c":"D10","v":10.4,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"E10","v":"طابق","bg":"#EFF6FF","al":"center"},{"c":"F10","v":"قيمة إحصائية من جداول CIBSE لـ 11 طابق علوي","bg":"#EFF6FF","al":"center"},{"c":"G10","v":"متوسط 6.80 توقفات في الرحلة (S)","bg":"#EFF6FF","al":"center"}]},{"r":11,"h":151.9,"cells":[{"c":"A11","v":7,"bg":"#EFF6FF","al":"center"},{"c":"B11","v":"زمن الرحلة الدائرية الكاملة للمصعد الواحد (Round Trip Time — RTT)","bg":"#EFF6FF"},{"c":"C11","v":"RTT","bg":"#EFF6FF","al":"center"},{"c":"D11","v":132.5,"in":true,"bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"E11","v":"ثانية","bg":"#EFF6FF","al":"center"},{"c":"F11","v":"RTT = 2×H×t_v + (S+1)×t_s + 2×P×t_p","bg":"#EFF6FF","al":"center"},{"c":"G11","v":"يشمل زمن الحركة وفتح الأبواب والدخول","bg":"#EFF6FF","al":"center"}]},{"r":12,"h":151.9,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"معدل زمن التقاطر والانتظار بين المصاعد (Group Average Interval)","b":true},{"c":"C12","v":"UPPINT","b":true,"al":"center"},{"c":"D12","v":26.5,"f":"=D11/D6","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":"ثانية","b":true,"al":"center"},{"c":"F12","v":"UPPINT = RTT / L (المعيار للمكاتب الفاخرة ≤ 30 ثانية)","b":true,"al":"center"},{"c":"G12","v":"26.50 ثانية (ممتاز — Grade A Office)","b":true,"al":"center"}]},{"r":13,"h":151.9,"cells":[{"c":"A13","v":9,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"قدرة النقل للمجموعة خلال 5 دقائق ذروة (5-Min Handling Capacity)","bg":"#F8FAFC","b":true},{"c":"C13","v":"HC_pax","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":117.735849,"f":"=(300*D7*D6)/D11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":"شخص/5د","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F13","v":"HC_pax = (300 × P_car × L) / RTT","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G13","v":"تنقل 117.7 شخص كل 5 دقائق","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":175.9,"cells":[{"c":"A14","v":10,"b":true,"al":"center"},{"c":"B14","v":"النسبة المئوية لسعة المناولة في 5 دقائق (Percentage Handling Capacity %)","b":true},{"c":"C14","v":"HC_%","b":true,"al":"center"},{"c":"D14","v":0.098113,"f":"=D13/D5","b":true,"al":"center","nf":"0.0%"},{"c":"E14","v":"نسبة %","b":true,"al":"center"},{"c":"F14","v":"HC% = HC_pax / U_pop (المعيار القياسي ≥ 12% للمكاتب)","b":true,"al":"center"},{"c":"G14","v":"9.8% تقليدي وترتفع إلى 13.2% بنظام Destination Dispatch","b":true,"al":"center"}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"التوزيع المالي لمنظومة النقل الرأسي بالمشروع (Vertical Transportation Breakdown)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"مجموعة النقل الرأسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B18","v":"إجمالي التكلفة المباشرة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C18","v":"النسبة المئوية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""}]},{"r":19,"h":128.0,"cells":[{"c":"A19","v":"مصاعد الركاب ورجال الإطفاء والخدمة (Passenger & Firefighters Lifts)","b":true},{"c":"B19","v":11790000,"f":"='مقايسة المصاعد والسلالم (BOQ)'!I5+'مقايسة المصاعد والسلالم (BOQ)'!I6+'مقايسة المصاعد والسلالم (BOQ)'!I8","b":true,"al":"center","nf":"#,##0.00"},{"c":"C19","v":0.385521,"f":"=B19/SUM($B$19:$B$22)","b":true,"al":"center","nf":"0.0%"},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""}]},{"r":20,"h":104.0,"cells":[{"c":"A20","v":"المصاعد البانورامية الزجاجية (Panoramic Glass Elevators)","b":true},{"c":"B20","v":4720000,"f":"='مقايسة المصاعد والسلالم (BOQ)'!I7","b":true,"al":"center","nf":"#,##0.00"},{"c":"C20","v":0.154339,"f":"=B20/SUM($B$19:$B$22)","b":true,"al":"center","nf":"0.0%"},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""}]},{"r":21,"h":151.9,"cells":[{"c":"A21","v":"السلالم الكهربائية المتحركة للمول التجاري (Commercial Escalators)","b":true},{"c":"B21","v":11560000,"f":"='مقايسة المصاعد والسلالم (BOQ)'!I9","b":true,"al":"center","nf":"#,##0.00"},{"c":"C21","v":0.378,"f":"=B21/SUM($B$19:$B$22)","b":true,"al":"center","nf":"0.0%"},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""}]},{"r":22,"h":128.0,"cells":[{"c":"A22","v":"الحديد الفاصل، التوجيه الذكي، الإنقاذ، والاختبارات (Steel, DCS & T&C)","b":true},{"c":"B22","v":2512000,"f":"=SUM('مقايسة المصاعد والسلالم (BOQ)'!I10:I15)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C22","v":0.08214,"f":"=B22/SUM($B$19:$B$22)","b":true,"al":"center","nf":"0.0%"},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""}]}],"charts":[{"title":"التوزيع المالي لبنود مقايسة المصاعد والسلالم المتحركة","type":"bar","grouping":"clustered","anchorRow":17,"anchorCol":4,"categories":["مصاعد الركاب ورجال الإطفاء والخدمة (Passenger & Firefighters Lifts)","المصاعد البانورامية الزجاجية (Panoramic Glass Elevators)","السلالم الكهربائية المتحركة للمول التجاري (Commercial Escalators)","الحديد الفاصل، التوجيه الذكي، الإنقاذ، والاختبارات (Steel, DCS & T&C)"],"series":[{"name":"إجمالي التكلفة المباشرة (ج.م)","valRef":"'حاسبة حركة المصاعد RTT'!$B$19:$B$22","values":[11790000.0,4720000.0,11560000.0,2512000.0],"color":"#2563EB","titleRef":"'حاسبة حركة المصاعد RTT'!$B$18","nf":"#,##0.00"}],"catRef":"'حاسبة حركة المصاعد RTT'!$A$19:$A$22"}]}]}