{"slug":"restaurant-cafe-and-retail-shop-fitout-boq","sheets":[{"name":"ملخص تشطيب المحل والمطعم","maxRow":23,"maxCol":10,"colWidths":[22.0,14.0,22.0,16.0,24.0,16.0,22.0,14.0,22.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج مقايسة تشطيب وتجهيز محل تجاري ومطعم وكافيه (Commercial & F&B Fit-out BOQ)","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":"شيت هندسي متكامل لحساب كميات وتكاليف الواجهات السيكوريت والتكييف وهود الشفط ومصيدة الشحوم والإنذار والإطفاء والبار والديكور","bg":"#881337","fg":"#E2E8F0","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":14.0,"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":38.0,"cells":[{"c":"A4","v":"أولاً: محددات ومساحات الوحدة التجارية / المطعم / الكافيه (عدّل المساحة وعرض الواجهة لتتحدث المقايسة تلقائياً)","bg":"#0F766E","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":5,"h":52.0,"cells":[{"c":"A5","v":"إجمالي مساحة الوحدة (م²):","bg":"#F1F5F9","b":true},{"c":"B5","v":140,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"C5","v":"مساحة صالة العملاء (70%):","bg":"#F1F5F9","b":true},{"c":"D5","v":98,"f":"=ROUND(B5*0.70, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0\" م²\""},{"c":"E5","v":"مساحة المطبخ والتحضير (30%):","bg":"#F1F5F9","b":true},{"c":"F5","v":42,"f":"=B5-D5","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.0\" م²\""},{"c":"G5","v":"طول الواجهة التجارية (م.ط):","bg":"#F1F5F9","b":true},{"c":"H5","v":9.5,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.0\" م.ط\""},{"c":"I5","v":"الارتفاع الصافي للسقف (م):","bg":"#F1F5F9","b":true},{"c":"J5","v":4.2,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.00\" م\""}]},{"r":6,"h":12.0,"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":34.0,"cells":[{"c":"A7","v":"إجمالي تكلفة تشطيب المحل / المطعم","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C7","v":"إجمالي الأنظمة الكهروميكانيكية والتهوية والحريق","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"إجمالي الواجهة السيكوريت والأرضيات والبار","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G7","v":"متوسط تكلفة تشطيب المتر المربع التجاري","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"I7","v":"إجمالي مصنعيات التنفيذ والتركيب فقط","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":1329910.5,"f":"='المقايسة التفصيلية للمحل'!J47","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C8","v":752300,"f":"=SUM(G14:G17)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E8","v":577610.5,"f":"=G13+G18+G19","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G8","v":9499.360714,"f":"=IF(B5>0, A8/B5, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0\" / م²\"","cs":2},{"skip":true},{"c":"I8","v":279395.5,"f":"='المقايسة التفصيلية للمحل'!I47","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"شامل التأسيس والكهروميكانيكا والواجهة والديكور","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C9","v":"السباكة + الكهرباء + التكييف والهود + الإطفاء","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"المباني والعزل + الأرضيات والأسقف + الواجهة والكاونتر","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G9","v":"التكلفة الفعلية لكل متر مربع من المساحة الكلية","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I9","v":"أجور المصنعيات والتركيبات لكافة الأقسام السبعة","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":14.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"ثانياً: ملخص التكاليف والكميات حسب أقسام التشطيب والتجهيز التجاري السبعة","bg":"#334155","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":12,"h":52.0,"cells":[{"c":"A12","v":"كود القسم","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"قسم التشطيب والتجهيز التجاري (Fit-out Package)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E12","v":"تكلفة التوريد والخامات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"تكلفة المصنعية والتركيب","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"الإجمالي الكلي للقسم","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H12","v":"النسبة من الميزانية %","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I12","v":"اشتراطات التراخيص وسلامة الغذاء والدفاع المدني","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"CF-01","b":true,"al":"center"},{"c":"B13","v":"أعمال القواطع والمباني والعزل المائي والحراري والمحارة","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E13","v":68110,"f":"='المقايسة التفصيلية للمحل'!H10","al":"center","nf":"#,##0"},{"c":"F13","v":36767.5,"f":"='المقايسة التفصيلية للمحل'!I10","al":"center","nf":"#,##0"},{"c":"G13","v":104877.5,"f":"='المقايسة التفصيلية للمحل'!J10","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":0,"f":"=IF($G$20>0, G13/$G$20, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I13","v":"عزل أرضية المطبخ ومنطقة البار بالكامل ورفعه 30 سم على الحوائط واختباره بالغمر","cs":2},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"CF-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"أعمال السباكة التجارية ومصيدة الشحوم وصرف الجريل الأرضي","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E14","v":63180,"f":"='المقايسة التفصيلية للمحل'!H16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":17020,"f":"='المقايسة التفصيلية للمحل'!I16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G14","v":80200,"f":"='المقايسة التفصيلية للمحل'!J16","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":0,"f":"=IF($G$20>0, G14/$G$20, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I14","v":"تركيب مصيدة شحوم ستانلس 304 على خط صرف الأحواض ومجرى صرف جريل ستانلس بالمطبخ","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"CF-03","b":true,"al":"center"},{"c":"B15","v":"أعمال الكهرباء (3 فاز) والإنارة التراك لايت والصوتيات والكاميرات","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E15","v":151920,"f":"='المقايسة التفصيلية للمحل'!H22","al":"center","nf":"#,##0"},{"c":"F15","v":36660,"f":"='المقايسة التفصيلية للمحل'!I22","al":"center","nf":"#,##0"},{"c":"G15","v":188580,"f":"='المقايسة التفصيلية للمحل'!J22","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":0,"f":"=IF($G$20>0, G15/$G$20, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I15","v":"فصل لوحة القوى للمعدات (الأفران وماكينة الإسبريسو) عن لوحة الإنارة والتكييف","cs":2},{"skip":true}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"CF-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"أعمال التكييف التجاري وهود الشفط والتهوية الميكانيكية (HVAC & Hood)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E16","v":308250,"f":"='المقايسة التفصيلية للمحل'!H28","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F16","v":59470,"f":"='المقايسة التفصيلية للمحل'!I28","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G16","v":367720,"f":"='المقايسة التفصيلية للمحل'!J28","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":0,"f":"=IF($G$20>0, G16/$G$20, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I16","v":"موازنة هواء الشفط (Exhaust) مع هواء التعويض النقي (Fresh Air) لمنع سحب الدخان للصالة","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"CF-05","b":true,"al":"center"},{"c":"B17","v":"أعمال الإنذار والإطفاء الآلي والغاز والحماية المدنية (Fire & Gas)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E17","v":91650,"f":"='المقايسة التفصيلية للمحل'!H34","al":"center","nf":"#,##0"},{"c":"F17","v":24150,"f":"='المقايسة التفصيلية للمحل'!I34","al":"center","nf":"#,##0"},{"c":"G17","v":115800,"f":"='المقايسة التفصيلية للمحل'!J34","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":0,"f":"=IF($G$20>0, G17/$G$20, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I17","v":"تركيب نظام إطفاء رطب للهود (Ansul System) وحساس تسرب غاز بصمام غلق أوتوماتيكي","cs":2},{"skip":true}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"CF-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"أعمال الأرضيات التجارية والأسقف المعلقة والتكسيات والدهانات","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E18","v":181020,"f":"='المقايسة التفصيلية للمحل'!H40","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F18","v":59738,"f":"='المقايسة التفصيلية للمحل'!I40","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G18","v":240758,"f":"='المقايسة التفصيلية للمحل'!J40","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":0,"f":"=IF($G$20>0, G18/$G$20, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I18","v":"تركيب سيراميك مضاد للأحماض والانزلاق بالمطبخ بوزرة مشطوفة مع الحائط (Coving) لسهولة الغسيل","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"CF-07","b":true,"al":"center"},{"c":"B19","v":"أعمال الواجهة الزجاجية السيكوريت واليفط والبار والكاونتر والديكور","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E19","v":186385,"f":"='المقايسة التفصيلية للمحل'!H46","al":"center","nf":"#,##0"},{"c":"F19","v":45590,"f":"='المقايسة التفصيلية للمحل'!I46","al":"center","nf":"#,##0"},{"c":"G19","v":231975,"f":"='المقايسة التفصيلية للمحل'!J46","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":0,"f":"=IF($G$20>0, G19/$G$20, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I19","v":"استخدام زجاج سيكوريت 12 مم للواجهة ورخام كوارتز أو جرانيت غير مسامي لسطح الكاونتر","cs":2},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"إجمالي تكلفة تشطيب وتجهيز الوحدة التجارية / المطعم / الكافيه","bg":"#FEF3C7","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E20","v":1050515,"f":"=SUM(E13:E19)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"F20","v":279395.5,"f":"=SUM(F13:F19)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":1329910.5,"f":"=SUM(G13:G19)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":0,"f":"=SUM(H13:H19)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"},{"c":"I20","v":"شامل التأسيس الكهروميكانيكي والواجهة والديكور (بدون معدات الطبخ المتحركة)","bg":"#FEF3C7","b":true,"al":"center","cs":2},{"skip":true}]},{"r":21,"h":14.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""},{"c":"I21","v":""},{"c":"J21","v":""}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"إعداد مهندس المكتب الفني / Fit-out","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D22","v":"مراجعة استشاري التصميم الداخلي وإدارة المول","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H22","v":"موافقة المستثمر / مالك العلامة التجارية","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"الاسم: ...........................................\nالتوقيع: ........................................","cs":3},{"skip":true},{"skip":true},{"c":"D23","v":"الاسم: ...........................................\nالتوقيع: ........................................","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H23","v":"الاسم: ...........................................\nالتوقيع: ........................................","cs":3},{"skip":true},{"skip":true}]}]},{"name":"المقايسة التفصيلية للمحل","maxRow":47,"maxCol":10,"colWidths":[14.0,62.0,14.0,14.0,16.0,16.0,16.0,18.0,18.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الكميات والمقايسة التفصيلية لتشطيب وتجهيز المحل التجاري والمطعم والكافيه (28 بنداً)","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":"تحسب الكميات تلقائياً بناءً على مساحة الصالة ومساحة المطبخ وعرض الواجهة في التبويب الأول، مع فصل الخامات عن المصنعيات","bg":"#881337","fg":"#E2E8F0","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":14.0,"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":42.0,"cells":[{"c":"A4","v":"كود البند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الأعمال والمواصفات الفنية لتشطيب المحلات والمطاعم والكافيهات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معامل الحصر","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية التلقائية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر وحدة التوريد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر وحدة المصنعية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي تكلفة التوريد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي تكلفة المصنعية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الإجمالي الكلي للبند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"القسم الأول: أعمال القواطع والمباني والعزل المائي والحراري والمحارة (Civil & Waterproofing)","bg":"#881337","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":6,"h":52.0,"cells":[{"c":"A6","v":"01-01","b":true,"al":"center"},{"c":"B6","v":"بناء قواطع فصل المطبخ والمخزن والحمامات (طوب أسمنتي مصمت أو قواطع جبس بورد مقاومة للرطوبة والحريق)"},{"c":"C6","v":"م2 قواطع","b":true,"al":"center"},{"c":"D6","v":0.55,"in":true,"al":"center","nf":"0.00"},{"c":"E6","v":77,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$B$5*D6, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F6","v":260,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":95,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":20020,"f":"=E6*F6","al":"center","nf":"#,##0"},{"c":"I6","v":7315,"f":"=E6*G6","al":"center","nf":"#,##0"},{"c":"J6","v":27335,"f":"=H6+I6","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"01-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"عزل أرضية المطبخ ومنطقة البار والحمامات بممبرين بيتوميني 4 مم + وجهين عزل أسمنتي مرن Sika-107","bg":"#F8FAFC"},{"c":"C7","v":"م2 عزل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":1.25,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E7","v":52.5,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$F$5*D7, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F7","v":240,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":85,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":12600,"f":"=E7*F7","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I7","v":4462.5,"f":"=E7*G7","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J7","v":17062.5,"f":"=H7+I7","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"01-03","b":true,"al":"center"},{"c":"B8","v":"أعمال الطرطشة والبؤج وبياض المحارة لحوائط المطبخ والصالة مع تربيعة الزوايا لتركيب الاستيل والسيراميك"},{"c":"C8","v":"م2 محارة","b":true,"al":"center"},{"c":"D8","v":2.1,"in":true,"al":"center","nf":"0.00"},{"c":"E8","v":294,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$B$5*D8, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F8","v":95,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":75,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":27930,"f":"=E8*F8","al":"center","nf":"#,##0"},{"c":"I8","v":22050,"f":"=E8*G8","al":"center","nf":"#,##0"},{"c":"J8","v":49980,"f":"=H8+I8","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"01-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"صب خرسانة ميول خفيفة لأرضية المطبخ نحو مجاري الجريل الأرضي وتدعيم مواضع المعدات الثقيلة","bg":"#F8FAFC"},{"c":"C9","v":"م2 أرضية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E9","v":42,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$F$5*D9, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F9","v":180,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":70,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":7560,"f":"=E9*F9","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I9","v":2940,"f":"=E9*G9","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J9","v":10500,"f":"=H9+I9","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"إجمالي القسم الأول","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H10","v":68110,"f":"=SUM(H6:H9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":36767.5,"f":"=SUM(I6:I9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":104877.5,"f":"=SUM(J6:J9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"القسم الثاني: أعمال السباكة التجارية ومصيدة الشحوم وصرف الجريل الأرضي (Commercial Plumbing)","bg":"#881337","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":12,"h":52.0,"cells":[{"c":"A12","v":"02-01","b":true,"al":"center"},{"c":"B12","v":"تأسيس شبكة تغذية المياه الباردة والساخنة (PPR) وشبكة الصرف الأرضي للمطبخ والبار وماكينة القهوة"},{"c":"C12","v":"مقطوعية","b":true,"al":"center"},{"c":"D12","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E12","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F12","v":22000,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":9500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":22000,"f":"=E12*F12","al":"center","nf":"#,##0"},{"c":"I12","v":9500,"f":"=E12*G12","al":"center","nf":"#,##0"},{"c":"J12","v":31500,"f":"=H12+I12","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"02-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"توريد وتركيب مصيدة شحوم وزيوت مركزية من الستانلس ستيل 304 (Grease Trap) أسفل الأحواض أو أرضية","bg":"#F8FAFC"},{"c":"C13","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E13","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F13","v":14500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":2500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":14500,"f":"=E13*F13","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I13","v":2500,"f":"=E13*G13","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J13","v":17000,"f":"=H13+I13","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"02-03","b":true,"al":"center"},{"c":"B14","v":"توريد وتركيب مجاري صرف أرضية ستانلس ستيل بشبك مانع للانزلاق (Stainless Floor Trench Grilles) بالمطبخ"},{"c":"C14","v":"م.ط جريل","b":true,"al":"center"},{"c":"D14","v":0.22,"in":true,"al":"center","nf":"0.00"},{"c":"E14","v":9.2,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$F$5*D14, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F14","v":1650,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":350,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":15180.0,"f":"=E14*F14","al":"center","nf":"#,##0"},{"c":"I14","v":3220.0,"f":"=E14*G14","al":"center","nf":"#,##0"},{"c":"J14","v":18400,"f":"=H14+I14","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"02-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"توريد وتركيب محطة فلترة وتحلية مياه تجارية (RO Filter System) مخصصة لماكينة الإسبريسو وصانع الثلج","bg":"#F8FAFC"},{"c":"C15","v":"مجموعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E15","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F15","v":11500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":1800,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":11500,"f":"=E15*F15","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I15","v":1800,"f":"=E15*G15","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J15","v":13300,"f":"=H15+I15","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"إجمالي القسم الثاني","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H16","v":63180,"f":"=SUM(H12:H15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":17020,"f":"=SUM(I12:I15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":80200,"f":"=SUM(J12:J15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"القسم الثالث: أعمال الكهرباء التجارية (3 فاز) والإنارة والصوتيات والكاميرات (Electrical & Low Current)","bg":"#881337","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":18,"h":52.0,"cells":[{"c":"A18","v":"03-01","b":true,"al":"center"},{"c":"B18","v":"توريد وتركيب لوحة توزيع رئيسية 3 فاز (MCCB Panel) بكابلات نحاس السويدي لقوى الأفران والبار والتكييف"},{"c":"C18","v":"لوحة وخطوط","b":true,"al":"center"},{"c":"D18","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E18","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F18","v":38000,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":12000,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":38000,"f":"=E18*F18","al":"center","nf":"#,##0"},{"c":"I18","v":12000,"f":"=E18*G18","al":"center","nf":"#,##0"},{"c":"J18","v":50000,"f":"=H18+I18","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"03-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"تأسيس وتوريد وحدات الإضاءة الديكورية للصالة (Track Lights, Pendant Lights, LED Profiles & Spotlights)","bg":"#F8FAFC"},{"c":"C19","v":"نقطة إنارة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D19","v":0.85,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E19","v":119,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$B$5*D19, 0)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F19","v":680,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":140,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":80920,"f":"=E19*F19","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I19","v":16660,"f":"=E19*G19","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J19","v":97580,"f":"=H19+I19","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"03-03","b":true,"al":"center"},{"c":"B20","v":"تأسيس وتوريد نظام الكاميرات المراقبة (CCTV 8 Cameras) ونقاط الشبكة للكاشير ونظام نقاط البيع (POS)"},{"c":"C20","v":"مجموعة","b":true,"al":"center"},{"c":"D20","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E20","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F20","v":18500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":4500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":18500,"f":"=E20*F20","al":"center","nf":"#,##0"},{"c":"I20","v":4500,"f":"=E20*G20","al":"center","nf":"#,##0"},{"c":"J20","v":23000,"f":"=H20+I20","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"03-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"تأسيس وتوريد نظام الصوتيات التجاري بالسقف (Ceiling Speakers & Amplifier) ومقويات الـ Wi-Fi","bg":"#F8FAFC"},{"c":"C21","v":"مجموعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D21","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E21","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F21","v":14500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":3500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":14500,"f":"=E21*F21","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I21","v":3500,"f":"=E21*G21","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J21","v":18000,"f":"=H21+I21","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":"إجمالي القسم الثالث","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H22","v":151920,"f":"=SUM(H18:H21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I22","v":36660,"f":"=SUM(I18:I21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J22","v":188580,"f":"=SUM(J18:J21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":"القسم الرابع: أعمال التكييف التجاري وهود الشفط والتهوية الميكانيكية (HVAC, Exhaust Hood & Fresh Air)","bg":"#881337","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":24,"h":52.0,"cells":[{"c":"A24","v":"04-01","b":true,"al":"center"},{"c":"B24","v":"توريد وتركيب وحدات تكييف كونسيلد أو كاسيت سقفي إنفرتر لصالة العملاء شاملة الصاج المعزول والجريلات"},{"c":"C24","v":"طن تبريد","b":true,"al":"center"},{"c":"D24","v":0.085,"in":true,"al":"center","nf":"0.00"},{"c":"E24","v":8.3,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$D$5*D24, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F24","v":26500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":4500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":219950.0,"f":"=E24*F24","al":"center","nf":"#,##0"},{"c":"I24","v":37350,"f":"=E24*G24","al":"center","nf":"#,##0"},{"c":"J24","v":257300,"f":"=H24+I24","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"04-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B25","v":"تصنيع وتركيب هود شفط مطبخ تجاري ستانلس ستيل 304 بفلاتر البافل (Baffle Filters) وحوض تجميع الزيوت","bg":"#F8FAFC"},{"c":"C25","v":"م.ط هود","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D25","v":0.08,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E25","v":3.4,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$F$5*D25, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F25","v":9500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G25","v":1800,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H25","v":32300,"f":"=E25*F25","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I25","v":6120,"f":"=E25*G25","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J25","v":38420,"f":"=H25+I25","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"04-03","b":true,"al":"center"},{"c":"B26","v":"توريد وتركيب دكت صاج مجلفن سمك 1.2 مم ملحوم ومروحة شفط طاردة مركزية (Ecology / Centrifugal Fan)"},{"c":"C26","v":"مقطوعية","b":true,"al":"center"},{"c":"D26","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E26","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F26","v":34000,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G26","v":9500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H26","v":34000,"f":"=E26*F26","al":"center","nf":"#,##0"},{"c":"I26","v":9500,"f":"=E26*G26","al":"center","nf":"#,##0"},{"c":"J26","v":43500,"f":"=H26+I26","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"04-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B27","v":"توريد وتركيب منظومة دفع الهواء النقي المعالج للمطبخ والصالة (Make-Up Fresh Air Fan & Ducting)","bg":"#F8FAFC"},{"c":"C27","v":"مقطوعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D27","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E27","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F27","v":22000,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G27","v":6500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H27","v":22000,"f":"=E27*F27","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I27","v":6500,"f":"=E27*G27","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J27","v":28500,"f":"=H27+I27","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":28,"h":40.0,"cells":[{"c":"A28","v":"إجمالي القسم الرابع","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H28","v":308250,"f":"=SUM(H24:H27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I28","v":59470,"f":"=SUM(I24:I27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J28","v":367720,"f":"=SUM(J24:J27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":29,"h":38.0,"cells":[{"c":"A29","v":"القسم الخامس: أعمال الإنذار والإطفاء الآلي وشبكة الغاز والحماية المدنية (Fire Fighting & Gas Safety)","bg":"#881337","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":30,"h":52.0,"cells":[{"c":"A30","v":"05-01","b":true,"al":"center"},{"c":"B30","v":"توريد وتركيب شبكة إطفاء آلي بالرشاشات المائية بالسقف (Fire Sprinklers) وصندوق حريق وطفايات CO2 وبودرة"},{"c":"C30","v":"نقطة إطفاء","b":true,"al":"center"},{"c":"D30","v":0.12,"in":true,"al":"center","nf":"0.00"},{"c":"E30","v":17,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$B$5*D30, 0)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F30","v":1450,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G30","v":450,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H30","v":24650,"f":"=E30*F30","al":"center","nf":"#,##0"},{"c":"I30","v":7650,"f":"=E30*G30","al":"center","nf":"#,##0"},{"c":"J30","v":32300,"f":"=H30+I30","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"05-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B31","v":"توريد وتركيب نظام الإطفاء الكيميائي الرطب التلقائي المخصص لهود المطبخ (Kitchen Hood Ansul System)","bg":"#F8FAFC"},{"c":"C31","v":"نظام متكامل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D31","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E31","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F31","v":32000,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G31","v":6500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H31","v":32000,"f":"=E31*F31","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I31","v":6500,"f":"=E31*G31","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J31","v":38500,"f":"=H31+I31","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":"05-03","b":true,"al":"center"},{"c":"B32","v":"توريد وتركيب لوحة إنذار حريق معنونة أو تقليدية مع كواشف دخان وحرارة وسرينة وفلاشر ومخرج طوارئ"},{"c":"C32","v":"مجموعة","b":true,"al":"center"},{"c":"D32","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E32","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F32","v":16500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G32","v":4500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H32","v":16500,"f":"=E32*F32","al":"center","nf":"#,##0"},{"c":"I32","v":4500,"f":"=E32*G32","al":"center","nf":"#,##0"},{"c":"J32","v":21000,"f":"=H32+I32","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":"05-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B33","v":"تمديد شبكة غاز طبيعي/مركزي للمطبخ بأنابيب سيملس مع كاشف تسرب غاز وصمام غلق أوتوماتيكي (Solenoid)","bg":"#F8FAFC"},{"c":"C33","v":"مقطوعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D33","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E33","v":1,"in":true,"bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F33","v":18500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G33","v":5500,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H33","v":18500,"f":"=E33*F33","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I33","v":5500,"f":"=E33*G33","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J33","v":24000,"f":"=H33+I33","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":34,"h":40.0,"cells":[{"c":"A34","v":"إجمالي القسم الخامس","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H34","v":91650,"f":"=SUM(H30:H33)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I34","v":24150,"f":"=SUM(I30:I33)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J34","v":115800,"f":"=SUM(J30:J33)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":35,"h":38.0,"cells":[{"c":"A35","v":"القسم السادس: أعمال الأرضيات التجارية والأسقف المعلقة والتكسيات والدهانات (Flooring, Ceilings & Walls)","bg":"#881337","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":36,"h":52.0,"cells":[{"c":"A36","v":"06-01","b":true,"al":"center"},{"c":"B36","v":"توريد وتركيب بورسلين تجاري ثقيل التحمل (Heavy-Duty Full Body R10) أو أرضية ميكروسمنت لصالة العملاء"},{"c":"C36","v":"م2 أرضية","b":true,"al":"center"},{"c":"D36","v":1.1,"in":true,"al":"center","nf":"0.00"},{"c":"E36","v":107.8,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$D$5*D36, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F36","v":580,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G36","v":160,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H36","v":62524,"f":"=E36*F36","al":"center","nf":"#,##0"},{"c":"I36","v":17248,"f":"=E36*G36","al":"center","nf":"#,##0"},{"c":"J36","v":79772,"f":"=H36+I36","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":37,"h":52.0,"cells":[{"c":"A37","v":"06-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B37","v":"توريد وتركيب سيراميك أرضيات وحوائط المطبخ مضاد للأحماض والانزلاق (Anti-Acid R11) مع وزرة مشطوفة Coving","bg":"#F8FAFC"},{"c":"C37","v":"م2 سيراميك","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D37","v":2.4,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E37","v":100.8,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$F$5*D37, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F37","v":360,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G37","v":120,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H37","v":36288,"f":"=E37*F37","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I37","v":12096,"f":"=E37*G37","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J37","v":48384,"f":"=H37+I37","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":38,"h":52.0,"cells":[{"c":"A38","v":"06-03","b":true,"al":"center"},{"c":"B38","v":"تنفيذ أسقف جبس بورد معلقة ديكورية بالصالة وبلاطات أرمسترونج قابلة للغسيل (60×60) بالمطبخ والحمام"},{"c":"C38","v":"م2 سقف","b":true,"al":"center"},{"c":"D38","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E38","v":140,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$B$5*D38, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F38","v":310,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G38","v":110,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H38","v":43400,"f":"=E38*F38","al":"center","nf":"#,##0"},{"c":"I38","v":15400,"f":"=E38*G38","al":"center","nf":"#,##0"},{"c":"J38","v":58800,"f":"=H38+I38","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":39,"h":52.0,"cells":[{"c":"A39","v":"06-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B39","v":"تنفيذ دهانات حوائط وسقف بوهية إيبوكسية أو أكريليك قابلة للغسيل وتكسيات بديل الخشب والحجر الديكوري بالصالة","bg":"#F8FAFC"},{"c":"C39","v":"م2 تشطيب","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D39","v":1.8,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E39","v":176.4,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$D$5*D39, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F39","v":220,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G39","v":85,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H39","v":38808,"f":"=E39*F39","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I39","v":14994,"f":"=E39*G39","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J39","v":53802,"f":"=H39+I39","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":40,"h":40.0,"cells":[{"c":"A40","v":"إجمالي القسم السادس","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H40","v":181020,"f":"=SUM(H36:H39)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I40","v":59738,"f":"=SUM(I36:I39)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J40","v":240758,"f":"=SUM(J36:J39)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":41,"h":38.0,"cells":[{"c":"A41","v":"القسم السابع: أعمال الواجهة الزجاجية السيكوريت واليفط والبار والكاونتر (Facade, Signage & Bar Counter)","bg":"#881337","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":42,"h":52.0,"cells":[{"c":"A42","v":"07-01","b":true,"al":"center"},{"c":"B42","v":"توريد وتركيب واجهة زجاج سيكوريت 12 مم شفافة بأبواب مفصلية على ماكينات أرضية ألماني أو قطاع ألومنيوم"},{"c":"C42","v":"م2 واجهة","b":true,"al":"center"},{"c":"D42","v":4.2,"in":true,"al":"center","nf":"0.00"},{"c":"E42","v":39.9,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$H$5*D42, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F42","v":1950,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G42","v":450,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H42","v":77805,"f":"=E42*F42","al":"center","nf":"#,##0"},{"c":"I42","v":17955,"f":"=E42*G42","al":"center","nf":"#,##0"},{"c":"J42","v":95760,"f":"=H42+I42","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":43,"h":52.0,"cells":[{"c":"A43","v":"07-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B43","v":"تصنيع وتركيب يفطة الواجهة الخارجية بحروف بارزة مضيئة (3D Acrylic & Stainless Channel Letters) والكلادينج","bg":"#F8FAFC"},{"c":"C43","v":"م.ط يفطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D43","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E43","v":9.5,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$H$5*D43, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F43","v":4200,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G43","v":950,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H43","v":39900,"f":"=E43*F43","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I43","v":9025,"f":"=E43*G43","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J43","v":48925,"f":"=H43+I43","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":44,"h":52.0,"cells":[{"c":"A44","v":"07-03","b":true,"al":"center"},{"c":"B44","v":"بناء وتشطيب كاونتر البار والكاشير (Bar & Cashier Counter) برخام كوارتز وتجليد خشبي وإضاءة مخفية"},{"c":"C44","v":"م.ط كاونتر","b":true,"al":"center"},{"c":"D44","v":0.05,"in":true,"al":"center","nf":"0.00"},{"c":"E44","v":7,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$B$5*D44, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F44","v":5800,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G44","v":1600,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H44","v":40600,"f":"=E44*F44","al":"center","nf":"#,##0"},{"c":"I44","v":11200,"f":"=E44*G44","al":"center","nf":"#,##0"},{"c":"J44","v":51800,"f":"=H44+I44","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":45,"h":52.0,"cells":[{"c":"A45","v":"07-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B45","v":"تصنيع وتوريد جلسات البانكيت الثابتة المنجدة (Built-in Banquette Seating) وأبواب الخدمة والمروحة الهوائية","bg":"#F8FAFC"},{"c":"C45","v":"م.ط بانكيت","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D45","v":0.08,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E45","v":7.8,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$D$5*D45, 1)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F45","v":3600,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"G45","v":950,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"#,##0"},{"c":"H45","v":28080,"f":"=E45*F45","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I45","v":7410,"f":"=E45*G45","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J45","v":35490,"f":"=H45+I45","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":46,"h":40.0,"cells":[{"c":"A46","v":"إجمالي القسم السابع","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H46","v":186385,"f":"=SUM(H42:H45)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I46","v":45590,"f":"=SUM(I42:I45)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J46","v":231975,"f":"=SUM(J42:J45)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":47,"h":46.0,"cells":[{"c":"A47","v":"الإجمالي العام لمقايسة تشطيب وتجهيز الوحدة التجارية / المطعم / الكافيه","bg":"#FEF3C7","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H47","v":1050515,"f":"=H10+H16+H22+H28+H34+H40+H46","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I47","v":279395.5,"f":"=I10+I16+I22+I28+I34+I40+I46","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"J47","v":1329910.5,"f":"=J10+J16+J22+J28+J34+J40+J46","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"حاسبة التكييف والهود والكهرباء","maxRow":12,"maxCol":8,"colWidths":[8.0,46.0,38.0,18.0,16.0,18.0,36.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة الأحمال الكهروميكانيكية للمطاعم والكافيهات والمحلات (التكييف، هود الشفط، مصيدة الشحوم، والكهرباء)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"تحسب سعة التكييف بالطن التبريدي، ومعدل شفط الهود بالـ CFM، وحمل الكهرباء ثلاثي الأوجه (3-Phase KVA) تلقائياً","bg":"#881337","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"النظام الكهروميكانيكي / المحدد التصميمي للوحدة التجارية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المعيار الهندسي القياسي (ASHRAE / NFPA)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"وحدة القياس","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المعامل التصميمي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"القيمة المحسوبة تلقائياً","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المواصفة الفنية المطلوبة للتوريد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"ملاحظات الفحص والاعتماد من المول / الدفاع المدني","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"إجمالي حمل التكييف المطلوب لصالة العملاء (Cooling Load)","b":true},{"c":"C5","v":"بمعدل 950 إلى 1,050 BTU/hr لكل م² شاملة كثافة الزوار والإنارة"},{"c":"D5","v":"طن تبريد (TR)","b":true,"al":"center"},{"c":"E5","v":0.085,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.00"},{"c":"F5","v":8.3,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$D$5*E5, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G5","v":"تكييف كونسيلد أو كاسيت سقفي إنفرتر بمراوح هادئة"},{"c":"H5","v":"عدم توجيه هواء التكييف نحو هود المطبخ لمنع تشتيت الدخان"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"معدل تدفق هواء الشفط لهود المطبخ التجاري (Exhaust Hood Flow)","bg":"#F8FAFC","b":true},{"c":"C6","v":"بمعدل 350 إلى 400 CFM لكل قدم طولي من الهود الساخن (NFPA 96)","bg":"#F8FAFC"},{"c":"D6","v":"قدم مكعب/دقيقة (CFM)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E6","v":95,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.00"},{"c":"F6","v":3990,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$F$5*E6, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G6","v":"مروحة شفط طاردة مركزية مقاومة للحرارة مع فلتر كربوني","bg":"#F8FAFC"},{"c":"H6","v":"تجهيز دكت الشفط من صاج أسود أو مجلفن 1.2 مم ملحوم بالكامل","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"معدل تعويض الهواء النقي للمطبخ والصالة (Make-Up Fresh Air)","b":true},{"c":"C7","v":"يعادل 80% إلى 85% من كمية هواء الشفط للحفاظ على ضغط سالب خفيف"},{"c":"D7","v":"قدم مكعب/دقيقة (CFM)","b":true,"al":"center"},{"c":"E7","v":0.82,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.00"},{"c":"F7","v":3272,"f":"=ROUND(F6*E7, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G7","v":"وحدة دفع هواء نقي مفلتر (Fresh Air Fan + Sand Louver)"},{"c":"H7","v":"الحفاظ على ضغط سالب بالمطبخ لمنع خروج روائح القلي للصالة"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"القدرة الكهربائية التقديرية للوحدة (Total Connected Electrical Load)","bg":"#F8FAFC","b":true},{"c":"C8","v":"بمعدل 0.35 إلى 0.45 كيلو فولت أمبير لكل م² للمطاعم والكافيهات","bg":"#F8FAFC"},{"c":"D8","v":"كيلو فولت أمبير (kVA)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E8","v":0.42,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.00"},{"c":"F8","v":58.8,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$B$5*E8, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G8","v":"عداد ولوحة 3 فاز (380V) مع قاطع رئيسي MCCB","bg":"#F8FAFC"},{"c":"H8","v":"موازنة الأحمال بين الفازات الثلاث (R-S-T) وتخصيص خط إيرث","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"تيار القاطع الرئيسي للوحة التوزيع (Main Circuit Breaker Rating)","b":true},{"c":"C9","v":"يحسب من القدرة الكلية على جهد 380 فولت ثلاثي الأوجه بمعامل أمان 1.25"},{"c":"D9","v":"أمبير (Amps)","b":true,"al":"center"},{"c":"E9","v":1.9,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.00"},{"c":"F9","v":112,"f":"=ROUNDUP(F8*E9, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G9","v":"قاطع رئيسي حراري مغناطيسي MCCB + قواطع فرعية RCBO"},{"c":"H9","v":"تركيب قواطع حماية ضد التسريب الأرضي (30mA) لدوائر المطبخ والبار"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"سعة مصيدة الشحوم المركزية للمطبخ (Grease Trap Capacity)","bg":"#F8FAFC","b":true},{"c":"C10","v":"تحسب بناءً على عدد الأحواض ومعدل تصريف مياه الغسيل في الساعة","bg":"#F8FAFC"},{"c":"D10","v":"لتر / دقيقة (L/min)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E10","v":1.8,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.00"},{"c":"F10","v":76,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$F$5*E10, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G10","v":"مصيدة شحوم ستانلس ستيل 304 بـ 3 حجرات وسلة شوائب","bg":"#F8FAFC"},{"c":"H10","v":"تُركب في مكان يسهل الوصول إليه للتنظيف الأسبوعي الدوري","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"سعة خزان/فلتر تحلية المياه للبار وماكينة القهوة (RO Water System)","b":true},{"c":"C11","v":"تضمن خلو المياه من الأملاح والكلور لحماية غلايات الإسبريسو والثلج"},{"c":"D11","v":"جالون / يوم (GPD)","b":true,"al":"center"},{"c":"E11","v":3.5,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.00"},{"c":"F11","v":490,"f":"=ROUND('ملخص تشطيب المحل والمطعم'!$B$5*E11, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G11","v":"وحدة تناضح عكسي تجارية (400 - 600 GPD) بخزان ضغط"},{"c":"H11","v":"ضبط نسبة الأملاح الذائبة (TDS) بين 90 إلى 130 جزء بالمليون للقهوة"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"عدد رشاشات الإطفاء المائي بالسقف (Fire Sprinklers Coverage)","bg":"#F8FAFC","b":true},{"c":"C12","v":"تغطية رشاش واحد لكل 9 إلى 12 م² وفق كود الحماية المدنية NFPA 13","bg":"#F8FAFC"},{"c":"D12","v":"رشاش إطفاء","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E12","v":0.11,"in":true,"bg":"#FFF1F2","fg":"#881337","b":true,"al":"center","nf":"0.00"},{"c":"F12","v":16,"f":"=ROUNDUP('ملخص تشطيب المحل والمطعم'!$B$5*E12, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G12","v":"رشاشات Pendent 68°C للصالة و 93°C لمنطقة المطبخ","bg":"#F8FAFC"},{"c":"H12","v":"ربط شبكة الرشاشات بمحبس التحكم الخاص بالمول أو المضخة","bg":"#F8FAFC"}]}]},{"name":"مقارنة مطعم vs كافيه vs محل","maxRow":11,"maxCol":7,"colWidths":[8.0,34.0,22.0,22.0,22.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة المقارنة الهندسية والمالية لتشطيب: محل تجاري (Retail) مقابل كافيه (Cafe) مقابل مطعم (Restaurant)","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":"توضح فروق الأنظمة الكهروميكانيكية ونسب المساحات وتكلفة المتر المربع واشتراطات المولات والمحلات التجارية","bg":"#881337","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"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":38.0,"cells":[{"c":"A4","v":"أولاً: مقارنة فنية ومالية بين الأنشطة التجارية الثلاثة (محل تجاري vs. كافيه ومخبوزات vs. مطعم ساخن)","bg":"#881337","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بند المقارنة الهندسية والمالية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"محل تجاري / معرض (Retail Shop)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"كافيه وكوفي شوب (Specialty Cafe)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"مطعم بمطبخ ساخن (Full Restaurant)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"توزيع المساحة القياسي (الصالة : الخدمة)","bg":"#F1F5F9","b":true},{"c":"C6","v":"85% صالة عرض للعملاء + 15% مخزن وغرفة قياس","cs":2},{"skip":true},{"c":"E6","v":"75% صالة جلوس وكاونتر بار + 25% تحضير ومخزن","cs":2},{"skip":true},{"c":"G6","v":"65% إلى 70% صالة طعام + 30% إلى 35% مطبخ ساخن وتحضير وغسيل"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"متطلبات السباكة والصرف ومصيدة الشحوم","bg":"#F1F5F9","b":true},{"c":"C7","v":"بسيطة (حمام خدمة أو أوفيس صغير فقط بدون مصيدة شحوم)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"E7","v":"متوسطة (صرف وتغذية للبار وماكينة القهوة والثلج + مصيدة شحوم صغيرة)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"G7","v":"عالية جداً (شبكة جريلات أرضية ستانلس + مصيدة شحوم مركزية + عزل كامل)","bg":"#F8FAFC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"متطلبات التكييف والتهوية وهود الشفط","bg":"#F1F5F9","b":true},{"c":"C8","v":"تكييف كاسيت أو كونسيلد فقط بدون هود شفط","cs":2},{"skip":true},{"c":"E8","v":"تكييف للصالة + شفاط تهوية خفيف لمنطقة الخبيز والوافل","cs":2},{"skip":true},{"c":"G8","v":"تكييف للصالة + هود ستانلس بفلاتر بافل + دكت 1.2 مم + مروحة Ecology + هواء نقي"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"الأحمال الكهربائية المطلوبة (3-Phase)","bg":"#F1F5F9","b":true},{"c":"C9","v":"منخفضة إلى متوسطة (تركز على إضاءة التراك لايت والسبوتات الموجهة)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"E9","v":"مرتفعة في منطقة البار (ماكينة إسبريسو 6-9 كيلوواط + طواحين + ثلاجات عرض)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"G9","v":"مرتفعة جداً (أفران، قلايات، جريلات، غسالات أطباق، وتبريد وتجميد)","bg":"#F8FAFC"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"أنظمة الحماية المدنية والإطفاء","bg":"#F1F5F9","b":true},{"c":"C10","v":"رشاشات سقفية + كواشف دخان + طفايات يدوية","cs":2},{"skip":true},{"c":"E10","v":"رشاشات سقفية + كواشف دخان وحرارة + بطانية حريق بالبار","cs":2},{"skip":true},{"c":"G10","v":"رشاشات سقفية + نظام Ansul الكيميائي الرطب للهود + حساس وصمام غاز أوتوماتيكي"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"نسبة تكلفة الكهروميكانيكا من الميزانية","bg":"#F1F5F9","b":true},{"c":"C11","v":"تمثل نحو 22% إلى 28% من إجمالي تكلفة التشطيب","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"E11","v":"تمثل نحو 35% إلى 42% من إجمالي تكلفة التشطيب","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"G11","v":"تمثل نحو 45% إلى 55% من إجمالي تكلفة التشطيب بسبب الهود والغاز والتكييف","bg":"#F8FAFC"}]}]}]}