{"slug":"wooden-fire-rated-steel-and-wpc-doors-frames-and-ironmongery-boq-sheet","sheets":[{"name":"مقايسة_الأبواب_والخردوات_BOQ","maxRow":32,"maxCol":12,"colWidths":[11.0,13.0,60.0,24.0,11.0,13.0,16.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"مقايسة الأبواب الخشبية والحديدية المقاومة للحريق وأبواب WPC والخردوات المعمارية (Doors, Frames & Ironmongery BOQ)","bg":"#3B180C","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":36.0,"cells":[{"c":"A2","v":"حصر وتسعير الأبواب الخشبية المكسية بالقشرة (أرو/جوز/HPL)، أبواب الحمامات المقاومة للمياه (WPC)، الأبواب المقاومة للحريق (UL 10C)، والخردوات (Ironmongery)","bg":"#92400E","fg":"#FEF3C7","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":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#FFFBEB","fg":"#3B180C","b":true},{"c":"B4","v":"المجمع الفندقي والإداري والمركز الطبي - أعمال الأبواب والحلوق والخردوات","al":"center","cs":2},{"skip":true},{"c":"D4","v":"إجمالي عدد الأبواب بالمشروع (باب):","bg":"#FFFBEB","fg":"#3B180C","b":true,"cs":2},{"skip":true},{"c":"F4","v":412,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#FFFBEB","fg":"#3B180C","b":true,"cs":2},{"skip":true},{"c":"I4","v":1989090,"f":"=K28","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J4","v":"متوسط تكلفة الباب الواحد (شامل الخردوات والضريبة):","bg":"#FFFBEB","fg":"#3B180C","b":true,"cs":2},{"skip":true},{"c":"L4","v":6384.882342,"f":"=K32/F4","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":5,"h":104.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#FFFBEB","fg":"#3B180C","b":true},{"c":"B5","v":"BOQ-FIN-191 | CSI 08 11 00 / 08 14 00 / 08 71 00 / UL 10C","al":"center","cs":2},{"skip":true},{"c":"D5","v":"مواصفة الإكسسوارات والخردوات:","bg":"#FFFBEB","fg":"#3B180C","b":true,"cs":2},{"skip":true},{"c":"F5","v":"ستانلس ستيل 304/316 (EN 1906 / EN 1125)","fg":"#3B180C","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#FFFBEB","fg":"#3B180C","b":true,"cs":2},{"skip":true},{"c":"I5","v":2630571.525,"f":"=K32","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":"نسبة تكلفة التوريد إلى إجمالي التكلفة المباشرة:","bg":"#FFFBEB","fg":"#3B180C","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.871006,"f":"=I28/K28","bg":"#DCFCE7","fg":"#3B180C","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":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / المقاس","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد للباب/الطقم","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة التركيب والضبط","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي التركيب","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: الأبواب الخشبية المكسية بالقشرة الطبيعية والـ HPL والمقاومة للحريق والصوت (Architectural Flush Wooden Doors)","bg":"#FEF3C7","fg":"#3B180C","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":128.0,"cells":[{"c":"A9","v":"1.01","al":"center"},{"c":"B9","v":"08 14 16","al":"center"},{"c":"C9","v":"توريد وتركيب باب خشبي رئيسي درفة واحدة بحشوة داخلية مصمتة (Solid-Core Flush Wooden Door 110×220 cm, Leaf 50mm, STC 38 dB) مكسي قشرة جوز أمريكي أو أرو طبيعي مدهون بولي يوريثان، شاملاً الحلق الزفر، الحلق الرئيسي من الزان المبخر بكاوتش صوتي، والبرور من الوجهين"},{"c":"D9","v":"AWI Premium / 110×220cm","al":"center"},{"c":"E9","v":"عدد","al":"center"},{"c":"F9","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":3850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":184800,"f":"=F9*G9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":21600,"f":"=F9*H9","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":206400,"f":"=I9+J9","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L9","v":0,"f":"=K9/$K$28","al":"center","nf":"0.0%"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":"1.02","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"08 14 16","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"توريد وتركيب باب خشبي داخلي للغرف والمكاتب بحشوة سوليد كور أو أنبوبي (Tubular/Solid Core Door 90/100×220 cm, Leaf 45mm) مكسي قشرة أرو أو ألواح HPL عالية المقاومة للخدش والاحتكاك، شاملاً الحلق الخشبي الصلب، البرور المتداخلة، وكاوتش الإغلاق المحيطي","bg":"#F8FAFC"},{"c":"D10","v":"BS 459 / 90–100×220cm","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"F10","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":2650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":357750,"f":"=F10*G10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":51300,"f":"=F10*H10","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":409050,"f":"=I10+J10","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":"1.03","al":"center"},{"c":"B11","v":"08 14 16","al":"center"},{"c":"C11","v":"توريد وتركيب باب خشبي عازل للصوت ومقاوم للحريق لمدة 60 دقيقة (60-Min Fire & Acoustic Rated Wooden Door FD60, STC 42 dB - 100×220 cm) لقاعات الاجتماعات والغرف الفندقية، بحشوة Halspan وشريط متمدد بالحرارة ودخان (Intumescent Smoke Seal)"},{"c":"D11","v":"BS 476-22 FD60 / 100×220","al":"center"},{"c":"E11","v":"عدد","al":"center"},{"c":"F11","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":4600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":193200,"f":"=F11*G11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":21840,"f":"=F11*H11","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":215040,"f":"=I11+J11","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":0,"f":"=K11/$K$28","al":"center","nf":"0.0%"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: أبواب WPC المقاومة للمياه والرطوبة بنسبة 100% للحمامات والمطابخ (Waterproof WPC Doors & Frames)","bg":"#FEF3C7","fg":"#3B180C","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":104.0,"cells":[{"c":"A13","v":"2.01","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"08 16 00","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"توريد وتركيب باب (WPC - Wood Plastic Composite) مقاوم للمياه والرطوبة والبكتيريا بنسبة 100% للحمامات والمطابخ (مقاس 80×220 سم، سمك الدرفة 45 مم، كثافة ≥ 750 كجم/م³) شاملاً حلق WPC كامل لعرض الحائط، البرور الكلبس، وجريلة التهوية السفلية","bg":"#F8FAFC"},{"c":"D13","v":"ASTM D7031 / WPC 80×220","bg":"#F8FAFC","al":"center"},{"c":"E13","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"F13","v":96,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":1950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":187200,"f":"=F13*G13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":30720,"f":"=F13*H13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":217920,"f":"=I13+J13","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":0,"f":"=K13/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"2.02","al":"center"},{"c":"B14","v":"08 16 00","al":"center"},{"c":"C14","v":"توريد وتركيب باب (WPC) للمغاسل والعيادات والغرف الخدمية الرطبة مزود بنافذة رؤية زجاجية مثلجة سيكوريت (WPC Door 90×220 cm with Frosted Tempered Glass Vision Panel 20×60cm) شاملاً الحلق والبرور وكاوتش الإغلاق"},{"c":"D14","v":"WPC Vision / 90×220cm","al":"center"},{"c":"E14","v":"عدد","al":"center"},{"c":"F14","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":2250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":63000,"f":"=F14*G14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":9800,"f":"=F14*H14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":72800,"f":"=I14+J14","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":0,"f":"=K14/$K$28","al":"center","nf":"0.0%"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ثالثاً: الأبواب الفولاذية المجلفنة المقاومة للحريق وأبواب غرف الخدمات (UL-Listed Fire-Rated Steel Doors & Louvered Doors)","bg":"#FEF3C7","fg":"#3B180C","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":128.0,"cells":[{"c":"A16","v":"3.01","bg":"#F8FAFC","al":"center"},{"c":"B16","v":"08 11 13","bg":"#F8FAFC","al":"center"},{"c":"C16","v":"توريد وتركيب باب فولاذي مجلفن مقاوم للحريق لمدة 120 دقيقة درفة واحدة (UL 10C / NFPA 80 Listed 120-Min Fire-Rated Hollow Metal Door 100×220 cm) مصنع من صاج مجلفن (1.5mm للدرفة و2.0mm للحلق) بحشوة صوف صخري ودهان بودرة إلكتروستاتيك وملصق UL وشريط متمدد","bg":"#F8FAFC"},{"c":"D16","v":"UL 10C / 120-Min 100×220","bg":"#F8FAFC","al":"center"},{"c":"E16","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"F16","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":3400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":108800,"f":"=F16*G16","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":15360,"f":"=F16*H16","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":124160,"f":"=I16+J16","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":0,"f":"=K16/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":17,"h":104.0,"cells":[{"c":"A17","v":"3.02","al":"center"},{"c":"B17","v":"08 11 13","al":"center"},{"c":"C17","v":"توريد وتركيب باب فولاذي مجلفن مقاوم للحريق لمدة 120 دقيقة درفتين (UL Listed 120-Min Double-Leaf Fire-Rated Steel Door 180×220 cm) لمخارج الطوارئ والممرات، مزود بنظارة زجاجية مقاومة للحريق (Fire-Rated Vision Lite) وشرائط منع الدخان"},{"c":"D17","v":"UL 10C / 120-Min 180×220","al":"center"},{"c":"E17","v":"عدد","al":"center"},{"c":"F17","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":6200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":99200,"f":"=F17*G17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":12000,"f":"=F17*H17","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":111200,"f":"=I17+J17","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":0,"f":"=K17/$K$28","al":"center","nf":"0.0%"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"3.03","bg":"#F8FAFC","al":"center"},{"c":"B18","v":"08 11 13","bg":"#F8FAFC","al":"center"},{"c":"C18","v":"توريد وتركيب باب صاج مجلفن ثقيل درفتين بلوفرات تهوية وشبك مانع للحشرات والطيور لغرف المحولات والمولدات والمضخات (Heavy-Duty Louvered Steel Door 200×240 cm) مدهون إلكتروستاتيك، شاملاً الحلق والمفصلات المحملة","bg":"#F8FAFC"},{"c":"D18","v":"SDI-100 / Louvered 200×240","bg":"#F8FAFC","al":"center"},{"c":"E18","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"F18","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":5400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":64800,"f":"=F18*G18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":8160,"f":"=F18*H18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":72960,"f":"=I18+J18","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":0,"f":"=K18/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"رابعاً: مجموعات الخردوات والإكسسوارات المعمارية الاستيل (Stainless Steel 304/316 Architectural Ironmongery Sets)","bg":"#FEF3C7","fg":"#3B180C","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":20,"h":128.0,"cells":[{"c":"A20","v":"4.01","al":"center"},{"c":"B20","v":"08 71 00","al":"center"},{"c":"C20","v":"توريد وتركيب طقم خردوات متكامل للأبواب الخشبية للمكاتب والغرف (Ironmongery Set HW-01 — SS 304): يضم 4 مفصلات بلي محملة (4×3×3mm EN 1935)، كالون سلندر ومقبض (EN 12209 + Euro Cylinder)، رداد باب هيدروليكي (EN 1154)، صدادة أرضية، وحاجز صوت سفلي أوتوماتيكي (Drop Seal)"},{"c":"D20","v":"BS EN 1906 / Set HW-01","al":"center"},{"c":"E20","v":"طقم","al":"center"},{"c":"F20","v":225,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":175500,"f":"=F20*G20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":31500,"f":"=F20*H20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":207000,"f":"=I20+J20","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L20","v":0,"f":"=K20/$K$28","al":"center","nf":"0.0%"}]},{"r":21,"h":104.0,"cells":[{"c":"A21","v":"4.02","bg":"#F8FAFC","al":"center"},{"c":"B21","v":"08 71 00","bg":"#F8FAFC","al":"center"},{"c":"C21","v":"توريد وتركيب طقم خردوات متكامل لأبواب الحمامات والمناطق الرطبة (Bathroom Privacy Set HW-02 — SS 304/316): يضم 3 مفصلات ستانلس مقاوم للصدأ، كالون حمام بمؤشر مشغول/خالٍ وفتحة طوارئ خارجية، مقبض ستانلس، وصدادة حائط مطاطية","bg":"#F8FAFC"},{"c":"D21","v":"BS EN 12209 / Set HW-02","bg":"#F8FAFC","al":"center"},{"c":"E21","v":"طقم","bg":"#F8FAFC","al":"center"},{"c":"F21","v":124,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":440,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":54560,"f":"=F21*G21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":11780,"f":"=F21*H21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K21","v":66340,"f":"=I21+J21","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L21","v":0,"f":"=K21/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":22,"h":104.0,"cells":[{"c":"A22","v":"4.03","al":"center"},{"c":"B22","v":"08 71 00","al":"center"},{"c":"C22","v":"توريد وتركيب طقم خردوات طوارئ وهروب للأبواب الفولاذية الدرفة الواحدة المقاومة للحريق (UL Fire & Panic Set HW-03): يضم ذراع هروب أفقي (UL 305 / EN 1125 Panic Push Bar with Lever Trim)، 4 مفصلات حريق، ورداد هيدروليكي مقاوم للحريق (Grade 4)"},{"c":"D22","v":"UL 305 & EN 1125 / HW-03","al":"center"},{"c":"E22","v":"طقم","al":"center"},{"c":"F22","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":46400,"f":"=F22*G22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":7040,"f":"=F22*H22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":53440,"f":"=I22+J22","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L22","v":0,"f":"=K22/$K$28","al":"center","nf":"0.0%"}]},{"r":23,"h":128.0,"cells":[{"c":"A23","v":"4.04","bg":"#F8FAFC","al":"center"},{"c":"B23","v":"08 71 00","bg":"#F8FAFC","al":"center"},{"c":"C23","v":"توريد وتركيب طقم خردوات طوارئ للأبواب الفولاذية الدرفتين المقاومة للحريق (Double-Leaf Panic Set HW-04): يضم ذراع هروب أفقي + ذراع رأسي بنقطتي غلق، منسق إغلاق الدرفتين (Door Coordinator)، 2 رداد باب حريق، و8 مفصلات، وممسك كهرومغناطيسي (24V Hold-Open)","bg":"#F8FAFC"},{"c":"D23","v":"UL 305 & EN 1158 / HW-04","bg":"#F8FAFC","al":"center"},{"c":"E23","v":"طقم","bg":"#F8FAFC","al":"center"},{"c":"F23","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":2950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":47200,"f":"=F23*G23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":6080,"f":"=F23*H23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K23","v":53280,"f":"=I23+J23","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L23","v":0,"f":"=K23/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"خامساً: البوابات الزجاجية الأوتوماتيكية، الأقفال الذكية، والفوم المقاوم للحريق (Automatic Doors, Smart Locks & Fire Foam)","bg":"#FEF3C7","fg":"#3B180C","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":104.0,"cells":[{"c":"A25","v":"5.01","al":"center"},{"c":"B25","v":"08 42 29","al":"center"},{"c":"C25","v":"توريد وتركيب بوابة زجاجية منزلقة أوتوماتيكية بالرادار لمدخل المبنى (Automatic Sliding Glass Door 240×240 cm - Dorma/Geze Operator) بزجاج سيكوريت تربلكس 12 مم، حساسات حركة وأمان (Safety Photocells)، وبطارية فتح طوارئ عند انقطاع التيار"},{"c":"D25","v":"EN 16005 / Auto Sliding Door","al":"center"},{"c":"E25","v":"عدد","al":"center"},{"c":"F25","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":24500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":3500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":73500,"f":"=F25*G25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":10500,"f":"=F25*H25","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K25","v":84000,"f":"=I25+J25","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L25","v":0,"f":"=K25/$K$28","al":"center","nf":"0.0%"}]},{"r":26,"h":104.0,"cells":[{"c":"A26","v":"5.02","bg":"#F8FAFC","al":"center"},{"c":"B26","v":"08 74 00","bg":"#F8FAFC","al":"center"},{"c":"C26","v":"توريد وتركيب وبرمجة أقفال إلكترونية ذكية بالبطاقة الممغنطة أو البصمة وكوالين كهربائية مرتبطة بنظام التحكم في الدخول (RFID Smart Mortise Lock / Fail-Safe Magnetic Lock 600 lbs) للغرف الإدارية والعيادات","bg":"#F8FAFC"},{"c":"D26","v":"ANSI/BHMA A156.25 / Smart Lock","bg":"#F8FAFC","al":"center"},{"c":"E26","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"F26","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":920,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":59800,"f":"=F26*G26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":11700,"f":"=F26*H26","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K26","v":71500,"f":"=I26+J26","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":27,"h":104.0,"cells":[{"c":"A27","v":"5.03","al":"center"},{"c":"B27","v":"07 84 00","al":"center"},{"c":"C27","v":"توريد وحقن فوم بولي يوريثان مقاوم للحريق لمدة ساعتين ومعجون أكريليك مانع لانتشار الدخان واللهب (UL-Listed Fire-Rated Expanding PU Foam B1 & Intumescent Mastic) لملء الخلوص حول حلوق الأبواب المقاومة للحريق"},{"c":"D27","v":"ASTM E814 / Fire Foam & Seal","al":"center"},{"c":"E27","v":"م.ط","al":"center"},{"c":"F27","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":16800,"f":"=F27*G27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":7200,"f":"=F27*H27","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K27","v":24000,"f":"=I27+J27","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L27","v":0,"f":"=K27/$K$28","al":"center","nf":"0.0%"}]},{"r":28,"h":40.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة للأبواب والحلوق والخردوات المعمارية (Subtotal Direct Cost)","bg":"#DCFCE7","fg":"#3B180C","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":1732510,"f":"=I9+I10+I11+I13+I14+I16+I17+I18+I20+I21+I22+I23+I25+I26+I27","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J28","v":256580,"f":"=J9+J10+J11+J13+J14+J16+J17+J18+J20+J21+J22+J23+J25+J26+J27","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K28","v":1989090,"f":"=K9+K10+K11+K13+K14+K16+K17+K18+K20+K21+K22+K23+K25+K26+K27","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":40.0,"cells":[{"c":"A29","v":"احتياطي الرفع المساحي للفتحات وتجهيز جدول المفاتيح الماستر (Master Key System & Shop Drawings 3%)","bg":"#FFFBEB","fg":"#3B180C","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#FFFBEB","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J29","v":"","bg":"#FFFBEB","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K29","v":59672.7,"f":"=K28*0.03","bg":"#FFFBEB","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L29","v":"3.0%","bg":"#FFFBEB","fg":"#3B180C","b":true,"al":"center"}]},{"r":30,"h":40.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح وضمان المصنع وشهادات UL (Overhead, Warranty & Profit 12%)","bg":"#FFFBEB","fg":"#3B180C","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#FFFBEB","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J30","v":"","bg":"#FFFBEB","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K30","v":238690.8,"f":"=K28*0.12","bg":"#FFFBEB","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L30","v":"12.0%","bg":"#FFFBEB","fg":"#3B180C","b":true,"al":"center"}]},{"r":31,"h":40.0,"cells":[{"c":"A31","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#DCFCE7","fg":"#3B180C","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J31","v":"","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K31","v":2287453.5,"f":"=SUM(K28:K30)","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L31","v":"","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center"}]},{"r":32,"h":40.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة الأبواب والخردوات شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#DCFCE7","fg":"#3B180C","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J32","v":"","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K32","v":2630571.525,"f":"=K31*1.15","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L32","v":"115.0%","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center"}]}]},{"name":"جدول_نماذج_الأبواب_والخردوات","maxRow":13,"maxCol":11,"colWidths":[11.0,46.0,15.0,13.0,13.0,13.0,15.0,18.0,16.0,17.0,34.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"جدول نماذج الأبواب المعمارية وتفريد مجموعات الخردوات والإكسسوارات (Architectural Door & Ironmongery Schedule Matrix)","bg":"#3B180C","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":36.0,"cells":[{"c":"A2","v":"حساب تلقائي لإجمالي أعداد المفصلات، الكوالين والسلندرات، ردادات الأبواب الهيدروليكية، أذرع الهروب (Panic Bars)، وموانع الصوت والدخان","bg":"#92400E","fg":"#FEF3C7","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":"رمز الباب","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف نموذج الباب وموقع الاستخدام بالمبنى","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المقاس المعماري (سم)","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مقاومة الحريق / الصوت","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"كود الخردوات","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"عدد الأبواب","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المفصلات لكل باب","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي المفصلات (قطعة)","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"رداد هيدروليكي لكل باب","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي الردادات (عدد)","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"نوع الكالون / ذراع الهروب","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"D-01","al":"center"},{"c":"B5","v":"باب خشبي رئيسي قشرة جوز أمريكي (مداخل الأجنحة والمكاتب التنفيذية)"},{"c":"C5","v":"110 × 220","al":"center"},{"c":"D5","v":"STC 38 dB","al":"center"},{"c":"E5","v":"HW-01","al":"center"},{"c":"F5","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G5","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H5","v":192,"f":"=F5*G5","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"I5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J5","v":48,"f":"=F5*I5","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"K5","v":"كالون سلندر ماستر كي + حاجز صوت سفلي"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"D-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"باب خشبي داخلي مكسو قشرة أرو أو HPL (الغرف والمكاتب الإدارية)","bg":"#F8FAFC"},{"c":"C6","v":"90/100 × 220","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"STC 35 dB","bg":"#F8FAFC","al":"center"},{"c":"E6","v":"HW-01","bg":"#F8FAFC","al":"center"},{"c":"F6","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":540,"f":"=F6*G6","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"I6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":135,"f":"=F6*I6","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"K6","v":"كالون سلندر مكتبي + مقبض ستانلس 304","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"D-03","al":"center"},{"c":"B7","v":"باب خشبي مقاوم للحريق 60 دقيقة وعازل للصوت (قاعات الاجتماعات)"},{"c":"C7","v":"100 × 220","al":"center"},{"c":"D7","v":"FD60 / 42dB","al":"center"},{"c":"E7","v":"HW-01","al":"center"},{"c":"F7","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":168,"f":"=F7*G7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"I7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":42,"f":"=F7*I7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"K7","v":"كالون مقاوم للحريق + شريط متمدد ودخان"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"D-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"باب WPC مقاوم للمياه والرطوبة 100% بجريلة تهوية (الحمامات والمطابخ)","bg":"#F8FAFC"},{"c":"C8","v":"80 × 220","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"Waterproof","bg":"#F8FAFC","al":"center"},{"c":"E8","v":"HW-02","bg":"#F8FAFC","al":"center"},{"c":"F8","v":96,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":288,"f":"=F8*G8","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"I8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":0,"f":"=F8*I8","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"K8","v":"كالون حمام بمؤشر مشغول وفتحة طوارئ","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"D-05","al":"center"},{"c":"B9","v":"باب WPC بنافذة رؤية زجاجية مثلجة (المغاسل والغرف الخدمية الرطبة)"},{"c":"C9","v":"90 × 220","al":"center"},{"c":"D9","v":"Waterproof","al":"center"},{"c":"E9","v":"HW-02","al":"center"},{"c":"F9","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":84,"f":"=F9*G9","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"I9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":28,"f":"=F9*I9","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"K9","v":"كالون سلندر مقاوم للرطوبة والصدأ SS316"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"D-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"باب فولاذي مجلفن مقاوم للحريق 120 دقيقة درفة واحدة (سلالم الهروب)","bg":"#F8FAFC"},{"c":"C10","v":"100 × 220","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"UL 120-Min","bg":"#F8FAFC","al":"center"},{"c":"E10","v":"HW-03","bg":"#F8FAFC","al":"center"},{"c":"F10","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":128,"f":"=F10*G10","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":32,"f":"=F10*I10","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"K10","v":"ذراع هروب أفقي (UL Panic Push Bar)","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"D-07","al":"center"},{"c":"B11","v":"باب فولاذي مجلفن مقاوم للحريق 120 دقيقة درفتين (الممرات والطوارئ)"},{"c":"C11","v":"180 × 220","al":"center"},{"c":"D11","v":"UL 120-Min","al":"center"},{"c":"E11","v":"HW-04","al":"center"},{"c":"F11","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":128,"f":"=F11*G11","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"I11","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":32,"f":"=F11*I11","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"K11","v":"ذراع هروب أفقي + رأسي + منسق إغلاق"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"D-08","bg":"#F8FAFC","al":"center"},{"c":"B12","v":"باب صاج مجلفن درفتين بلوفرات تهوية (غرف المحولات والمولدات)","bg":"#F8FAFC"},{"c":"C12","v":"200 × 240","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"Heavy-Duty","bg":"#F8FAFC","al":"center"},{"c":"E12","v":"HW-04","bg":"#F8FAFC","al":"center"},{"c":"F12","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":96,"f":"=F12*G12","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"I12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":24,"f":"=F12*I12","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"K12","v":"كالون صناعي ثقيل + تآبيس علوية وسفلية","bg":"#F8FAFC"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"إجمالي أعداد الأبواب والمفصلات وردادات الإغلاق الهيدروليكية بالمشروع (Total Schedule Quantities)","bg":"#DCFCE7","fg":"#3B180C","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":409,"f":"=SUM(F5:F12)","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":"-","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center"},{"c":"H13","v":1624,"f":"=SUM(H5:H12)","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"I13","v":"-","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center"},{"c":"J13","v":341,"f":"=SUM(J5:J12)","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0"},{"c":"K13","v":"شامل 5% قطع غيار ومفاتيح ماستر احتياطية","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center"}]}]},{"name":"كارت_تحليل_فئة_باب_مقاوم_حريق","maxRow":12,"maxCol":7,"colWidths":[10.0,18.0,58.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":42.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 عدد باب فولاذي مقاوم للحريق 120 دقيقة (100×220 سم) شامل طقم الخردوات","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"تفصيل عناصر التكلفة المباشرة للباب الواحد: الدرفة والحلق الصاج المجلفن (UL Listed)، ذراع الهروب (Panic Bar)، الرداد والمفصلات، الفوم، والتركيب","bg":"#92400E","fg":"#FEF3C7","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":52.0,"cells":[{"c":"A4","v":"م","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للباب الفولاذي المقاوم للحريق (120 دقيقة)","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 باب","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للباب الواحد","bg":"#3B180C","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"FD-01","al":"center"},{"c":"B5","v":"درفة وحلق فولاذي","al":"center"},{"c":"C5","v":"درفة باب صاج مجلفن (1.5mm) بحشوة صوف صخري + حلق صاج مجلفن (2.0mm) مدهون بودرة إلكتروستاتيك بملصق (UL 120-Min)"},{"c":"D5","v":"عدد","al":"center"},{"c":"E5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F5","v":3150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":3150,"f":"=E5*F5","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"FD-02","bg":"#F8FAFC","al":"center"},{"c":"B6","v":"شرائط حريق ودخان","bg":"#F8FAFC","al":"center"},{"c":"C6","v":"شريط متمدد بالحرارة (Intumescent Strip 20×4mm) + كاوتش مانع للدخان البارد على محيط الحلق (5.40 م.ط)","bg":"#F8FAFC"},{"c":"D6","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E6","v":5.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F6","v":46.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":250.02,"f":"=E6*F6","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"FD-03","al":"center"},{"c":"B7","v":"طقم ذراع هروب","al":"center"},{"c":"C7","v":"ذراع هروب أفقي بالضغط مقاوم للحريق (UL 305 / EN 1125 Panic Exit Push Bar) مع مقبض وكالون خارجي بمفتاح"},{"c":"D7","v":"طقم","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F7","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":950,"f":"=E7*F7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"FD-04","bg":"#F8FAFC","al":"center"},{"c":"B8","v":"مفصلات ورداد حريق","bg":"#F8FAFC","al":"center"},{"c":"C8","v":"4 مفصلات ستانلس ستيل محملة بالبلي (4.5×4.5 بوصة) + رداد باب هيدروليكي علوي مقاوم للحريق (EN 1154 Grade 4)","bg":"#F8FAFC"},{"c":"D8","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F8","v":500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":500,"f":"=E8*F8","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"FD-05","al":"center"},{"c":"B9","v":"مواد تثبيت وفوم","al":"center"},{"c":"C9","v":"مسامير إكسبانشن فولاذية (M10) + فوم بولي يوريثان مقاوم للحريق (B1 Fire Foam) + معجون أكريليك مانع للدخان"},{"c":"D9","v":"مقطوعية/باب","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F9","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":150,"f":"=E9*F9","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"FD-06","bg":"#F8FAFC","al":"center"},{"c":"B10","v":"مصنعية تركيب وضبط","bg":"#F8FAFC","al":"center"},{"c":"C10","v":"مصنعية تركيب ووزن الحلق بالليزر، تعليق الدرفة، تركيب الخردوات والبانيك بار، ومعايرة سرعة الإغلاق الذاتي","bg":"#F8FAFC"},{"c":"D10","v":"باب","bg":"#F8FAFC","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F10","v":550,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":550,"f":"=E10*F10","bg":"#F8FAFC","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة للباب المقاوم للحريق شاملاً طقم الخردوات والتركيب (Total Direct Cost per Door)","bg":"#DCFCE7","fg":"#3B180C","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":5550.02,"f":"=SUM(G5:G10)","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"سعر البيع المتكامل للباب شاملاً الخردوات والمصاريف الإدارية والربح 15% (Unit Selling Price)","bg":"#DCFCE7","fg":"#3B180C","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":6382.523,"f":"=G11*1.15","bg":"#DCFCE7","fg":"#3B180C","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]}]}