{"slug":"apartment-villa-electrical-finishing-materials-boq-sheet","sheets":[{"name":"إعدادات الوحدة وأسعار الخامات","maxRow":34,"maxCol":6,"colWidths":[16.0,62.0,16.0,20.0,44.0,42.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"⚡ شيت إعدادات الوحدة السكنية وفئات أسعار خامات ومصنعيات الكهرباء (SBC 401 / ECP)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"قم بتعديل الخلايا الصفراء (بالخط الأزرق) لتحديث مساحات الوحدة وأسعار لفات الأسلاك والخراطيم واللوحات والمصنعيات في جميع أوراق العمل تلقائياً","bg":"#1E293B","fg":"#FEF08A","b":true,"al":"center","cs":6},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"أولاً: البيانات الهندسية للوحدة السكنية ومعاملات التسعير الأساسية","bg":"#115E59","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"كود المعامل","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المعامل الهندسي / مواصفة الوحدة السكنية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"القيمة المدخلة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"المرجع الهندسي / طريقة الاحتساب في الشيت","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"ملاحظات التنفيذ","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"PRM-01","al":"center"},{"c":"B6","v":"إجمالي المساحة الهندسية للوحدة السكنية (شقة / دور فيلا)"},{"c":"C6","v":"م²","al":"center"},{"c":"D6","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":"تستخدم لحساب مؤشر تكلفة المتر المربع وأطوال مسارات التغذية"},{"c":"F6","v":"قابلة للتعديل من 70م² إلى 600م²"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"PRM-02","bg":"#F8FAFC","al":"center"},{"c":"B7","v":"صافي المساحة الفرشية الداخلية (بعد خصم المنور والحوائط)","bg":"#F8FAFC"},{"c":"C7","v":"م²","bg":"#F8FAFC","al":"center"},{"c":"D7","v":128,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":"تستخدم في تقدير أطوال الخراطيم الأرضية والسقفية","bg":"#F8FAFC"},{"c":"F7","v":"تعادل تقريباً 85% من المساحة الإجمالية","bg":"#F8FAFC"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"PRM-03","al":"center"},{"c":"B8","v":"الارتفاع الصافي للدور (من البلاط إلى السقف الخرساني)"},{"c":"C8","v":"متر","al":"center"},{"c":"D8","v":2.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"E8","v":"يحدد أطوال النزلات الرأسية للخراطيم والأسلاك بالحوائط"},{"c":"F8","v":"الارتفاع القياسي 2.80م - 3.20م"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"PRM-04","bg":"#F8FAFC","al":"center"},{"c":"B9","v":"عدد خطوط التغذية (نظام العداد: 1 فاز أم 3 فاز)","bg":"#F8FAFC"},{"c":"C9","v":"فاز","bg":"#F8FAFC","al":"center"},{"c":"D9","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":"3 فاز (380V/220V) للوحدات التي تزيد أحمالها عن 40 أمبير","bg":"#F8FAFC"},{"c":"F9","v":"طبقاً لاشتراطات شركة الكهرباء و SBC 401","bg":"#F8FAFC"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"PRM-05","al":"center"},{"c":"B10","v":"نسبة الهالك القياسية في سحب الأسلاك والتوصيل داخل العلب"},{"c":"C10","v":"نسبة %","al":"center"},{"c":"D10","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E10","v":"تضاف تلقائياً لحساب عدد لفات السلك الفعلية المطلوبة للشراء"},{"c":"F10","v":"8% شاملة ترحيل العلب والترامل"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"PRM-06","bg":"#F8FAFC","al":"center"},{"c":"B11","v":"طول لفة السلك النحاسي القياسية في السوق المحلي","bg":"#F8FAFC"},{"c":"C11","v":"متر/لفة","bg":"#F8FAFC","al":"center"},{"c":"D11","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":"متوسط الصافي الفعلي للفة السلك المعتمدة (95 - 100 متر)","bg":"#F8FAFC"},{"c":"F11","v":"يستخدم في معادلة ROUNDUP لطلبيات السلك","bg":"#F8FAFC"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"PRM-07","al":"center"},{"c":"B12","v":"فئة مصنعية الكهربائي للنقطة الهندسية الواحدة (شامل تأسيس وتشطيب)"},{"c":"C12","v":"عملة/نقطة","al":"center"},{"c":"D12","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":"تضرب في إجمالي النقاط المحملة لحساب مصنعية الفئة"},{"c":"F12","v":"تتضمن الرمي والتكسير والتركيب والتقفيل"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"PRM-08","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"أجر تركيب وتقفيل وتراميل لوحة التوزيع الرئيسية (24 - 36 خط)","bg":"#F8FAFC"},{"c":"C13","v":"عملة/لوحة","bg":"#F8FAFC","al":"center"},{"c":"D13","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":"يضاف لمصنعية اللوحة الرئيسية وربط القواطع والأرضي","bg":"#F8FAFC"},{"c":"F13","v":"يشمل تنظيم الكابلات والترقيم (Labeling)","bg":"#F8FAFC"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"PRM-09","al":"center"},{"c":"B14","v":"نسبة احتياطي الطوارئ وفروق أسعار النحاس والخامات"},{"c":"C14","v":"نسبة %","al":"center"},{"c":"D14","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E14","v":"تضاف في الملخص المالي النهائي للمقايسة لتأمين الميزانية"},{"c":"F14","v":"5% احتياطي تغير أسعار خامات النحاس"}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"ثانياً: جدول فئات أسعار توريد الخامات الكهربائية الأساسية (قابلة للتعديل الفوري)","bg":"#9A3412","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"كود الخامة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B17","v":"بيان الخامة الكهربائية والمواصفة الفنية القياسية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C17","v":"وحدة التوريد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D17","v":"سعر الوحدة (توريد)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E17","v":"فئة المصنعية للوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F17","v":"المواصفة الفنية المعتمدة (IEC / SBC 401)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"MAT-01","al":"center"},{"c":"B18","v":"لفة سلك نحاس معزول PVC قطاع 1.5 مم² (إنارة وديكورات - 100م)"},{"c":"C18","v":"لفة","al":"center"},{"c":"D18","v":1180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":"نحاس أحمر نقي 99.9% معزول 450/750V"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"MAT-02","bg":"#F8FAFC","al":"center"},{"c":"B19","v":"لفة سلك نحاس معزول PVC قطاع 2.0 مم² (إنارة رئيسية ونجف - 100م)","bg":"#F8FAFC"},{"c":"C19","v":"لفة","bg":"#F8FAFC","al":"center"},{"c":"D19","v":1520,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":130,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":"نحاس مجدول قياسي مطابق للمواصفة IEC 60227","bg":"#F8FAFC"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"MAT-03","al":"center"},{"c":"B20","v":"لفة سلك نحاس معزول PVC قطاع 3.0 مم² (برايز عامة وأجهزة - 100م)"},{"c":"C20","v":"لفة","al":"center"},{"c":"D20","v":2190,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":"يتحمل تيار مستمر حتى 16 أمبير بأمان تام"}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"MAT-04","bg":"#F8FAFC","al":"center"},{"c":"B21","v":"لفة سلك نحاس معزول PVC قطاع 4.0 مم² (خطوط قوى وسخانات وتكييف 1.5 حصان)","bg":"#F8FAFC"},{"c":"C21","v":"لفة","bg":"#F8FAFC","al":"center"},{"c":"D21","v":2880,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":"مخصص لدوائر القوى المستقلة وقواطع 20A","bg":"#F8FAFC"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"MAT-05","al":"center"},{"c":"B22","v":"لفة سلك نحاس معزول PVC قطاع 6.0 مم² (تكييفات 2.25 - 3 حصان وفرن كهربائي)"},{"c":"C22","v":"لفة","al":"center"},{"c":"D22","v":4250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":"مخصص للأحمال الحرارية العالية وقواطع 25A-32A"}]},{"r":23,"h":36.0,"cells":[{"c":"A23","v":"MAT-06","bg":"#F8FAFC","al":"center"},{"c":"B23","v":"كابل/سلك تغذية رئيسي نحاس قطاع 16 مم² (من الصاعد والعداد للوحة الشقة)","bg":"#F8FAFC"},{"c":"C23","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"D23","v":265,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":"شامل سلك الأرضي (Earthing) ومواسير الصاعد","bg":"#F8FAFC"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"MAT-07","al":"center"},{"c":"B24","v":"لفة خرطوم سقف صلب (PVC Heavy Duty) قطر 16 مم / 23 مم (رمي السقف)"},{"c":"C24","v":"لفة (45م)","al":"center"},{"c":"D24","v":295,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":"مقاوم للتهشم أثناء صب الخرسانة المسلحة"}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"MAT-08","bg":"#F8FAFC","al":"center"},{"c":"B25","v":"لفة خرطوم حوائط مرن (سوسته / فلكسيبل) قطر 16 مم للنزلات الرأسية","bg":"#F8FAFC"},{"c":"C25","v":"لفة (50م)","bg":"#F8FAFC","al":"center"},{"c":"D25","v":215,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":"بلاستيك بيور غير قابل للكسر عند التكويع","bg":"#F8FAFC"}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"MAT-09","al":"center"},{"c":"B26","v":"علبة حائط ماجيك مفرد/مزدوج بمسامير نحاس + شاسيه معدن مجلفن"},{"c":"C26","v":"عدد","al":"center"},{"c":"D26","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E26","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":"توزن بميزان الليزر على شيرب التشطيب (+1.00م)"}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"MAT-10","bg":"#F8FAFC","al":"center"},{"c":"B27","v":"لوحة توزيع رئيسية 24 خط / 36 خط صاج معزول ببارة نحاس أصلية","bg":"#F8FAFC"},{"c":"C27","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"D27","v":3450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E27","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F27","v":"مزودة ببارات فاز ونيوترال وأرضي منفصلة","bg":"#F8FAFC"}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"MAT-11","al":"center"},{"c":"B28","v":"قاطع رئيسي مانع تسرب أرضي (RCCB / Earth Leakage 63A - 30mA)"},{"c":"C28","v":"عدد","al":"center"},{"c":"D28","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E28","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F28","v":"حماية ضد الصعق الكهربائي بالحمامات والمطبخ"}]},{"r":29,"h":36.0,"cells":[{"c":"A29","v":"MAT-12","bg":"#F8FAFC","al":"center"},{"c":"B29","v":"قاطع فرعي أوتوماتيك (MCB 10A / 16A / 20A / 25A / 32A - سعة قطع 6kA)","bg":"#F8FAFC"},{"c":"C29","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"D29","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E29","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F29","v":"منحنى فصل C-Curve للأحمال السكنية والحثية","bg":"#F8FAFC"}]},{"r":30,"h":36.0,"cells":[{"c":"A30","v":"MAT-13","al":"center"},{"c":"B30","v":"لقمة مفتاح إنارة / دفياتير / بريزة ثلاثية بالأرضي + وجه فريم ديكوري"},{"c":"C30","v":"عدد","al":"center"},{"c":"D30","v":68,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E30","v":18,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F30","v":"نحاس فوسفوري داخلي مقاوم للشرز والحرارة"}]},{"r":31,"h":36.0,"cells":[{"c":"A31","v":"MAT-14","bg":"#F8FAFC","al":"center"},{"c":"B31","v":"مفتاح فصل ثنائي القطب (Double Pole Switch 32A/45A) للتكييف والسخان بالبيان","bg":"#F8FAFC"},{"c":"C31","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"D31","v":165,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E31","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F31","v":"يفصل الفاز والنيوترال معاً لأمان الصيانة","bg":"#F8FAFC"}]},{"r":32,"h":36.0,"cells":[{"c":"A32","v":"MAT-15","al":"center"},{"c":"B32","v":"كشاف سبوت لايت ليد غاطس (LED Downlight COB 7W-12W Anti-Glare)"},{"c":"C32","v":"عدد","al":"center"},{"c":"D32","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E32","v":30,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F32","v":"شامل الترانس وعزل التوصيل بكونكتور حراري"}]},{"r":33,"h":36.0,"cells":[{"c":"A33","v":"MAT-16","bg":"#F8FAFC","al":"center"},{"c":"B33","v":"شريط ليد مخفي (LED Strip 2835/COB) ببيت النور شامل البروفايل والترانس","bg":"#F8FAFC"},{"c":"C33","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"D33","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E33","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F33","v":"إضاءة دافئة 3000K بترانس 12V/24V معزول","bg":"#F8FAFC"}]},{"r":34,"h":36.0,"cells":[{"c":"A34","v":"MAT-17","al":"center"},{"c":"B34","v":"كابل تيار خفيف (كابل دش RG6 نحاس + كابل نت Cat6 UTP أصلي)"},{"c":"C34","v":"م.ط","al":"center"},{"c":"D34","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E34","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F34","v":"يمدد في مسارات مستقلة بعيداً عن كابلات القوى"}]}]},{"name":"حصر النقاط الكهربائية بالغرف","maxRow":25,"maxCol":11,"colWidths":[14.0,58.0,18.0,13.0,13.0,22.0,18.0,13.0,13.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"🔌 مصفوفة حصر وتوزيع النقاط الكهربائية التفصيلية للفراغات المعمارية (Room-by-Room Electrical Schedule)","bg":"#0F172A","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":56.0,"cells":[{"c":"A2","v":"يتم إدخال عدد المخارج لكل غرفة بالخلايا الصفراء، ليقوم الشيت تلقائياً بحساب إجمالي النقاط الفعلية والنقاط الهندسية المحملة للمصنعية واللوحة","bg":"#1E293B","fg":"#FEF08A","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":40.0,"cells":[{"c":"A4","v":"جدول حصر مخارج الإنارة، البرايز، خطوط القوى المستقلة، التكييفات، والتيار الخفيف لكل فراغ معماري","bg":"#115E59","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"كود الفراغ","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"اسم الفراغ المعماري / الغرفة وتوصيف الاستخدام","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"مخارج إنارة سقفية ونجف","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"مخارج سبوتات وبيت نور","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"برايز عادية 16A (مفرد/مزدوج)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"برايز قوى مستقلة (سخان/غسالة/فرن)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"مخارج تكييفات مستقلة (AC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"مخارج تيار خفيف (TV/Data/Tel)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"إجمالي النقاط الفعلية بالفراغ","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"إجمالي النقاط الهندسية المحملة للمصنعية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"إجمالي مصنعية الفراغ (بالفئة)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"RM-01","al":"center"},{"c":"B6","v":"الريسبشن الرئيسي ومنطقة الاستقبال (قطعتين - 2 نجفة + بيت نور + شاشة)","b":true},{"c":"C6","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H6","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I6","v":30,"f":"=SUM(C6:H6)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J6","v":33,"f":"=C6+D6+E6+(F6*2)+(G6*2)+H6","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K6","v":3135,"f":"=J6*'إعدادات الوحدة وأسعار الخامات'!$D$12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"RM-02","bg":"#F8FAFC","al":"center"},{"c":"B7","v":"غرفة المعيشة والليفينج (Living Room - شاشة رئيسية + مكتبة + تكييف)","bg":"#F8FAFC","b":true},{"c":"C7","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H7","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I7","v":18,"f":"=SUM(C7:H7)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J7","v":19,"f":"=C7+D7+E7+(F7*2)+(G7*2)+H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K7","v":1805,"f":"=J7*'إعدادات الوحدة وأسعار الخامات'!$D$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"RM-03","al":"center"},{"c":"B8","v":"غرفة النوم الرئيسية (Master Bedroom - سرير و2 كومودينو وتسريحة ودرسنج)","b":true},{"c":"C8","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H8","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I8","v":19,"f":"=SUM(C8:H8)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J8","v":20,"f":"=C8+D8+E8+(F8*2)+(G8*2)+H8","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K8","v":1900,"f":"=J8*'إعدادات الوحدة وأسعار الخامات'!$D$12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"RM-04","bg":"#F8FAFC","al":"center"},{"c":"B9","v":"غرفة النوم الفرعية الأولى (الأطفال - سريرين ومكتب مذاكرة ودولاب)","bg":"#F8FAFC","b":true},{"c":"C9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H9","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I9","v":14,"f":"=SUM(C9:H9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J9","v":15,"f":"=C9+D9+E9+(F9*2)+(G9*2)+H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K9","v":1425,"f":"=J9*'إعدادات الوحدة وأسعار الخامات'!$D$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"RM-05","al":"center"},{"c":"B10","v":"غرفة النوم الفرعية الثانية (الضيوف / المكتب - سرير ومكتب عمل)","b":true},{"c":"C10","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H10","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I10","v":14,"f":"=SUM(C10:H10)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J10","v":15,"f":"=C10+D10+E10+(F10*2)+(G10*2)+H10","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K10","v":1425,"f":"=J10*'إعدادات الوحدة وأسعار الخامات'!$D$12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"RM-06","bg":"#F8FAFC","al":"center"},{"c":"B11","v":"المطبخ الرئيسي (ثلاجة، غسالة أطباق، فرن، ميكروويف، فلتر، شفاط، كاونتر)","bg":"#F8FAFC","b":true},{"c":"C11","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I11","v":18,"f":"=SUM(C11:H11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J11","v":23,"f":"=C11+D11+E11+(F11*2)+(G11*2)+H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K11","v":2185,"f":"=J11*'إعدادات الوحدة وأسعار الخامات'!$D$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"RM-07","al":"center"},{"c":"B12","v":"الحمام الرئيسي (سخان كهرباء، مراية ليد، شفاط، ماكينة حلاقة، غسالة)","b":true},{"c":"C12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F12","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I12","v":8,"f":"=SUM(C12:H12)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J12","v":10,"f":"=C12+D12+E12+(F12*2)+(G12*2)+H12","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K12","v":950,"f":"=J12*'إعدادات الوحدة وأسعار الخامات'!$D$12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"RM-08","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"حمام الضيوف (سخان فوري/منفصل، مراية ليد، شفاط تهوية)","bg":"#F8FAFC","b":true},{"c":"C13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I13","v":6,"f":"=SUM(C13:H13)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J13","v":7,"f":"=C13+D13+E13+(F13*2)+(G13*2)+H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K13","v":665,"f":"=J13*'إعدادات الوحدة وأسعار الخامات'!$D$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"RM-09","al":"center"},{"c":"B14","v":"مدخل الشقة والطرقة الموزعة (إنارة دفياتير وتابلوهات وإنتركوم وراوتر)","b":true},{"c":"C14","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G14","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H14","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I14","v":14,"f":"=SUM(C14:H14)","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J14","v":14,"f":"=C14+D14+E14+(F14*2)+(G14*2)+H14","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K14","v":1330,"f":"=J14*'إعدادات الوحدة وأسعار الخامات'!$D$12","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"RM-10","bg":"#F8FAFC","al":"center"},{"c":"B15","v":"التراس الرئيسي والبلكونة الفرعية (أباليك حائط + بريزة وتربروف خارجية)","bg":"#F8FAFC","b":true},{"c":"C15","v":3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H15","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I15","v":7,"f":"=SUM(C15:H15)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J15","v":7,"f":"=C15+D15+E15+(F15*2)+(G15*2)+H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K15","v":665,"f":"=J15*'إعدادات الوحدة وأسعار الخامات'!$D$12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":44.0,"cells":[{"c":"A16","v":"TOTAL","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B16","v":"إجمالي مخارج ونقاط الوحدة السكنية بالكامل (يرحل للمقايسة وطلبيات السلك)","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C16","v":23,"f":"=SUM(C6:C15)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":47,"f":"=SUM(D6:D15)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":45,"f":"=SUM(E6:E15)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":9,"f":"=SUM(F6:F15)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G16","v":6,"f":"=SUM(G6:G15)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"H16","v":18,"f":"=SUM(H6:H15)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I16","v":148,"f":"=SUM(I6:I15)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"J16","v":163,"f":"=SUM(J6:J15)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"K16","v":15485,"f":"=SUM(K6:K15)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""},{"c":"J17","v":""},{"c":"K17","v":""}]},{"r":18,"h":40.0,"cells":[{"c":"A18","v":"ملخص الدوائر الفرعية المطلوبة في لوحة التوزيع الرئيسية (Sub-Circuits Allocation per SBC 401)","bg":"#9A3412","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"كود الدائرة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"توصيف الدائرة الفرعية ومعيار تجميع النقاط الهندسي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"سعة القاطع","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":"قطر السلك","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E19","v":"عدد الخطوط باللوحة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F19","v":"المعيار الهندسي للكود","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G19","v":"بيان تكميلي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H19","v":"","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I19","v":"","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J19","v":"","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K19","v":"","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"LIN-01","al":"center"},{"c":"B20","v":"دوائر الإنارة العامة والديكورية (بحد أقصى 8-10 مخارج على اللينية الواحدة)"},{"c":"C20","v":"قاطع 10A C-Curve","al":"center"},{"c":"D20","v":"سلك 1.5 - 2.0 مم²","al":"center"},{"c":"E20","v":8,"f":"=ROUNDUP((C16+D16)/9,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F20","v":"فصل إنارة الريسبشن عن الغرف والخدمات"},{"c":"G20","v":""},{"c":"H20","v":""},{"c":"I20","v":""},{"c":"J20","v":""},{"c":"K20","v":""}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"LIN-02","bg":"#F8FAFC","al":"center"},{"c":"B21","v":"دوائر البرايز العادية 16A (بحد أقصى 5-6 برايز على اللينية الواحدة)","bg":"#F8FAFC"},{"c":"C21","v":"قاطع 16A C-Curve","bg":"#F8FAFC","al":"center"},{"c":"D21","v":"سلك 3.0 مم²","bg":"#F8FAFC","al":"center"},{"c":"E21","v":9,"f":"=ROUNDUP(E16/5,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F21","v":"ربط الأرضي بكل البرايز إلزامياً","bg":"#F8FAFC"},{"c":"G21","v":""},{"c":"H21","v":""},{"c":"I21","v":""},{"c":"J21","v":""},{"c":"K21","v":""}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"LIN-03","al":"center"},{"c":"B22","v":"دوائر القوى المستقلة للأجهزة (لينية مباشرة لكل سخان أو غسالة أو فرن)"},{"c":"C22","v":"قاطع 20A C-Curve","al":"center"},{"c":"D22","v":"سلك 4.0 مم²","al":"center"},{"c":"E22","v":9,"f":"=F16","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F22","v":"خط مباشر بدون لحامات من اللوحة للجهاز"},{"c":"G22","v":""},{"c":"H22","v":""},{"c":"I22","v":""},{"c":"J22","v":""},{"c":"K22","v":""}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"LIN-04","bg":"#F8FAFC","al":"center"},{"c":"B23","v":"دوائر التكييفات المستقلة (لينية مباشرة لكل جهاز تكييف من اللوحة)","bg":"#F8FAFC"},{"c":"C23","v":"قاطع 25A / 32A","bg":"#F8FAFC","al":"center"},{"c":"D23","v":"سلك 4.0 - 6.0 مم²","bg":"#F8FAFC","al":"center"},{"c":"E23","v":6,"f":"=G16","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F23","v":"مفتاح فصل ثنائي القطب بجوار كل وحدة","bg":"#F8FAFC"},{"c":"G23","v":""},{"c":"H23","v":""},{"c":"I23","v":""},{"c":"J23","v":""},{"c":"K23","v":""}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"LIN-05","al":"center"},{"c":"B24","v":"قواطع احتياطية فارغة باللوحة للتوسعات المستقبلية (20% Spare Breakers)"},{"c":"C24","v":"قاطع 16A / 20A","al":"center"},{"c":"D24","v":"احتياطي باللوحة","al":"center"},{"c":"E24","v":7,"f":"=ROUNDUP((E20+E21+E22+E23)*0.2,0)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F24","v":"اشتراط الكود لا يقل عن 15%-20% خطوط احتياطية"},{"c":"G24","v":""},{"c":"H24","v":""},{"c":"I24","v":""},{"c":"J24","v":""},{"c":"K24","v":""}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"DB-TOT","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B25","v":"إجمالي عدد الخطوط (القواطع الفرعية) المطلوبة في لوحة التوزيع شاملة الاحتياطي","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C25","v":"لوحة 36 خط قياسية","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"D25","v":"","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"E25","v":39,"f":"=SUM(E20:E24)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F25","v":"","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"G25","v":""},{"c":"H25","v":""},{"c":"I25","v":""},{"c":"J25","v":""},{"c":"K25","v":""}]}]},{"name":"مقايسة التأسيس والتشطيب BOQ","maxRow":30,"maxCol":10,"colWidths":[12.0,62.0,14.0,16.0,13.0,13.0,18.0,13.0,20.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"📋 جدول كميات ومقايسة أعمال تأسيس وتشطيب الكهرباء (First Fix & Second Fix Electrical 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":56.0,"cells":[{"c":"A2","v":"مقايسة تفصيلية تفصل بين تكلفة توريد الخامات وتكلفة مصنعيات التركيب لكل بند، ومرتبطة تلقائياً بشيت إعدادات الأسعار وحصر النقاط","bg":"#1E293B","fg":"#FEF08A","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":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":""}]},{"r":4,"h":44.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الأعمال الكهربائية والمواصفات الفنية للتنفيذ والاستلام","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية المحسوبة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فئة الخامات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"فئة المصنعية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي الخامات","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي المصنعية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي للبند","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الوزن النسبي %","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"المرحلة الأولى: أعمال التأسيس والرمي والتكسير والخراطيم والعلب وسحب الأسلاك واللوحات (First Fix / Rough-In)","bg":"#115E59","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":"1-01","al":"center"},{"c":"B6","v":"توريد ومد خراطيم سقف صلبة PVC Heavy Duty قطر 16/23 مم لربط مخارج الإنارة باللوحة الرئيسية"},{"c":"C6","v":"لفة (45م)","al":"center"},{"c":"D6","v":5,"f":"=ROUNDUP('إعدادات الوحدة وأسعار الخامات'!D6/30,0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":295,"f":"='إعدادات الوحدة وأسعار الخامات'!D24","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":95,"f":"='إعدادات الوحدة وأسعار الخامات'!E24","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":1475,"f":"=D6*E6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":475,"f":"=D6*F6","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":1950,"f":"=G6+H6","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":0,"f":"=I6/$I$28","al":"center","nf":"0.0%"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"1-02","bg":"#F8FAFC","al":"center"},{"c":"B7","v":"توريد وتركيب خراطيم حوائط مرنة (فلكسيبل) قطر 16 مم للنزلات الرأسية وتوصيلات البرايز والمفاتيح","bg":"#F8FAFC"},{"c":"C7","v":"لفة (50م)","bg":"#F8FAFC","al":"center"},{"c":"D7","v":11,"f":"=ROUNDUP('حصر النقاط الكهربائية بالغرف'!I16/14,0)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":215,"f":"='إعدادات الوحدة وأسعار الخامات'!D25","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":85,"f":"='إعدادات الوحدة وأسعار الخامات'!E25","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":2365,"f":"=D7*E7","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":935,"f":"=D7*F7","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":3300,"f":"=G7+H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":0,"f":"=I7/$I$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1-03","al":"center"},{"c":"B8","v":"توريد وتركيب علب حائط ماجيك بمسامير نحاس وشاسيهات معدنية مجلفنة موزونة بميزان الليزر"},{"c":"C8","v":"عدد","al":"center"},{"c":"D8","v":148,"f":"='حصر النقاط الكهربائية بالغرف'!I16","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":24,"f":"='إعدادات الوحدة وأسعار الخامات'!D26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":22,"f":"='إعدادات الوحدة وأسعار الخامات'!E26","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":3552,"f":"=D8*E8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":3256,"f":"=D8*F8","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":6808,"f":"=G8+H8","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":0,"f":"=I8/$I$28","al":"center","nf":"0.0%"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"1-04","bg":"#F8FAFC","al":"center"},{"c":"B9","v":"توريد وتثبيت لوحة التوزيع الكهربائية الرئيسية (36 خط 3 فاز) صاج معزول ببارات نحاس أصلية","bg":"#F8FAFC"},{"c":"C9","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"D9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":3450,"f":"='إعدادات الوحدة وأسعار الخامات'!D27","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1800,"f":"='إعدادات الوحدة وأسعار الخامات'!E27","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":3450,"f":"=D9*E9","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":1800,"f":"=D9*F9","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":5250,"f":"=G9+H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=I9/$I$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1-05","al":"center"},{"c":"B10","v":"توريد وسحب كابل/سلك التغذية الرئيسي النحاسي (4×16 مم² + أرضي) من عداد العمارة حتى لوحة الشقة"},{"c":"C10","v":"م.ط","al":"center"},{"c":"D10","v":25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":265,"f":"='إعدادات الوحدة وأسعار الخامات'!D23","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":35,"f":"='إعدادات الوحدة وأسعار الخامات'!E23","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":6625,"f":"=D10*E10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":875,"f":"=D10*F10","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":7500,"f":"=G10+H10","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=I10/$I$28","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"1-06","bg":"#F8FAFC","al":"center"},{"c":"B11","v":"توريد وسحب أسلاك نحاس معزول 1.5 مم² لدوائر الإنارة الفرعية والسبوتات وبيت النور (شامل الهالك)","bg":"#F8FAFC"},{"c":"C11","v":"لفة (100م)","bg":"#F8FAFC","al":"center"},{"c":"D11","v":9,"f":"=ROUNDUP(('حصر النقاط الكهربائية بالغرف'!C16+'حصر النقاط الكهربائية بالغرف'!D16)*11*(1+'إعدادات الوحدة وأسعار الخامات'!D10)/'إعدادات الوحدة وأسعار الخامات'!D11,0)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":1180,"f":"='إعدادات الوحدة وأسعار الخامات'!D18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":120,"f":"='إعدادات الوحدة وأسعار الخامات'!E18","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":10620,"f":"=D11*E11","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":1080,"f":"=D11*F11","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":11700,"f":"=G11+H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=I11/$I$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"1-07","al":"center"},{"c":"B12","v":"توريد وسحب أسلاك نحاس معزول 2.0 مم² لتغذية لينيات الإنارة الرئيسية والنجف والطرقة"},{"c":"C12","v":"لفة (100م)","al":"center"},{"c":"D12","v":3,"f":"=ROUNDUP('حصر النقاط الكهربائية بالغرف'!E20*22*(1+'إعدادات الوحدة وأسعار الخامات'!D10)/'إعدادات الوحدة وأسعار الخامات'!D11,0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":1520,"f":"='إعدادات الوحدة وأسعار الخامات'!D19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":130,"f":"='إعدادات الوحدة وأسعار الخامات'!E19","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":4560,"f":"=D12*E12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":390,"f":"=D12*F12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":4950,"f":"=G12+H12","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=I12/$I$28","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"1-08","bg":"#F8FAFC","al":"center"},{"c":"B13","v":"توريد وسحب أسلاك نحاس معزول 3.0 مم² لتغذية دوائر البرايز العامة والأجهزة الخفيفة","bg":"#F8FAFC"},{"c":"C13","v":"لفة (100م)","bg":"#F8FAFC","al":"center"},{"c":"D13","v":9,"f":"=ROUNDUP('حصر النقاط الكهربائية بالغرف'!E16*16*(1+'إعدادات الوحدة وأسعار الخامات'!D10)/'إعدادات الوحدة وأسعار الخامات'!D11,0)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":2190,"f":"='إعدادات الوحدة وأسعار الخامات'!D20","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":150,"f":"='إعدادات الوحدة وأسعار الخامات'!E20","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":19710,"f":"=D13*E13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":1350,"f":"=D13*F13","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":21060,"f":"=G13+H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=I13/$I$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"1-09","al":"center"},{"c":"B14","v":"توريد وسحب أسلاك نحاس معزول 4.0 مم² لخطوط القوى المستقلة (السخانات، الغسالات، الميكروويف)"},{"c":"C14","v":"لفة (100م)","al":"center"},{"c":"D14","v":3,"f":"=ROUNDUP('حصر النقاط الكهربائية بالغرف'!F16*26*(1+'إعدادات الوحدة وأسعار الخامات'!D10)/'إعدادات الوحدة وأسعار الخامات'!D11,0)","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":2880,"f":"='إعدادات الوحدة وأسعار الخامات'!D21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":180,"f":"='إعدادات الوحدة وأسعار الخامات'!E21","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":8640,"f":"=D14*E14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":540,"f":"=D14*F14","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":9180,"f":"=G14+H14","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=I14/$I$28","al":"center","nf":"0.0%"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"1-10","bg":"#F8FAFC","al":"center"},{"c":"B15","v":"توريد وسحب أسلاك نحاس معزول 6.0 مم² لخطوط التكييفات والفرن الكهربائي الرئيسي","bg":"#F8FAFC"},{"c":"C15","v":"لفة (100م)","bg":"#F8FAFC","al":"center"},{"c":"D15","v":2,"f":"=ROUNDUP('حصر النقاط الكهربائية بالغرف'!G16*28*(1+'إعدادات الوحدة وأسعار الخامات'!D10)/'إعدادات الوحدة وأسعار الخامات'!D11,0)","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":4250,"f":"='إعدادات الوحدة وأسعار الخامات'!D22","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":220,"f":"='إعدادات الوحدة وأسعار الخامات'!E22","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":8500,"f":"=D15*E15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":440,"f":"=D15*F15","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":8940,"f":"=G15+H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=I15/$I$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"1-11","al":"center"},{"c":"B16","v":"توريد وسحب كابلات التيار الخفيف (كابل دش RG6 نحاس + كابل إنترنت Cat6 UTP) في خراطيم مستقلة"},{"c":"C16","v":"م.ط","al":"center"},{"c":"D16","v":324,"f":"='حصر النقاط الكهربائية بالغرف'!H16*18","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":26,"f":"='إعدادات الوحدة وأسعار الخامات'!D34","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":10,"f":"='إعدادات الوحدة وأسعار الخامات'!E34","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":8424,"f":"=D16*E16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":3240,"f":"=D16*F16","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":11664,"f":"=G16+H16","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=I16/$I$28","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"SUB-01","bg":"#EFF6FF","b":true,"al":"center"},{"c":"B17","v":"إجمالي المرحلة الأولى: أعمال التأسيس والرمي وسحب الأسلاك واللوحات (First Fix Subtotal)","bg":"#EFF6FF","b":true},{"c":"C17","v":"","bg":"#EFF6FF","al":"center"},{"c":"D17","v":"","bg":"#EFF6FF","al":"center"},{"c":"E17","v":"","bg":"#EFF6FF","al":"center"},{"c":"F17","v":"","bg":"#EFF6FF","al":"center"},{"c":"G17","v":77921,"f":"=SUM(G6:G16)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":14381,"f":"=SUM(H6:H16)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":92302,"f":"=SUM(I6:I16)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=I17/$I$28","bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"}]},{"r":18,"h":40.0,"cells":[{"c":"A18","v":"المرحلة الثانية: أعمال التشطيب النهائي والقواطع واللقم والسبوتات والليد بروفايل (Second Fix / Finishing)","bg":"#9A3412","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"2-01","bg":"#F8FAFC","al":"center"},{"c":"B19","v":"توريد وتركيب قاطع رئيسي مانع تسرب أرضي (RCCB / Earth Leakage 63A - 30mA) لحماية الوحدة","bg":"#F8FAFC"},{"c":"C19","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"D19","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E19","v":1650,"f":"='إعدادات الوحدة وأسعار الخامات'!D28","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":150,"f":"='إعدادات الوحدة وأسعار الخامات'!E28","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":1650,"f":"=D19*E19","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":150,"f":"=D19*F19","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":1800,"f":"=G19+H19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=I19/$I$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"2-02","al":"center"},{"c":"B20","v":"توريد وتركيب قواطع فرعية أوتوماتيكية (MCB 10A/16A/20A/32A) باللوحة الرئيسية شاملة التقفيل"},{"c":"C20","v":"عدد","al":"center"},{"c":"D20","v":39,"f":"='حصر النقاط الكهربائية بالغرف'!E25","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E20","v":195,"f":"='إعدادات الوحدة وأسعار الخامات'!D29","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":35,"f":"='إعدادات الوحدة وأسعار الخامات'!E29","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":7605,"f":"=D20*E20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":1365,"f":"=D20*F20","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":8970,"f":"=G20+H20","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":0,"f":"=I20/$I$28","al":"center","nf":"0.0%"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"2-03","bg":"#F8FAFC","al":"center"},{"c":"B21","v":"توريد وتركيب لقم مفاتيح إنارة وبرايز ثلاثية بالأرضي + أوجه فريمات ديكورية (معتمدة بالضمان)","bg":"#F8FAFC"},{"c":"C21","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"D21","v":86,"f":"='حصر النقاط الكهربائية بالغرف'!C16+'حصر النقاط الكهربائية بالغرف'!E16+'حصر النقاط الكهربائية بالغرف'!H16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E21","v":68,"f":"='إعدادات الوحدة وأسعار الخامات'!D30","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F21","v":18,"f":"='إعدادات الوحدة وأسعار الخامات'!E30","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":5848,"f":"=D21*E21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":1548,"f":"=D21*F21","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":7396,"f":"=G21+H21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":0,"f":"=I21/$I$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"2-04","al":"center"},{"c":"B22","v":"توريد وتركيب مفاتيح فصل ثنائية القطب (Double Pole 32A/45A بلمبة بيان) للتكييفات والسخانات"},{"c":"C22","v":"عدد","al":"center"},{"c":"D22","v":15,"f":"='حصر النقاط الكهربائية بالغرف'!F16+'حصر النقاط الكهربائية بالغرف'!G16","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E22","v":165,"f":"='إعدادات الوحدة وأسعار الخامات'!D31","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F22","v":35,"f":"='إعدادات الوحدة وأسعار الخامات'!E31","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":2475,"f":"=D22*E22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":525,"f":"=D22*F22","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":3000,"f":"=G22+H22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":0,"f":"=I22/$I$28","al":"center","nf":"0.0%"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"2-05","bg":"#F8FAFC","al":"center"},{"c":"B23","v":"توريد وتركيب كشافات سبوت لايت ليد غاطسة بالجبس بورد (COB LED Anti-Glare 7W-12W)","bg":"#F8FAFC"},{"c":"C23","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"D23","v":47,"f":"='حصر النقاط الكهربائية بالغرف'!D16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E23","v":145,"f":"='إعدادات الوحدة وأسعار الخامات'!D32","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F23","v":30,"f":"='إعدادات الوحدة وأسعار الخامات'!E32","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":6815,"f":"=D23*E23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":1410,"f":"=D23*F23","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":8225,"f":"=G23+H23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":0,"f":"=I23/$I$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"2-06","al":"center"},{"c":"B24","v":"توريد وتركيب شريط ليد مخفي ببيت النور والريسبشن شامل البروفايل الألومنيوم والترانس"},{"c":"C24","v":"م.ط","al":"center"},{"c":"D24","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E24","v":95,"f":"='إعدادات الوحدة وأسعار الخامات'!D33","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":25,"f":"='إعدادات الوحدة وأسعار الخامات'!E33","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":4275,"f":"=D24*E24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":1125,"f":"=D24*F24","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":5400,"f":"=G24+H24","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J24","v":0,"f":"=I24/$I$28","al":"center","nf":"0.0%"}]},{"r":25,"h":40.0,"cells":[{"c":"A25","v":"2-07","bg":"#F8FAFC","al":"center"},{"c":"B25","v":"توريد وتركيب دلايات ونجف وأباليك حائط ومراوح شفط الحمامات والمطبخ","bg":"#F8FAFC"},{"c":"C25","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"D25","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E25","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":8500,"f":"=D25*E25","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":1800,"f":"=D25*F25","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":10300,"f":"=G25+H25","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":0,"f":"=I25/$I$28","bg":"#F8FAFC","al":"center","nf":"0.0%"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"2-08","al":"center"},{"c":"B26","v":"أعمال الاختبار النهائي (Megger & Continuity Test) وفحص اتزان الـ 3 فاز وترقيم خطوط اللوحة"},{"c":"C26","v":"مقطوعية","al":"center"},{"c":"D26","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E26","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":450,"f":"=D26*E26","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":950,"f":"=D26*F26","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":1400,"f":"=G26+H26","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":0,"f":"=I26/$I$28","al":"center","nf":"0.0%"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"SUB-02","bg":"#EFF6FF","b":true,"al":"center"},{"c":"B27","v":"إجمالي المرحلة الثانية: أعمال التشطيب النهائي والقواطع واللقم والإضاءة (Second Fix Subtotal)","bg":"#EFF6FF","b":true},{"c":"C27","v":"","bg":"#EFF6FF","al":"center"},{"c":"D27","v":"","bg":"#EFF6FF","al":"center"},{"c":"E27","v":"","bg":"#EFF6FF","al":"center"},{"c":"F27","v":"","bg":"#EFF6FF","al":"center"},{"c":"G27","v":37618,"f":"=SUM(G19:G26)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":8873,"f":"=SUM(H19:H26)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":46491,"f":"=SUM(I19:I26)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":0,"f":"=I27/$I$28","bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"DIR-TOT","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B28","v":"إجمالي التكلفة المباشرة لأعمال الكهرباء (تأسيس + تشطيب شامل الخامات والمصنعيات)","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C28","v":"","bg":"#DCFCE7","al":"center"},{"c":"D28","v":"","bg":"#DCFCE7","al":"center"},{"c":"E28","v":"","bg":"#DCFCE7","al":"center"},{"c":"F28","v":"","bg":"#DCFCE7","al":"center"},{"c":"G28","v":115539,"f":"=G17+G27","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H28","v":23254,"f":"=H17+H27","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I28","v":138793,"f":"=I17+I27","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J28","v":1,"f":"=I28/I28","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":38.0,"cells":[{"c":"A29","v":"CONT-5%","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B29","v":"احتياطي فروق أسعار خامات النحاس والطوارئ (5% من التكلفة المباشرة)","bg":"#F8FAFC","b":true},{"c":"C29","v":"","bg":"#F8FAFC","al":"center"},{"c":"D29","v":"","bg":"#F8FAFC","al":"center"},{"c":"E29","v":"","bg":"#F8FAFC","al":"center"},{"c":"F29","v":"","bg":"#F8FAFC","al":"center"},{"c":"G29","v":5776.95,"f":"=G28*'إعدادات الوحدة وأسعار الخامات'!D14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H29","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I29","v":5776.95,"f":"=G29+H29","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J29","v":0.05,"f":"='إعدادات الوحدة وأسعار الخامات'!D14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"0.0%"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"GRAND","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B30","v":"الإجمالي العام النهائي لميزانية كهرباء الوحدة السكنية + متوسط تكلفة المتر المربع بالعمود العاشر","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C30","v":"","bg":"#DCFCE7","al":"center"},{"c":"D30","v":"","bg":"#DCFCE7","al":"center"},{"c":"E30","v":"","bg":"#DCFCE7","al":"center"},{"c":"F30","v":"","bg":"#DCFCE7","al":"center"},{"c":"G30","v":121315.95,"f":"=G28+G29","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H30","v":23254,"f":"=H28+H29","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I30","v":144569.95,"f":"=I28+I29","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J30","v":963.799667,"f":"=I30/'إعدادات الوحدة وأسعار الخامات'!D6","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"طلبية الخامات واتزان الأحمال","maxRow":18,"maxCol":7,"colWidths":[16.0,60.0,20.0,13.0,13.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"🛒 كشف طلبية مشتريات خامات الكهرباء (Shopping List) + جدول اتزان الأحمال الثلاثية (3-Phase Balance)","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":56.0,"cells":[{"c":"A2","v":"يستخرج أعداد لفات الأسلاك بالألوان القياسية (فاز / نيوترال / أرضي) ويراجع توازن الفازات الثلاثة (R, S, T) وفق كود SBC 401","bg":"#1E293B","fg":"#FEF08A","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":40.0,"cells":[{"c":"A4","v":"أولاً: كشف طلبية شراء لفات الأسلاك النحاسية مقسمة بالألوان الهندسية القياسية (Red/Black/Yellow-Green)","bg":"#115E59","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"كود الصنف","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"القطر والاستخدام الهندسي للأسلاك النحاسية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"إجمالي اللفات المطلوبة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"لفات الفاز (أحمر/أصفر/أزرق)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"لفات النيوترال (أسود)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"لفات الأرضي (أصفر×أخضر)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"إجمالي تكلفة الشراء","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"WR-1.5","al":"center"},{"c":"B6","v":"سلك نحاس 1.5 مم² (مفاتيح، سبوتات، دلايات، بيت نور)","b":true},{"c":"C6","v":9,"f":"='مقايسة التأسيس والتشطيب BOQ'!D11","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D6","v":6,"f":"=ROUNDUP(C6*0.65,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E6","v":3,"f":"=C6-D6","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F6","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G6","v":10620,"f":"='مقايسة التأسيس والتشطيب BOQ'!G11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"WR-2.0","bg":"#F8FAFC","al":"center"},{"c":"B7","v":"سلك نحاس 2.0 مم² (تغذية لينيات الإنارة الرئيسية + سلك الأرضي العام)","bg":"#F8FAFC","b":true},{"c":"C7","v":3,"f":"='مقايسة التأسيس والتشطيب BOQ'!D12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D7","v":2,"f":"=ROUNDUP(C7*0.45,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E7","v":2,"f":"=ROUNDUP(C7*0.35,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F7","v":1,"f":"=MAX(1,C7-D7-E7)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G7","v":4560,"f":"='مقايسة التأسيس والتشطيب BOQ'!G12","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"WR-3.0","al":"center"},{"c":"B8","v":"سلك نحاس 3.0 مم² (لينيات البرايز العامة 16A بالغرف والريسبشن)","b":true},{"c":"C8","v":9,"f":"='مقايسة التأسيس والتشطيب BOQ'!D13","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D8","v":5,"f":"=ROUNDUP(C8*0.5,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E8","v":4,"f":"=ROUNDUP(C8*0.35,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F8","v":1,"f":"=MAX(1,C8-D8-E8)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G8","v":19710,"f":"='مقايسة التأسيس والتشطيب BOQ'!G13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"WR-4.0","bg":"#F8FAFC","al":"center"},{"c":"B9","v":"سلك نحاس 4.0 مم² (خطوط القوى المستقلة: السخانات، الغسالات، وتكييفات الغرف)","bg":"#F8FAFC","b":true},{"c":"C9","v":3,"f":"='مقايسة التأسيس والتشطيب BOQ'!D14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D9","v":2,"f":"=ROUNDUP(C9*0.5,0)","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E9","v":1,"f":"=C9-D9","bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F9","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G9","v":8640,"f":"='مقايسة التأسيس والتشطيب BOQ'!G14","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"WR-6.0","al":"center"},{"c":"B10","v":"سلك نحاس 6.0 مم² (خطوط تكييفات الريسبشن 3 حصان والفرن الكهربائي)","b":true},{"c":"C10","v":2,"f":"='مقايسة التأسيس والتشطيب BOQ'!D15","fg":"#008000","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":1,"f":"=ROUNDUP(C10*0.5,0)","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":1,"f":"=C10-D10","al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F10","v":0,"in":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G10","v":8500,"f":"='مقايسة التأسيس والتشطيب BOQ'!G15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":42.0,"cells":[{"c":"A11","v":"WR-TOT","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B11","v":"إجمالي عدد لفات الأسلاك النحاسية المطلوبة للتوريد وتكلفتها الإجمالية","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C11","v":26,"f":"=SUM(C6:C10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":16,"f":"=SUM(D6:D10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":11,"f":"=SUM(E6:E10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F11","v":2,"f":"=SUM(F6:F10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"G11","v":52030,"f":"=SUM(G6:G10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"ثانياً: جدول توزيع واتزان الأحمال الكهربائية على الفازات الثلاثة (3-Phase Load Balancing - R, S, T)","bg":"#9A3412","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"رمز الفازة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"بيان مجموعات الأحمال الموزعة على الفازة لضمان التوازن الكهربائي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"أحمال الإنارة والبرايز (واط)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"أحمال التكييفات (واط)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"أحمال السخانات والمطبخ (واط)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"إجمالي حمل الفازة (كيلوواط kW)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"التيار المسحوب بالأمبير (A) عند معامل قدرة 0.85 والـ Diversity 0.75","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"Phase R (L1)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"إنارة الريسبشن + تكييف ريسبشن (1) + سخان الحمام الرئيسي + برايز الغرف","bg":"#F8FAFC"},{"c":"C15","v":1850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F15","v":6.65,"f":"=(C15+D15+E15)/1000","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"G15","v":26.671123,"f":"=(F15*1000*0.75)/(220*0.85)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"Phase S (L2)","b":true,"al":"center"},{"c":"B16","v":"إنارة الغرف + تكييف ريسبشن (2) + تكييف الماستر + غسالة الملابس والثلاجة"},{"c":"C16","v":1650,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":1400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F16","v":6.85,"f":"=(C16+D16+E16)/1000","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"G16","v":27.473262,"f":"=(F16*1000*0.75)/(220*0.85)","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"Phase T (L3)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"إنارة المطبخ والحمامات + تكييفَي الأطفال والضيوف + الفرن الكهربائي والميكروويف","bg":"#F8FAFC"},{"c":"C17","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":2100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F17","v":6.8,"f":"=(C17+D17+E17)/1000","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"G17","v":27.272727,"f":"=(F17*1000*0.75)/(220*0.85)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"3PH-CHK","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"},{"c":"B18","v":"إجمالي الحمل التصميمي الكلي للوحدة ونسبة عدم الاتزان بين الفازات (مسموح حتى 10% طبقاً لـ SBC 401)","bg":"#DCFCE7","fg":"#065F46","b":true},{"c":"C18","v":5000,"f":"=SUM(C15:C17)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D18","v":9600,"f":"=SUM(D15:D17)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":5700,"f":"=SUM(E15:E17)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"F18","v":20.3,"f":"=SUM(F15:F17)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.0;\\(#,##0.0\\);\"-\""},{"c":"G18","v":0.012315,"f":"=(MAX(G15:G17)-AVERAGE(G15:G17))/AVERAGE(G15:G17)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"0.0%"}]}]}]}