{"slug":"building-electrical-works-boq","sheets":[{"name":"لوحة_المعلومات_والمؤشرات","maxRow":17,"maxCol":8,"colWidths":[8.0,48.0,16.0,20.0,24.0,18.0,40.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة أعمال التغذية والتركيبات الكهربائية الشاملة للمباني","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حصر كميات تفصيلي وجداول تسعير الكابلات والإنارة واللوحات وفق كود البناء السعودي SBC 401 والمعيار الدولي IEC 60364","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"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":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"بيانات المشروع الهندسي:","b":true,"al":"center"},{"c":"B4","v":"مشروع تشييد مجمع سكني وتجاري متكامل","al":"center"},{"c":"C4","v":""},{"c":"D4","v":"المالك / المطور:","b":true,"al":"center"},{"c":"E4","v":"شركة التطوير العقاري المتقدمة","al":"center"},{"c":"F4","v":""},{"c":"G4","v":"الرمز الكودي:","b":true,"al":"center"},{"c":"H4","v":"BOQ-MEP-002","al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الموقع والمدينة:","b":true,"al":"center"},{"c":"B5","v":"مدينة الرياض - المملكة العربية السعودية","al":"center"},{"c":"C5","v":""},{"c":"D5","v":"الاستشاري الهندسي:","b":true,"al":"center"},{"c":"E5","v":"مكتب الاستشارات الكهروميكانيكية المتخصص","al":"center"},{"c":"F5","v":""},{"c":"G5","v":"تاريخ التقدير:","b":true,"al":"center"},{"c":"H5","v":"أكتوبر 2026م","al":"center"}]},{"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":""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"إجمالي التكلفة الكهربائية المباشرة","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C7","v":"إجمالي الحمل الكهربائي التقديري","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"إجمالي وحدات الإنارة والمخارج","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G7","v":"عدد اللوحات الكهربائية الرئيسية والفرعية","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":44.0,"cells":[{"c":"A8","v":543922.6804,"f":"=الملخص_التنفيذي_للمشروع!E10","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"C8","v":385.5,"in":true,"fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.0 \"كيلوواط (kW)\"","cs":2},{"skip":true},{"c":"E8","v":834,"f":"=SUM(مقايسة_الإنارة_والمخارج!E8:E21)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0 \"وحدة/نقطة\"","cs":2},{"skip":true},{"c":"G8","v":20,"f":"=SUM(مقايسة_اللوحات_والقواطع!E8:E14)","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0 \"لوحة توزيع\"","cs":2},{"skip":true}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"مجموع بنود التغذية والإنارة واللوحات","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C9","v":"معامل التزامن الكلي DF = 0.78","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"كشافات LED ومخارج قوى وتيار خفيف","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G9","v":"MDB, SMDB, DBs مع القواطع المدمجة","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"ملخص التكاليف التقديرية حسب الأقسام الكهروميكانيكية الرئيسية","bg":"#D97706","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"م","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B12","v":"القسم الكهربائي التخصصي","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C12","v":"كود التصنيف","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D12","v":"المرجع الكودي","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E12","v":"إجمالي التكلفة (ر.س)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F12","v":"الوزن النسبي (%)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G12","v":"ملاحظات الفحص والاعتماد","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H12","v":"حالة البند","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":1,"fg":"#1E293B","al":"center"},{"c":"B13","v":"أعمال كابلات التغذية ومسارات الكوابل والتأريض","fg":"#1E293B"},{"c":"C13","v":"SEC-CBL-01","fg":"#1E293B","al":"center"},{"c":"D13","v":"SBC 401 Sec 52","fg":"#1E293B","al":"center"},{"c":"E13","v":302585,"f":"=الملخص_التنفيذي_للمشروع!E6","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F13","v":0,"f":"=E13/$E$17","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G13","v":"توريد كابلات نحاسية معتمدة مع حوامل مجلفنة","fg":"#1E293B","al":"center"},{"c":"H13","v":"جاهز للتسعير","fg":"#1E293B","al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":2,"fg":"#1E293B","al":"center"},{"c":"B14","v":"أعمال وحدات الإنارة والمخارج والتيار الخفيف","fg":"#1E293B"},{"c":"C14","v":"SEC-LGT-02","fg":"#1E293B","al":"center"},{"c":"D14","v":"SBC 401 Sec 55","fg":"#1E293B","al":"center"},{"c":"E14","v":176240,"f":"=الملخص_التنفيذي_للمشروع!E7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F14","v":0,"f":"=E14/$E$17","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G14","v":"كشافات موفرة للطاقة مع مجسات حركة وحساسات","fg":"#1E293B","al":"center"},{"c":"H14","v":"جاهز للتسعير","fg":"#1E293B","al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":3,"fg":"#1E293B","al":"center"},{"c":"B15","v":"أعمال لوحات التوزيع والقواطع الرئيسية والفرعية","fg":"#1E293B"},{"c":"C15","v":"SEC-PNL-03","fg":"#1E293B","al":"center"},{"c":"D15","v":"SBC 401 Sec 53","fg":"#1E293B","al":"center"},{"c":"E15","v":48780,"f":"=الملخص_التنفيذي_للمشروع!E8","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F15","v":0,"f":"=E15/$E$17","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G15","v":"لوحات مجهزة بنظام قواطع MCCB و RCCB للحماية","fg":"#1E293B","al":"center"},{"c":"H15","v":"جاهز للتسعير","fg":"#1E293B","al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":4,"fg":"#1E293B","al":"center"},{"c":"B16","v":"أعمال التجهيزات المشتركة والتأريض ونظام الصواعق","fg":"#1E293B"},{"c":"C16","v":"SEC-EAR-04","fg":"#1E293B","al":"center"},{"c":"D16","v":"SBC 401 Sec 54","fg":"#1E293B","al":"center"},{"c":"E16","v":16317.680412,"f":"=الملخص_التنفيذي_للمشروع!E9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F16","v":0,"f":"=E16/$E$17","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G16","v":"مقاومة تأريض أقل من 5 أوم مع شبكة ربط متساوي الجهد","fg":"#1E293B","al":"center"},{"c":"H16","v":"جاهز للتسعير","fg":"#1E293B","al":"center"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"الإجمالي التقديري العام المباشر","bg":"#FEF3C7","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E17","v":543922.680412,"f":"=SUM(E13:E16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F17","v":0,"f":"=SUM(F13:F16)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.00%"},{"c":"G17","v":"100% نسبة التغطية الشاملة","bg":"#FEF3C7","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"إعدادات_الأسعار_المرجعية","maxRow":24,"maxCol":6,"colWidths":[18.0,56.0,14.0,22.0,22.0,24.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول تحليل وتسعير الفئات المرجعية للأعمال الكهربائية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"قاعدة بيانات أسعار التوريد والتركيب المرجعية لربطها ديناميكياً مع كافة جداول الحصر والمقايسة","bg":"#1E293B","fg":"#E2E8F0","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":52.0,"cells":[{"c":"A4","v":"كود الصنف","bg":"#D97706","b":true,"al":"center"},{"c":"B4","v":"بيان المادة / العنصر الكهربائي","bg":"#D97706","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#D97706","b":true,"al":"center"},{"c":"D4","v":"سعر توريد المواد (ر.س)","bg":"#D97706","b":true,"al":"center"},{"c":"E4","v":"أجرة التركيب والمصنعية (ر.س)","bg":"#D97706","b":true,"al":"center"},{"c":"F4","v":"السعر الإفرادي الشامل (ر.س)","bg":"#D97706","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"MAT-CBL-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"كابل نحاسي 4×16 مم2 معزول XLPE/PVC مسلح","fg":"#1E293B"},{"c":"C5","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D5","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":90,"f":"=D5+E5","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"MAT-CBL-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"كابل نحاسي 4×35 مم2 معزول XLPE/PVC مسلح","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":130,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":35,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":165,"f":"=D6+E6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"MAT-CBL-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"كابل نحاسي 4×70 مم2 معزول XLPE/PVC مسلح","fg":"#1E293B"},{"c":"C7","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D7","v":240,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":50,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":290,"f":"=D7+E7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"MAT-CBL-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"كابل نحاسي 4×120 مم2 معزول XLPE/PVC مسلح","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":410,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":75,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":485,"f":"=D8+E8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"MAT-CBL-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"سلك نحاسي مفرد 3×2.5 مم2 داخل مواسير PVC للإنارة","fg":"#1E293B"},{"c":"C9","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"D9","v":85,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":130,"f":"=D9+E9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"MAT-CBL-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"سلك نحاسي مفرد 3×4 مم2 داخل مواسير PVC للأفياش","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"نقطة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":110,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":50,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":160,"f":"=D10+E10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"MAT-CBL-07","fg":"#1E293B","al":"center"},{"c":"B11","v":"سلك نحاسي مفرد 3×6 مم2 داخل مواسير للمكيفات والأفران","fg":"#1E293B"},{"c":"C11","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"D11","v":160,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":225,"f":"=D11+E11","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"MAT-LGT-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"كشاف LED غاطس 60×60 سم 40 وات إضاءة مكتبية 4000K","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":120,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":35,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":155,"f":"=D12+E12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"MAT-LGT-02","fg":"#1E293B","al":"center"},{"c":"B13","v":"سبوت لايت LED غاطس قطر 3 بوصة 7 وات 3000K","fg":"#1E293B"},{"c":"C13","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D13","v":35,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":15,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":50,"f":"=D13+E13","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"MAT-LGT-03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"كشاف طوارئ مدمج ببطارية 3 ساعات مع مخرج خروج Exit","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":160,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":40,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":200,"f":"=D14+E14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"MAT-LGT-04","fg":"#1E293B","al":"center"},{"c":"B15","v":"كشاف ليد خارجي مسلط للواجهات 50 وات IP65 ضد العوامل الجوية","fg":"#1E293B"},{"c":"C15","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D15","v":190,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":50,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":240,"f":"=D15+E15","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"MAT-SOK-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B16","v":"فيش كهرباء ثنائي 13 أمبير بريطاني مؤرض مع مفتاح","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C16","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":28,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E16","v":15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F16","v":43,"f":"=D16+E16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"MAT-SOK-02","fg":"#1E293B","al":"center"},{"c":"B17","v":"فيش كهرباء قوى مخصص 16/20 أمبير مؤرض مع مفتاح ثنائي القطب","fg":"#1E293B"},{"c":"C17","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D17","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E17","v":20,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F17","v":65,"f":"=D17+E17","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"MAT-SOK-03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B18","v":"فيش ثلاثي الأطوار 32 أمبير صناعي مع قاطع مدمج IP65","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C18","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D18","v":180,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E18","v":60,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F18","v":240,"f":"=D18+E18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"MAT-SOK-04","fg":"#1E293B","al":"center"},{"c":"B19","v":"مخرج بيانات وهاتف مزدوج RJ45 Cat6 مع العلبة والغطاء","fg":"#1E293B"},{"c":"C19","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D19","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E19","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F19","v":90,"f":"=D19+E19","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"MAT-PNL-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B20","v":"لوحة توزيع فرعية DB سعة 18 خط مجهزة بقاطع رئيسي 63A و RCCB","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C20","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D20","v":1450,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E20","v":450,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F20","v":1900,"f":"=D20+E20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"MAT-PNL-02","fg":"#1E293B","al":"center"},{"c":"B21","v":"لوحة توزيع فرعية DB سعة 24 خط مجهزة بقاطع رئيسي 100A و RCCB","fg":"#1E293B"},{"c":"C21","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D21","v":1950,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E21","v":550,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F21","v":2500,"f":"=D21+E21","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"MAT-PNL-03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B22","v":"لوحة توزيع رئيسية MDB سعة 400A مجهزة بقاطع MCCB وأجهزة قياس","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C22","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D22","v":8500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E22","v":2200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F22","v":10700,"f":"=D22+E22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"MAT-EAR-01","fg":"#1E293B","al":"center"},{"c":"B23","v":"حربة تأريض نحاسية صلبة قطر 5/8 بوصة بطول 2.4 م مع غرفة تفتيش","fg":"#1E293B"},{"c":"C23","v":"طقم","fg":"#1E293B","al":"center"},{"c":"D23","v":320,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E23","v":150,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F23","v":470,"f":"=D23+E23","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"MAT-EAR-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B24","v":"شريط تأريض نحاسي 25×3 مم مع مشابك التثبيت وشبكة الربط","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C24","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D24","v":42,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E24","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F24","v":60,"f":"=D24+E24","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]}]},{"name":"مقايسة_التغذية_والكابلات","maxRow":11,"maxCol":8,"colWidths":[10.0,16.0,60.0,12.0,18.0,22.0,24.0,40.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"مقايسة كابلات التغذية الرئيسية والفرعية ومسارات التمديد والتأريض","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حصر كميات وتكاليف كابلات التوزيع من لوحة التوزيع الرئيسية MDB إلى اللوحات الفرعية ومحطات الشحن والتكييف","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"بند","bg":"#2563EB","b":true,"al":"center"},{"c":"B4","v":"كود الصنف","bg":"#2563EB","b":true,"al":"center"},{"c":"C4","v":"توصيف البند الهندسي وطريقة التمديد","bg":"#2563EB","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#2563EB","b":true,"al":"center"},{"c":"E4","v":"الكمية المحصورة","bg":"#2563EB","b":true,"al":"center"},{"c":"F4","v":"السعر الإفرادي (ر.س)","bg":"#2563EB","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة (ر.س)","bg":"#2563EB","b":true,"al":"center"},{"c":"H4","v":"المرجع والملاحظات","bg":"#2563EB","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B5","v":"MAT-CBL-04","fg":"#1E293B","al":"center"},{"c":"C5","v":"توريد وتمديد كابل نحاسي مسلح 4×120 مم2 لتغذية لوحة التوزيع الرئيسية MDB من المحول","fg":"#1E293B"},{"c":"D5","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E5","v":185,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":485,"f":"=إعدادات_الأسعار_المرجعية!F8","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G5","v":89725,"f":"=E5*F5","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H5","v":"تمديد مباشر تحت الأرض داخل مواسير UPVC خرسانية","fg":"#1E293B"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"1.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"MAT-CBL-03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C6","v":"توريد وتمديد كابل نحاسي مسلح 4×70 مم2 لتغذية لوحات المصاعد ومضخات الحريق","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":240,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":290,"f":"=إعدادات_الأسعار_المرجعية!F7","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G6","v":69600,"f":"=E6*F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H6","v":"تمديد على حامل كابلات كابل تري مجلفن","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"1.03","fg":"#1E293B","al":"center"},{"c":"B7","v":"MAT-CBL-02","fg":"#1E293B","al":"center"},{"c":"C7","v":"توريد وتمديد كابل نحاسي مسلح 4×35 مم2 لتغذية لوحات تكييف الهواء المركزية بالسطح","fg":"#1E293B"},{"c":"D7","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E7","v":380,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":165,"f":"=إعدادات_الأسعار_المرجعية!F6","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G7","v":62700,"f":"=E7*F7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H7","v":"كابل معزول XLPE مقاوم لأشعة الشمس والحرارة","fg":"#1E293B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"MAT-CBL-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":"توريد وتمديد كابل نحاسي مسلح 4×16 مم2 لتغذية اللوحات الفرعية DB للأدوار السكنية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":620,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":90,"f":"=إعدادات_الأسعار_المرجعية!F5","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G8","v":55800,"f":"=E8*F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H8","v":"تمديد رأسي داخل الدكت الكهربائي بمشبك تثبيت كل 1م","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"1.05","fg":"#1E293B","al":"center"},{"c":"B9","v":"MAT-EAR-01","fg":"#1E293B","al":"center"},{"c":"C9","v":"توريد وتركيب أقطاب وحراب التأريض النحاسية بعمق 2.4م مع ربط الآبار بغرف تفتيش","fg":"#1E293B"},{"c":"D9","v":"طقم","fg":"#1E293B","al":"center"},{"c":"E9","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":470,"f":"=إعدادات_الأسعار_المرجعية!F23","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G9","v":3760,"f":"=E9*F9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H9","v":"فحص المقاومة الموقعية لتحقيق < 5 أوم","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"1.06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"MAT-EAR-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"توريد وتمديد شريط تأريض نحاسي 25×3 مم لربط كافة الهياكل المعدنية وشبكة التأريض العامة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":350,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":60,"f":"=إعدادات_الأسعار_المرجعية!F24","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G10","v":21000,"f":"=E10*F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H10","v":"ربط متساوي الجهد لغرفة الكهرباء والمولد","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":11,"h":42.0,"cells":[{"c":"A11","v":"إجمالي قسم كابلات التغذية ومسارات التمديد والتأريض","bg":"#FEF3C7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":302585,"f":"=SUM(G5:G10)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H11","v":"منقول للملخص التنفيذي","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"مقايسة_الإنارة_والمخارج","maxRow":15,"maxCol":8,"colWidths":[10.0,16.0,60.0,12.0,18.0,22.0,24.0,40.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"مقايسة وحدات الإنارة والمخارج والأفياش والتيار الخفيف","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حصر وتسعير كشافات LED ووحدات الطوارئ والمخارج العادية ومخارج القوى وفق الكود السعودي SBC 401","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"بند","bg":"#D97706","b":true,"al":"center"},{"c":"B4","v":"كود الصنف","bg":"#D97706","b":true,"al":"center"},{"c":"C4","v":"توصيف البند الهندسي وطريقة التمديد","bg":"#D97706","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#D97706","b":true,"al":"center"},{"c":"E4","v":"الكمية المحصورة","bg":"#D97706","b":true,"al":"center"},{"c":"F4","v":"السعر الإفرادي (ر.س)","bg":"#D97706","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة (ر.س)","bg":"#D97706","b":true,"al":"center"},{"c":"H4","v":"المرجع والملاحظات","bg":"#D97706","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"2.01","fg":"#1E293B","al":"center"},{"c":"B5","v":"MAT-CBL-05","fg":"#1E293B","al":"center"},{"c":"C5","v":"توريد وتمديد شبكة نقاط إنارة داخلية بأسلاك 3×2.5 مم2 مع المواسير والعلب والمفاتيح","fg":"#1E293B"},{"c":"D5","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E5","v":320,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":130,"f":"=إعدادات_الأسعار_المرجعية!F9","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G5","v":41600,"f":"=E5*F5","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H5","v":"شامل العلب البلاستيكية ومفاتيح الإنارة المعتمدة","fg":"#1E293B"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"2.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"MAT-LGT-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C6","v":"توريد وتركيب كشاف LED غاطس 60×60 سم 40 وات بالمكاتب والممرات والمطابخ","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":140,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":155,"f":"=إعدادات_الأسعار_المرجعية!F12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G6","v":21700,"f":"=E6*F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H6","v":"معامل أداء طاقة عالي PF > 0.95 وضمان 5 سنوات","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"2.03","fg":"#1E293B","al":"center"},{"c":"B7","v":"MAT-LGT-02","fg":"#1E293B","al":"center"},{"c":"C7","v":"توريد وتركيب سبوت لايت LED غاطس 7 وات إضاءة دافئة 3000K للأسقف الجبسية","fg":"#1E293B"},{"c":"D7","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E7","v":280,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":50,"f":"=إعدادات_الأسعار_المرجعية!F13","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G7","v":14000,"f":"=E7*F7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H7","v":"توزيع معماري متناسق مع الديكور الداخلي","fg":"#1E293B"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"2.04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"MAT-LGT-03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":"توريد وتركيب كشاف طوارئ مزود ببطارية نيكل كادميوم 3 ساعات مع إشارة مخرج طوارئ","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":45,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":200,"f":"=إعدادات_الأسعار_المرجعية!F14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G8","v":9000,"f":"=E8*F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H8","v":"مطابق لاشتراطات الدفاع المدني ونظام الحريق SBC 801","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"2.05","fg":"#1E293B","al":"center"},{"c":"B9","v":"MAT-LGT-04","fg":"#1E293B","al":"center"},{"c":"C9","v":"توريد وتركيب كشافات مسلطة للواجهات الخارجية LED بقوة 50 وات مقاوم للغبار والماء IP65","fg":"#1E293B"},{"c":"D9","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E9","v":24,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":240,"f":"=إعدادات_الأسعار_المرجعية!F15","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G9","v":5760,"f":"=E9*F9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H9","v":"تثبيت على واجهات المبنى مع مفتاح ضوئي تلقائي","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"2.06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"MAT-CBL-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"توريد وتمديد شبكة نقاط مخارج أفياش عادية بأسلاك 3×4 مم2 داخل مواسير PVC في الجدران","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":"نقطة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":260,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":160,"f":"=إعدادات_الأسعار_المرجعية!F10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G10","v":41600,"f":"=E10*F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H10","v":"تمديد دائري لكل 4-5 أفياش على قاطع 20A مستقل","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"2.07","fg":"#1E293B","al":"center"},{"c":"B11","v":"MAT-SOK-01","fg":"#1E293B","al":"center"},{"c":"C11","v":"توريد وتركيب أفياش كهربائية ثنائية 13A بريطاني مع مفتاح مؤرض وشتر حماية للأطفال","fg":"#1E293B"},{"c":"D11","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E11","v":260,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":43,"f":"=إعدادات_الأسعار_المرجعية!F16","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G11","v":11180,"f":"=E11*F11","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H11","v":"وجه خارجي ديكوري أبيض ناصع ضد الحريق","fg":"#1E293B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"2.08","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"MAT-CBL-07","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C12","v":"توريد وتمديد شبكة نقاط قوى وتغذية أجهزة التكييف والأفران بأسلاك 3×6 مم2","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D12","v":"نقطة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E12","v":85,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":225,"f":"=إعدادات_الأسعار_المرجعية!F11","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G12","v":19125,"f":"=E12*F12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H12","v":"خط مباشر مستقل من لوحة التوزيع لكل جهاز قوى","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"2.09","fg":"#1E293B","al":"center"},{"c":"B13","v":"MAT-SOK-02","fg":"#1E293B","al":"center"},{"c":"C13","v":"توريد وتركيب مفاتيح وأفياش قوى 20A مع مفتاح ثنائي القطب ولمبة بيان للمكيفات والسخانات","fg":"#1E293B"},{"c":"D13","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E13","v":85,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":65,"f":"=إعدادات_الأسعار_المرجعية!F17","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G13","v":5525,"f":"=E13*F13","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H13","v":"سعة تحمل عالية ومفتاح تشغيل وفصل مباشر","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"2.10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"MAT-SOK-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C14","v":"توريد وتمديد نقاط شبكة البيانات والهاتف Cat6 مع مخارج RJ45 المزدوجة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D14","v":"نقطة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E14","v":75,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":90,"f":"=إعدادات_الأسعار_المرجعية!F19","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G14","v":6750,"f":"=E14*F14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H14","v":"كابلات مجدولة محمية UTP Cat6 مع لوحة التجميع Patch Panel","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي قسم الإنارة والمخارج والأفياش والتيار الخفيف","bg":"#FEF3C7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G15","v":176240,"f":"=SUM(G5:G14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H15","v":"منقول للملخص التنفيذي","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"مقايسة_اللوحات_والقواطع","maxRow":10,"maxCol":8,"colWidths":[10.0,16.0,60.0,12.0,18.0,22.0,24.0,40.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"مقايسة لوحات التوزيع الكهربائية والقواطع ونظام الحماية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"حصر وتوريد لوحات التوزيع MDB و SMDB واللوحات الفرعية DB وقواطع الحماية من التسريب الأرضي RCCB","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"بند","bg":"#059669","b":true,"al":"center"},{"c":"B4","v":"كود الصنف","bg":"#059669","b":true,"al":"center"},{"c":"C4","v":"توصيف البند الهندسي وطريقة التمديد","bg":"#059669","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#059669","b":true,"al":"center"},{"c":"E4","v":"الكمية المحصورة","bg":"#059669","b":true,"al":"center"},{"c":"F4","v":"السعر الإفرادي (ر.س)","bg":"#059669","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة (ر.س)","bg":"#059669","b":true,"al":"center"},{"c":"H4","v":"المرجع والملاحظات","bg":"#059669","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"3.01","fg":"#1E293B","al":"center"},{"c":"B5","v":"MAT-PNL-03","fg":"#1E293B","al":"center"},{"c":"C5","v":"توريد وتركيب لوحة توزيع كهربائية رئيسية MDB سعة 400A مجهزة بقاطع MCCB رئيسي قابل للضبط وشاشات قياس رقمية","fg":"#1E293B"},{"c":"D5","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E5","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":10700,"f":"=إعدادات_الأسعار_المرجعية!F22","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G5","v":10700,"f":"=E5*F5","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H5","v":"لوحة معدنية قائمة بذاتها IP54 مع قضبان نحاسية معزولة","fg":"#1E293B"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"3.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"MAT-PNL-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C6","v":"توريد وتركيب لوحة توزيع فرعية رئيسية SMDB سعة 160A لتغذية أجهزة الخدمات المشتركة والتكييف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":2,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":2500,"f":"=إعدادات_الأسعار_المرجعية!F21","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G6","v":5000,"f":"=E6*F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H6","v":"قاطع رئيسي 160A وقواطع فرعية ثلاثية الأطوار","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"3.03","fg":"#1E293B","al":"center"},{"c":"B7","v":"MAT-PNL-02","fg":"#1E293B","al":"center"},{"c":"C7","v":"توريد وتركيب لوحات توزيع فرعية DB سعة 24 خط ثلاثية الأطوار للشقق والوحدات التجارية الكبيرة","fg":"#1E293B"},{"c":"D7","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E7","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":2500,"f":"=إعدادات_الأسعار_المرجعية!F21","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G7","v":15000,"f":"=E7*F7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H7","v":"مجهزة بقاطع ELCB حساسية 30mA للأفياش و 100mA للإنارة","fg":"#1E293B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"3.04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"MAT-PNL-01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":"توريد وتركيب لوحات توزيع فرعية DB سعة 18 خط ثلاثية الأطوار للشقق السكنية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":8,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":1900,"f":"=إعدادات_الأسعار_المرجعية!F20","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G8","v":15200,"f":"=E8*F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H8","v":"قواطع فرعية MCB 10kA ماركة أوروبية معتمدة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"3.05","fg":"#1E293B","al":"center"},{"c":"B9","v":"MAT-SOK-03","fg":"#1E293B","al":"center"},{"c":"C9","v":"توريد وتركيب مفاتيح عزل وقواطع أمان صناعية 32A ثلاثية الأطوار لمضخات المياه والتكييف","fg":"#1E293B"},{"c":"D9","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E9","v":12,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":240,"f":"=إعدادات_الأسعار_المرجعية!F18","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G9","v":2880,"f":"=E9*F9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H9","v":"قاطع يدوي خارجي Isolator IP65 بجوار المعدات مباشرة","fg":"#1E293B"}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":"إجمالي قسم لوحات التوزيع والقواطع ونظام الحماية","bg":"#FEF3C7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G10","v":48780,"f":"=SUM(G5:G9)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H10","v":"منقول للملخص التنفيذي","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"الملخص_التنفيذي_للمشروع","maxRow":19,"maxCol":7,"colWidths":[8.0,48.0,28.0,18.0,26.0,18.0,42.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"الملخص التنفيذي والتجميعي لمقايسة الأعمال الكهربائية","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":36.0,"cells":[{"c":"A2","v":"تجميع التكاليف المباشرة وهوامش الإشراف والمصاريف الإدارية وضريبة القيمة المضافة 15% واعتمادات المشروع","bg":"#1E293B","fg":"#E2E8F0","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":"م","bg":"#D97706","b":true,"al":"center"},{"c":"B4","v":"بيان الأقسام والبنود التجميعية","bg":"#D97706","b":true,"al":"center"},{"c":"C4","v":"مصدر الربط الديناميكي","bg":"#D97706","b":true,"al":"center"},{"c":"D4","v":"النسبة / المعامل","bg":"#D97706","b":true,"al":"center"},{"c":"E4","v":"إجمالي القيمة (ر.س)","bg":"#D97706","b":true,"al":"center"},{"c":"F4","v":"الوزن النسبي (%)","bg":"#D97706","b":true,"al":"center"},{"c":"G4","v":"ملاحظات الاعتماد المالي","bg":"#D97706","b":true,"al":"center"}]},{"r":5,"h":28.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":1,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"إجمالي كابلات التغذية ومسارات التمديد","bg":"#F8FAFC","b":true},{"c":"C6","v":302585,"f":"=مقايسة_التغذية_والكابلات!G11","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":302585,"f":"=مقايسة_التغذية_والكابلات!G11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F6","v":0,"f":"=E6/$E$10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G6","v":"كابلات نحاسية معزولة ومسلحة مع شبكة التأريض","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":2,"fg":"#1E293B","al":"center"},{"c":"B7","v":"إجمالي وحدات الإنارة والأفياش والمخارج","b":true},{"c":"C7","v":176240,"f":"=مقايسة_الإنارة_والمخارج!G15","fg":"#1E293B","al":"center"},{"c":"D7","v":"-","fg":"#1E293B","al":"center"},{"c":"E7","v":176240,"f":"=مقايسة_الإنارة_والمخارج!G15","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F7","v":0,"f":"=E7/$E$10","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G7","v":"كشافات LED ومخارج قوى وتيار خفيف","fg":"#1E293B"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":3,"bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"إجمالي لوحات التوزيع الكهربائية والقواطع","bg":"#F8FAFC","b":true},{"c":"C8","v":48780,"f":"=مقايسة_اللوحات_والقواطع!G10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":"-","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":48780,"f":"=مقايسة_اللوحات_والقواطع!G10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F8","v":0,"f":"=E8/$E$10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G8","v":"MDB و SMDB و DBs وقواطع الحماية","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":4,"fg":"#1E293B","al":"center"},{"c":"B9","v":"أعمال الاختبارات والفحص وتشغيل المنظومة الموقعية","b":true},{"c":"C9","v":"تقدير موقعي مباشر","fg":"#1E293B","al":"center"},{"c":"D9","v":"3.00%","fg":"#1E293B","al":"center"},{"c":"E9","v":16317.680412,"f":"=E10*0.03","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F9","v":0,"f":"=E9/$E$10","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G9","v":"اختبارات العزل الميجر وفحص استمرارية التأريض","fg":"#1E293B"}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":"إجمالي التكلفة الكهربائية المباشرة (Direct Electrical Cost)","bg":"#FEF3C7","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E10","v":543922.680412,"f":"=SUM(E6:E9)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F10","v":"100.00%","bg":"#FEF3C7","b":true,"al":"center"},{"c":"G10","v":"أساس احتساب الهوامش والضرائب","bg":"#FEF3C7","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":5,"fg":"#1E293B","al":"center"},{"c":"B11","v":"المصاريف الإدارية والموقع والمعدات (Site Overhead & Equipment)","fg":"#1E293B"},{"c":"C11","v":"نسبة من التكلفة المباشرة","fg":"#1E293B","al":"center"},{"c":"D11","v":"7.00%","fg":"#1E293B","al":"center"},{"c":"E11","v":38074.587629,"f":"=E10*0.07","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F11","v":0,"f":"=E11/$E$10","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G11","v":"إشراف مهندسي الكهرباء ومعدات الرفع","fg":"#1E293B"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":6,"fg":"#1E293B","al":"center"},{"c":"B12","v":"هامش أرباح المقاول العام (Contractor Profit Margin)","fg":"#1E293B"},{"c":"C12","v":"نسبة من التكلفة المباشرة","fg":"#1E293B","al":"center"},{"c":"D12","v":"10.00%","fg":"#1E293B","al":"center"},{"c":"E12","v":54392.268041,"f":"=E10*0.10","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F12","v":0,"f":"=E12/$E$10","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G12","v":"عائد الاستثمار وإدارة المخاطر","fg":"#1E293B"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":7,"fg":"#1E293B","al":"center"},{"c":"B13","v":"احتياطي طوارئ وتغير كميات (Contingency Reserve)","fg":"#1E293B"},{"c":"C13","v":"نسبة من التكلفة المباشرة","fg":"#1E293B","al":"center"},{"c":"D13","v":"3.00%","fg":"#1E293B","al":"center"},{"c":"E13","v":16317.680412,"f":"=E10*0.03","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F13","v":0,"f":"=E13/$E$10","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G13","v":"فروق مسارات وتعديلات المخططات","fg":"#1E293B"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"الإجمالي التقديري قبل ضريبة القيمة المضافة","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E14","v":652707.216494,"f":"=E10+SUM(E11:E13)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F14","v":"المبلغ الخاضع للضريبة","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":8,"al":"center"},{"c":"B15","v":"ضريبة القيمة المضافة (Value Added Tax - VAT)"},{"c":"C15","v":"هيئة الزكاة والضريبة والجمارك (ZATCA)","al":"center"},{"c":"D15","v":"15.00%","al":"center"},{"c":"E15","v":97906.082474,"f":"=E14*0.15","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F15","v":"-","al":"center"},{"c":"G15","v":"ضريبة مفروضة نظاماً"}]},{"r":16,"h":48.0,"cells":[{"c":"A16","v":"إجمالي قيمة المقايسة الكهربائية الشاملة للضريبة (Grand Total)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E16","v":750613.298968,"f":"=E14+E15","bg":"#D97706","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F16","v":"القيمة الإجمالية النهائية للمناقصة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"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":""}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"إعداد مهندس المكتب الفني الكهربائي","b":true,"al":"center","cs":2},{"skip":true},{"c":"C18","v":"مراجعة وتدقيق مهندس التكاليف والمناقصات","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F18","v":"مصادقة مدير إدارة المشاريع الكهروميكانيكية","b":true,"al":"center","cs":2},{"skip":true}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"الاسم: المهندس / ....................................\nالتوقيع: ................................................\nالتاريخ: ...... / ...... / 2026م","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"C19","v":"الاسم: المهندس / ....................................\nالتوقيع: ................................................\nالتاريخ: ...... / ...... / 2026م","fg":"#1E293B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F19","v":"الاسم: المهندس / ....................................\nالتوقيع: ................................................\nالختم: [المصادقة والتوقيع]","fg":"#1E293B","al":"center","cs":2},{"skip":true}]}]}]}