{"slug":"chilled-water-hvac-piping-ahu-fcu-and-air-ductwork-system-boq-sheet","sheets":[{"name":"مقايسة التكييف المركزي CHW","maxRow":22,"maxCol":9,"colWidths":[14.0,16.0,54.0,10.0,14.0,16.0,13.0,17.0,19.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة أنظمة التكييف المركزي بالمياه المثلجة ووحدات المناولة ومجاري الهواء (Chilled Water HVAC BOQ) — كود BOQ-MEP-211","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"مرجع الكود: ASHRAE 90.1 & 62.1 | SMACNA HVAC Duct Construction | AHRI 550/590 | ASTM A53 Grade B | NFPA 90A","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الكود المرجعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية (Item Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية الحصرية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر المعدات والمواد (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر التركيب والعزل والاختبار (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الفئة الإجمالية للوحدة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي للبند (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":104.0,"cells":[{"c":"A5","v":"CHW-PLT-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"AHRI 550/590","bg":"#F8FAFC","al":"center"},{"c":"C5","v":"توريد وتركيب شيلر تبريد هوائي بضواغط لولبية مغيرة للسرعة (Inverter Screw Air-Cooled Chiller قدرة 220 طن تبريد عند حرارة خارجية 46°C، مائع R-134a/R-513A) شامل قواعد السوست","bg":"#F8FAFC"},{"c":"D5","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E5","v":3,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F5","v":3450000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G5","v":120000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H5","v":3570000,"f":"=F5+G5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":10710000,"f":"=E5*H5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":"CHW-PLT-02","b":true,"al":"center"},{"c":"B6","v":"ASHRAE 90.1","al":"center"},{"c":"C6","v":"توريد وتركيب مضخات المياه المثلجة الأولية متغيرة التدفق (Primary Variable Speed End-Suction Pumps 2 Duty + 1 Standby، تدفق 530 GPM وضغط 32 م مع إنفرتر VFD)"},{"c":"D6","v":"مجموعة","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F6","v":680000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G6","v":45000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H6","v":725000,"f":"=F6+G6","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":725000,"f":"=E6*H6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"CHW-PLT-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"ASME Sec VIII","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"توريد وتركيب خزان التمدد المغلق والفاصل الهوائي ووحدة التغذية الكيميائية (Expansion Tank 1000L + Air/Dirt Separator + Chemical Dosing Pot & Pressurization Unit)","bg":"#F8FAFC"},{"c":"D7","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F7","v":290000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G7","v":28000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H7","v":318000,"f":"=F7+G7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":318000,"f":"=E7*H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"CHW-PIP-04","b":true,"al":"center"},{"c":"B8","v":"ASTM A53 Gr.B","al":"center"},{"c":"C8","v":"مواسير صلب أسود غير ملحومة (Seamless Black Steel Sch. 40) أقطار 150 مم و 200 مم للخطوط الرئيسية والصواعد شاملة عزل مطاطي مغلق المسام NBR سمك 50 مم وتغليف ألومنيوم"},{"c":"D8","v":"م.ط","al":"center"},{"c":"E8","v":320,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F8","v":2650,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G8","v":550,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H8","v":3200,"f":"=F8+G8","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":1024000,"f":"=E8*H8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"CHW-PIP-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"ASTM A53 Gr.B","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"مواسير صلب أسود (Black Steel Sch. 40) أقطار 65 مم إلى 100 مم للتفريعات الرئيسية بالأدوار شاملة العزل المطاطي NBR سمك 38 مم والتحاميل المعزولة (Phenolic Blocks)","bg":"#F8FAFC"},{"c":"D9","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E9","v":680,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F9","v":1380,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G9","v":320,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H9","v":1700,"f":"=F9+G9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":1156000,"f":"=E9*H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"CHW-PIP-06","b":true,"al":"center"},{"c":"B10","v":"ASTM A53 Gr.B","al":"center"},{"c":"C10","v":"مواسير صلب أسود أقطار 25 مم إلى 50 مم لتغذية وحدات الملف والمروحة (FCUs) شاملة العزل المطاطي سمك 25 مم وشبكة صرف المتكاثف UPVC المعزولة"},{"c":"D10","v":"م.ط","al":"center"},{"c":"E10","v":1450,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F10","v":640,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G10","v":160,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H10","v":800,"f":"=F10+G10","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":1160000,"f":"=E10*H10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":"CHW-VAL-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"BS EN 12266","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"توريد وتركيب مجموعات المحابس والربط الهيدروليكي للوحدات (Hook-up Packages: PICV Pressure Independent Control Valves + Strainer + Isolating Valves + Flexible Connectors)","bg":"#F8FAFC"},{"c":"D11","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E11","v":98,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F11","v":14500,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G11","v":1800,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H11","v":16300,"f":"=F11+G11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":1597400,"f":"=E11*H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"CHW-AHU-08","b":true,"al":"center"},{"c":"B12","v":"AHRI 430","al":"center"},{"c":"C12","v":"وحدات مناولة الهواء المركزية مزدوجة الجدار (Double-Skin Chilled Water AHU سعة 12,000 CFM، غلاف عزل بولي يوريثان 50 مم، فلاتر G4+F7، ومحرك EC/VFD)"},{"c":"D12","v":"عدد","al":"center"},{"c":"E12","v":6,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F12","v":480000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G12","v":35000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H12","v":515000,"f":"=F12+G12","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":3090000,"f":"=E12*H12","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"CHW-FAH-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"ASHRAE 62.1","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"وحدات الهواء النقي المزودة بعجلة استرجاع الطاقة الحرارية (Fresh Air Handling Unit FAHU with Enthalpy Energy Recovery Wheel سعة 8,500 CFM)","bg":"#F8FAFC"},{"c":"D13","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E13","v":2,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F13","v":620000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G13","v":42000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H13","v":662000,"f":"=F13+G13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":1324000,"f":"=E13*H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"CHW-FCU-10","b":true,"al":"center"},{"c":"B14","v":"AHRI 440","al":"center"},{"c":"C14","v":"وحدات الملف والمروحة السقفية المخفية بالمياه المثلجة (Concealed Ducted Chilled Water FCU سعات 1.5 إلى 4.0 طن تبريد بمحرك EC منخفض الضوضاء وثرموستات رقمي BACnet)"},{"c":"D14","v":"عدد","al":"center"},{"c":"E14","v":90,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F14","v":24500,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G14","v":3200,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H14","v":27700,"f":"=F14+G14","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":2493000,"f":"=E14*H14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"CHW-DCT-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"SMACNA","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"توريد وتصنيع وتركيب مجاري الهواء من الصاج المجلفن (Galvanized Steel Ductwork G90) لكافة الأقطار والسماكات شاملة الفلانشات والسبورتات وعزل الصوف الزجاجي (2 بوصة بكثافة 24 كجم/م3)","bg":"#F8FAFC"},{"c":"D15","v":"طن","bg":"#F8FAFC","al":"center"},{"c":"E15","v":42,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F15","v":88000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G15","v":24000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H15","v":112000,"f":"=F15+G15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":4704000,"f":"=E15*H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"CHW-DMP-12","b":true,"al":"center"},{"c":"B16","v":"NFPA 90A","al":"center"},{"c":"C16","v":"توريد وتركيب مخمدات الحريق والدخان الأوتوماتيكية ومخمدات التحكم بالحجم (Motorized Fire & Smoke Dampers UL555 + Volume Control Dampers VCD & Sound Attenuators)"},{"c":"D16","v":"مجموعة","al":"center"},{"c":"E16","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F16","v":460000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G16","v":65000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H16","v":525000,"f":"=F16+G16","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":525000,"f":"=E16*H16","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"CHW-GRL-13","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"ASHRAE 70","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"توريد وتركيب مخارج ومداخل الهواء من الألومنيوم المؤكسد المدهون إلكتروستاتيك (Linear Slot Diffusers, Square Ceiling Diffusers & Plenum Boxes)","bg":"#F8FAFC"},{"c":"D17","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E17","v":420,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F17","v":950,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G17","v":220,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H17","v":1170,"f":"=F17+G17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":491400,"f":"=E17*H17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":104.0,"cells":[{"c":"A18","v":"CHW-TAB-14","b":true,"al":"center"},{"c":"B18","v":"NEBB / CIBSE","al":"center"},{"c":"C18","v":"أعمال الغسيل الكيميائي لشبكة المياه المثلجة (Chemical Flushing & Passivation)، واختبار ضغط المواسير والدكت، وأعمال الاختبار والضبط والموازنة الهوائية والمائية (TAB)"},{"c":"D18","v":"مقطوعية","al":"center"},{"c":"E18","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F18","v":165000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G18","v":85000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H18","v":250000,"f":"=F18+G18","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":250000,"f":"=E18*H18","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"الإجمالي المباشر لمنظومة التكييف المركزي بالمياه المثلجة (Subtotal Direct Cost)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":29567800,"f":"=SUM(I5:I18)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"متوسط التكلفة لكل طن تبريد مركب بالمشروع (إجمالي 660 طن تبريد)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":44799.69697,"f":"=I19/660","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"ضريبة القيمة المضافة المقررة (VAT 14%)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":4139492.0,"f":"=I19*0.14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"الإجمالي الكلي التقديري لمقايسة التكييف المركزي (Grand Total EGP)","bg":"#E0F2FE","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":33707292,"f":"=I19+I21","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حاسبة التدفق GPM وحصر الصاج","maxRow":23,"maxCol":7,"colWidths":[13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"النموذج الحسابي لتدفق المياه المثلجة (GPM & Delta-T) وحصر أوزان صاج مجاري الهواء طبقا لـ SMACNA","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"معادلات التدفق الهيدروليكي (Q = 24 × TR / ΔT) وحساب وزن الصاج المجلفن حسب رقم الـ Gauge","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":128.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الباراميتر الهندسي لتصميم شبكة المياه المثلجة والصاج","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الرمز","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"القيمة التصميمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المعادلة الهندسية والمرجع الكودي (ASHRAE & SMACNA)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ملاحظات التحقق الفني","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":128.0,"cells":[{"c":"A5","v":1,"bg":"#F0F9FF","al":"center"},{"c":"B5","v":"إجمالي الحمل التبريدي للمبنى (Total Cooling Load)","bg":"#F0F9FF"},{"c":"C5","v":"TR_tot","bg":"#F0F9FF","al":"center"},{"c":"D5","v":660,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"E5","v":"طن تبريد","bg":"#F0F9FF","al":"center"},{"c":"F5","v":"3 شيلرات × 220 طن تبريد (1TR = 12,000 BTU/h = 3.517 kW)","bg":"#F0F9FF","al":"center"},{"c":"G5","v":"شامل معامل تنوع الأحمال","bg":"#F0F9FF","al":"center"}]},{"r":6,"h":104.0,"cells":[{"c":"A6","v":2,"bg":"#F0F9FF","al":"center"},{"c":"B6","v":"درجة حرارة دخول المياه المثلجة للوحدات (Entering CHW Temp)","bg":"#F0F9FF"},{"c":"C6","v":"T_sup","bg":"#F0F9FF","al":"center"},{"c":"D6","v":44,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"E6","v":"°F","bg":"#F0F9FF","al":"center"},{"c":"F6","v":"تساوي 6.7°C (Standard AHRI 550 Entering Temp)","bg":"#F0F9FF","al":"center"},{"c":"G6","v":"مدخل قياسي للشيلر","bg":"#F0F9FF","al":"center"}]},{"r":7,"h":128.0,"cells":[{"c":"A7","v":3,"bg":"#F0F9FF","al":"center"},{"c":"B7","v":"درجة حرارة رجوع المياه المثلجة للشيلر (Leaving CHW Temp)","bg":"#F0F9FF"},{"c":"C7","v":"T_ret","bg":"#F0F9FF","al":"center"},{"c":"D7","v":56,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"E7","v":"°F","bg":"#F0F9FF","al":"center"},{"c":"F7","v":"تساوي 13.3°C (تصميم High Delta-T لخفض قدرة المضخات)","bg":"#F0F9FF","al":"center"},{"c":"G7","v":"يحمي من متلازمة Low Delta-T","bg":"#F0F9FF","al":"center"}]},{"r":8,"h":104.0,"cells":[{"c":"A8","v":4,"b":true,"al":"center"},{"c":"B8","v":"فرق درجات حرارة المياه المثلجة التصميمي (Design Delta-T)","b":true},{"c":"C8","v":"Delta_T","b":true,"al":"center"},{"c":"D8","v":12,"f":"=D7-D6","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":"°F","b":true,"al":"center"},{"c":"F8","v":"Delta_T = T_ret - T_sup (12°F = 6.67°C)","b":true,"al":"center"},{"c":"G8","v":"يقلل تدفق المياه بنسبة 17% مقارنة بـ 10°F","b":true,"al":"center"}]},{"r":9,"h":128.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"معدل التدفق الكلي للمياه المثلجة (Total Chilled Water Flow)","bg":"#F8FAFC","b":true},{"c":"C9","v":"GPM_tot","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":1320,"f":"=(24*D5)/D8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":"GPM","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F9","v":"GPM = (24 × TR_tot) / Delta_T","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G9","v":"موزعة على مضختين عاملتين (660 GPM للمضخة)","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":6,"bg":"#F0F9FF","al":"center"},{"c":"B10","v":"الضغط الاستاتيكي الكلي لمضخات التدوير (Pump Total Head)","bg":"#F0F9FF"},{"c":"C10","v":"H_pump","bg":"#F0F9FF","al":"center"},{"c":"D10","v":105,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"E10","v":"قدم ماء","bg":"#F0F9FF","al":"center"},{"c":"F10","v":"يساوي 32 متر عمود ماء (شامل المبخر + الشبكة + أطول مسار)","bg":"#F0F9FF","al":"center"},{"c":"G10","v":"يتم الضبط عبر محابس PICV","bg":"#F0F9FF","al":"center"}]},{"r":11,"h":128.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"القدرة الفرملية لمحركات المضخات (Pump Brake Horsepower)","bg":"#F8FAFC","b":true},{"c":"C11","v":"BHP","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":44.871795,"f":"=(D9*D10)/(3960*0.78)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":"حصان HP","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F11","v":"BHP = (GPM × Head_ft) / (3960 × Pump_Efficiency 78%)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G11","v":"إجمالي 22.5 حصان للمضختين العاملتين","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":128.0,"cells":[{"c":"A12","v":8,"bg":"#F0F9FF","al":"center"},{"c":"B12","v":"المساحة الإفرادية لصاج مجاري الهواء Gauge 24 (سمك 0.70 مم)","bg":"#F0F9FF"},{"c":"C12","v":"A_g24","bg":"#F0F9FF","al":"center"},{"c":"D12","v":2400,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"E12","v":"م2","bg":"#F0F9FF","al":"center"},{"c":"F12","v":"للأطوال ذات الضلع الأكبر حتى 750 مم طبقا لـ SMACNA","bg":"#F0F9FF","al":"center"},{"c":"G12","v":"كثافة الصاج 5.64 كجم/م2","bg":"#F0F9FF","al":"center"}]},{"r":13,"h":104.0,"cells":[{"c":"A13","v":9,"bg":"#F0F9FF","al":"center"},{"c":"B13","v":"المساحة الإفرادية لصاج مجاري الهواء Gauge 22 (سمك 0.85 مم)","bg":"#F0F9FF"},{"c":"C13","v":"A_g22","bg":"#F0F9FF","al":"center"},{"c":"D13","v":1850,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"E13","v":"م2","bg":"#F0F9FF","al":"center"},{"c":"F13","v":"للأطوال ذات الضلع الأكبر من 751 إلى 1350 مم","bg":"#F0F9FF","al":"center"},{"c":"G13","v":"كثافة الصاج 6.86 كجم/م2","bg":"#F0F9FF","al":"center"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":10,"bg":"#F0F9FF","al":"center"},{"c":"B14","v":"المساحة الإفرادية لصاج مجاري الهواء Gauge 20 (سمك 1.00 مم)","bg":"#F0F9FF"},{"c":"C14","v":"A_g20","bg":"#F0F9FF","al":"center"},{"c":"D14","v":1250,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"E14","v":"م2","bg":"#F0F9FF","al":"center"},{"c":"F14","v":"للصواعد والماكينات ذات الضلع من 1351 إلى 2100 مم","bg":"#F0F9FF","al":"center"},{"c":"G14","v":"كثافة الصاج 8.08 كجم/م2","bg":"#F0F9FF","al":"center"}]},{"r":15,"h":128.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"إجمالي وزن الصاج المجلفن شامل الفلانشات والركوب (+15%)","bg":"#F8FAFC","b":true},{"c":"C15","v":"W_duct","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":41.77605,"f":"=((D12*5.64)+(D13*6.86)+(D14*8.08))*1.15/1000","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":"طن","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F15","v":"W_ton = Sum(Area × Unit_Weight) × 1.15 / 1000","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G15","v":"مطابق لكمية بند الصاج في المقايسة (42 طن)","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":28.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""}]},{"r":17,"h":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":52.0,"cells":[{"c":"A18","v":"التوزيع المالي لمنظومة التكييف المركزي بالمياه المثلجة (CHW HVAC Breakdown)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"المجموعة الهندسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B19","v":"إجمالي التكلفة المباشرة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C19","v":"النسبة من المقايسة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""}]},{"r":20,"h":104.0,"cells":[{"c":"A20","v":"محطة الشيلرات والمضخات وخزان التمدد (Chiller & Pump Plant)","b":true},{"c":"B20","v":11753000,"f":"=SUM('مقايسة التكييف المركزي CHW'!I5:I7)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C20","v":0.397493,"f":"=B20/SUM($B$20:$B$23)","b":true,"al":"center","nf":"0.0%"},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""}]},{"r":21,"h":151.9,"cells":[{"c":"A21","v":"شبكة مواسير المياه المثلجة المعزولة والمحابس (CHW Piping & PICV)","b":true},{"c":"B21","v":4937400,"f":"=SUM('مقايسة التكييف المركزي CHW'!I8:I11)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C21","v":0.166986,"f":"=B21/SUM($B$20:$B$23)","b":true,"al":"center","nf":"0.0%"},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""}]},{"r":22,"h":104.0,"cells":[{"c":"A22","v":"وحدات مناولة الهواء والملف والمروحة (AHUs, FAHUs & FCUs)","b":true},{"c":"B22","v":6907000,"f":"=SUM('مقايسة التكييف المركزي CHW'!I12:I14)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C22","v":0.233599,"f":"=B22/SUM($B$20:$B$23)","b":true,"al":"center","nf":"0.0%"},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""}]},{"r":23,"h":151.9,"cells":[{"c":"A23","v":"مجاري الهواء الصاج، الدنابر، المخارج، والموازنة (Ducts & TAB)","b":true},{"c":"B23","v":5970400,"f":"=SUM('مقايسة التكييف المركزي CHW'!I15:I18)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C23","v":0.201922,"f":"=B23/SUM($B$20:$B$23)","b":true,"al":"center","nf":"0.0%"},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""},{"c":"G23","v":""}]}],"charts":[{"title":"التوزيع المالي لبنود مقايسة التكييف المركزي بالمياه المثلجة","type":"bar","grouping":"clustered","anchorRow":18,"anchorCol":4,"categories":["محطة الشيلرات والمضخات وخزان التمدد (Chiller & Pump Plant)","شبكة مواسير المياه المثلجة المعزولة والمحابس (CHW Piping & PICV)","وحدات مناولة الهواء والملف والمروحة (AHUs, FAHUs & FCUs)","مجاري الهواء الصاج، الدنابر، المخارج، والموازنة (Ducts & TAB)"],"series":[{"name":"إجمالي التكلفة المباشرة (ج.م)","valRef":"'حاسبة التدفق GPM وحصر الصاج'!$B$20:$B$23","values":[11753000.0,4937400.0,6907000.0,5970400.0],"color":"#2563EB","titleRef":"'حاسبة التدفق GPM وحصر الصاج'!$B$19","nf":"#,##0.00"}],"catRef":"'حاسبة التدفق GPM وحصر الصاج'!$A$20:$A$23"}]}]}