{"slug":"electrical-load-schedule-voltage-drop-and-wiring-boq-calculation-sheet","sheets":[{"name":"جدول_الأحمال_الكهربائية_Panel","maxRow":18,"maxCol":12,"colWidths":[14.0,58.0,13.0,14.0,15.0,13.0,13.0,17.0,15.0,17.0,16.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حساب الأحمال الكهربائية واتزان الفازات وسعة القواطع (Electrical Panel Load Schedule)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"نموذج تشغيلي لمهندسي الكهرباء والمكتب الفني لحساب الأحمال المتصلة والتصميمية وتوزيع الفازات (R-Y-B) وسعة القاطع الرئيسي وفق IEC 60364 وSBC 401","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: ثوابت الشبكة الكهربائية ومعاملات القدرة والأمان للوحة التوزيع (الخلايا الصفراء قابلة للتعديل)","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"جهد الشبكة ثلاثي الطور (3-Phase Voltage V)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E5","v":"جهد الشبكة أحادي الطور (1-Phase Voltage V)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H5","v":230,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"I5","v":"معامل الأمان الحراري للقاطع (Breaker Factor)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"L5","v":1.25,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00\"x\""}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"معامل القدرة التصميمي (Power Factor cos φ)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":"التيار التصميمي الكلي للوحة (Total Current Amp)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H6","v":155.4,"f":"=ROUND((J18*1000)/(1.732*D5),1)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":"سعة القاطع الرئيسي المطلوبة (MCCB Amp)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"L6","v":194,"f":"=ROUND(H6*L5,0)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""}]},{"r":7,"h":18.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""},{"c":"L7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"ثانياً: جدول توزيع الدوائر الفرعية وحساب الأحمال (kVA) وتوازن الأطوار الثلاثة (R - Y - B)","bg":"#1E3A5F","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":44.0,"cells":[{"c":"A9","v":"رقم الدائرة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان الدائرة الكهربائية / نوع الحمل باللوحة (Circuit Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"عدد النقاط","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"قدرة النقطة (W)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"حمل فازة R (kVA)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"حمل فازة Y (kVA)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"حمل فازة B (kVA)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"الحمل المتصل (kVA)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"معامل الطلب (DF %)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"الحمل التصميمي (kVA)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"تيار الدائرة (Amp)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L9","v":"مواصفة القاطع والسلك","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"C1-LGT","b":true,"al":"center"},{"c":"B10","v":"دوائر الإنارة الداخلية كشافات وسبوتات (LED Lighting Circuits — غرف وصالات)"},{"c":"C10","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D10","v":40,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E10","v":2.26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":2.26,"f":"=ROUND(E10+F10+G10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J10","v":2.03,"f":"=ROUND(H10*I10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":0,"f":"=ROUND(IF(AND(E10>0,F10>0,G10>0),(J10*1000)/(1.732*$D$5),(J10*1000)/$H$5),1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L10","v":"MCB 10A | 3×2.5 mm²","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"C2-LGT","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"دوائر إنارة الممرات والمداخل والواجهة والدرج (Corridor & Facade LED Lighting)","bg":"#F8FAFC"},{"c":"C11","v":36,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D11","v":50,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":2.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":2.12,"f":"=ROUND(E11+F11+G11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":1.91,"f":"=ROUND(H11*I11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":0,"f":"=ROUND(IF(AND(E11>0,F11>0,G11>0),(J11*1000)/(1.732*$D$5),(J11*1000)/$H$5),1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L11","v":"MCB 10A | 3×2.5 mm²","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"C3-SKT","b":true,"al":"center"},{"c":"B12","v":"دوائر الأفياش والمقابس العامة بالغرف والصالات (Normal Power Sockets 13A)"},{"c":"C12","v":32,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D12","v":250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":9.41,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":9.41,"f":"=ROUND(E12+F12+G12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":4.71,"f":"=ROUND(H12*I12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K12","v":0,"f":"=ROUND(IF(AND(E12>0,F12>0,G12>0),(J12*1000)/(1.732*$D$5),(J12*1000)/$H$5),1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L12","v":"RCBO 16A | 3×4.0 mm²","b":true,"al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"C4-KIT","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"دوائر قوى المطابخ والغسالات والأفران (Kitchen Heavy Duty Appliances)","bg":"#F8FAFC"},{"c":"C13","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D13","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E13","v":8.47,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":8.47,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":16.94,"f":"=ROUND(E13+F13+G13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.7,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":11.86,"f":"=ROUND(H13*I13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K13","v":0,"f":"=ROUND(IF(AND(E13>0,F13>0,G13>0),(J13*1000)/(1.732*$D$5),(J13*1000)/$H$5),1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L13","v":"RCBO 20A | 3×4.0 mm²","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"C5-WHT","b":true,"al":"center"},{"c":"B14","v":"دوائر سخانات المياه الكهربائية بالحمامات والمطابخ (Electric Water Heaters)"},{"c":"C14","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D14","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E14","v":7.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":7.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":7.06,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":21.18,"f":"=ROUND(E14+F14+G14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J14","v":15.88,"f":"=ROUND(H14*I14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K14","v":0,"f":"=ROUND(IF(AND(E14>0,F14>0,G14>0),(J14*1000)/(1.732*$D$5),(J14*1000)/$H$5),1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L14","v":"RCBO 20A | 3×4.0 mm²","b":true,"al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"C6-AC1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"دوائر وحدات التكييف الاسبليت لغرف النوم (Split AC Units 18,000 BTU)","bg":"#F8FAFC"},{"c":"C15","v":12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D15","v":2100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E15","v":9.88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":9.88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":9.88,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":29.64,"f":"=ROUND(E15+F15+G15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J15","v":25.19,"f":"=ROUND(H15*I15,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":0,"f":"=ROUND(IF(AND(E15>0,F15>0,G15>0),(J15*1000)/(1.732*$D$5),(J15*1000)/$H$5),1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L15","v":"MCB 32A | 3×6.0 mm²","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"C7-AC2","b":true,"al":"center"},{"c":"B16","v":"دوائر وحدات التكييف الكونسيلد للصالات والاستقبال (Concealed AC 36,000 BTU)"},{"c":"C16","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D16","v":3800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E16","v":8.94,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":8.94,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":8.94,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":26.82,"f":"=ROUND(E16+F16+G16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J16","v":22.8,"f":"=ROUND(H16*I16,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":0,"f":"=ROUND(IF(AND(E16>0,F16>0,G16>0),(J16*1000)/(1.732*$D$5),(J16*1000)/$H$5),1)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L16","v":"MCB 40A | 3×10 mm²","b":true,"al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"C8-ELV","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"مغذي ثلاثي الطور للمصعد ومضخات المياه (3-Phase Elevator & Booster Pumps)","bg":"#F8FAFC"},{"c":"C17","v":2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D17","v":11000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E17","v":8.63,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":8.63,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":8.63,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":25.89,"f":"=ROUND(E17+F17+G17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J17","v":23.3,"f":"=ROUND(H17*I17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":0,"f":"=ROUND(IF(AND(E17>0,F17>0,G17>0),(J17*1000)/(1.732*$D$5),(J17*1000)/$H$5),1)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L17","v":"TP MCB 63A | 4×16 mm²","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B18","v":"إجمالي الأحمال المتصلة والأحمال التصميمية الفعلية للوحة وتوزيع الفازات الثلاث","bg":"#E2E8F0","b":true},{"c":"C18","v":160,"f":"=SUM(C10:C17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"D18","v":2492.5,"f":"=AVERAGE(D10:D17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0;\\(#,##0\\);\"-\""},{"c":"E18","v":45.24,"f":"=SUM(E10:E17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":45.1,"f":"=SUM(F10:F17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":43.92,"f":"=SUM(G10:G17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":134.26,"f":"=SUM(H10:H17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":0.802026,"f":"=IF(H18>0,J18/H18,0)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"J18","v":107.68,"f":"=SUM(J10:J17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":155.4,"f":"=ROUND((J18*1000)/(1.732*D5),1)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"L18","v":"MCCB 200A TP","bg":"#E2E8F0","b":true,"al":"center"}]}]},{"name":"حساب_هبوط_الجهد_ومقاطع_الكابلات","maxRow":16,"maxCol":10,"colWidths":[14.0,58.0,17.0,13.0,16.0,18.0,17.0,16.0,13.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حساب هبوط الجهد الكهربائي واختيار مقاطع الكابلات الرئيسية والفرعية (Cable Sizing & Voltage Drop)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"يتحقق تلقائياً من عدم تجاوز نسبة هبوط الجهد للكابلات المغذية للوحات الفرعية عن الحد الكودي المسموح (2.5% إلى 4.0%)","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"الحد الأقصى المسموح لهبوط الجهد للكابل الفرعي (%):","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":0.025,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E4","v":"الحد الأقصى الكلي لهبوط الجهد من المحول لآخر نقطة:","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"H4","v":0.04,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"I4","v":"مادة الموصل:","bg":"#F8FAFC","b":true},{"c":"J4","v":"نحاس معزول XLPE","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"}]},{"r":5,"h":18.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""},{"c":"I5","v":""},{"c":"J5","v":""}]},{"r":6,"h":38.0,"cells":[{"c":"A6","v":"جدول حساب التيار ومقاطع الكابلات النحاسية (XLPE/PVC) وفحص نسبة هبوط الجهد (Voltage Drop %)","bg":"#1E3A5F","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":7,"h":52.0,"cells":[{"c":"A7","v":"كود الكابل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"مسار الكابل الكهربائي (من اللوحة العمومية MDB إلى اللوحة الفرعية)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"الحمل التصميمي (kVA)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"التيار التصميمي (Amp)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"طول المسار (م.ط)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"مقطع الكابل النحاسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"معامل الفقد (mV/A/m)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"هبوط الجهد (Volt)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"نسبة الهبوط (VD %)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"حكم المطابقة الكودية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"CBL-F01","b":true,"al":"center"},{"c":"B8","v":"كابل تغذية اللوحة الرئيسية للدور الأرضي (MDB to SDB-GF)"},{"c":"C8","v":107.68,"f":"=جدول_الأحمال_الكهربائية_Panel!J18","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":155.4,"f":"=ROUND((C8*1000)/(1.732*جدول_الأحمال_الكهربائية_Panel!$D$5),1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":"4×70 + 35 mm²","b":true,"al":"center"},{"c":"G8","v":0.63,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":3.43,"f":"=ROUND((D8*E8*G8)/1000,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.008575,"f":"=H8/جدول_الأحمال_الكهربائية_Panel!$D$5","b":true,"al":"center","nf":"0.0%"},{"c":"J8","v":"تكبير مقطع الكابل","f":"=IF(I8<=$D$4,\"مطابق للكود (<= 2.5%)\",\"تكبير مقطع الكابل\")","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"CBL-F02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"كابل تغذية اللوحة الرئيسية للدور الأول (MDB to SDB-1F)","bg":"#F8FAFC"},{"c":"C9","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":137.1,"f":"=ROUND((C9*1000)/(1.732*جدول_الأحمال_الكهربائية_Panel!$D$5),1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":48,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":"4×70 + 35 mm²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G9","v":0.63,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":4.15,"f":"=ROUND((D9*E9*G9)/1000,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.010375,"f":"=H9/جدول_الأحمال_الكهربائية_Panel!$D$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J9","v":"تكبير مقطع الكابل","f":"=IF(I9<=$D$4,\"مطابق للكود (<= 2.5%)\",\"تكبير مقطع الكابل\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"CBL-F03","b":true,"al":"center"},{"c":"B10","v":"كابل تغذية اللوحة الرئيسية للدور الثاني (MDB to SDB-2F)"},{"c":"C10","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":137.1,"f":"=ROUND((C10*1000)/(1.732*جدول_الأحمال_الكهربائية_Panel!$D$5),1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":56,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":"4×70 + 35 mm²","b":true,"al":"center"},{"c":"G10","v":0.63,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":4.84,"f":"=ROUND((D10*E10*G10)/1000,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.0121,"f":"=H10/جدول_الأحمال_الكهربائية_Panel!$D$5","b":true,"al":"center","nf":"0.0%"},{"c":"J10","v":"تكبير مقطع الكابل","f":"=IF(I10<=$D$4,\"مطابق للكود (<= 2.5%)\",\"تكبير مقطع الكابل\")","b":true,"al":"center"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"CBL-F04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"كابل تغذية اللوحة الرئيسية للدور الثالث (MDB to SDB-3F)","bg":"#F8FAFC"},{"c":"C11","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":137.1,"f":"=ROUND((C11*1000)/(1.732*جدول_الأحمال_الكهربائية_Panel!$D$5),1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":"4×95 + 50 mm²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G11","v":0.47,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":4.19,"f":"=ROUND((D11*E11*G11)/1000,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.010475,"f":"=H11/جدول_الأحمال_الكهربائية_Panel!$D$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":"تكبير مقطع الكابل","f":"=IF(I11<=$D$4,\"مطابق للكود (<= 2.5%)\",\"تكبير مقطع الكابل\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"CBL-F05","b":true,"al":"center"},{"c":"B12","v":"كابل تغذية لوحة التكييف المركزية بالسطح (MDB to MCC-HVAC Roof)"},{"c":"C12","v":135,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":194.9,"f":"=ROUND((C12*1000)/(1.732*جدول_الأحمال_الكهربائية_Panel!$D$5),1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":"4×120 + 70 mm²","b":true,"al":"center"},{"c":"G12","v":0.38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":5.55,"f":"=ROUND((D12*E12*G12)/1000,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.013875,"f":"=H12/جدول_الأحمال_الكهربائية_Panel!$D$5","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":"تكبير مقطع الكابل","f":"=IF(I12<=$D$4,\"مطابق للكود (<= 2.5%)\",\"تكبير مقطع الكابل\")","b":true,"al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"CBL-F06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"كابل تغذية لوحة المصاعد الكهربائية بالسطح (MDB to DB-Elevators)","bg":"#F8FAFC"},{"c":"C13","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":60.6,"f":"=ROUND((C13*1000)/(1.732*جدول_الأحمال_الكهربائية_Panel!$D$5),1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":72,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":"4×25 + 16 mm²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G13","v":1.65,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":7.2,"f":"=ROUND((D13*E13*G13)/1000,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.018,"f":"=H13/جدول_الأحمال_الكهربائية_Panel!$D$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":"تكبير مقطع الكابل","f":"=IF(I13<=$D$4,\"مطابق للكود (<= 2.5%)\",\"تكبير مقطع الكابل\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"CBL-F07","b":true,"al":"center"},{"c":"B14","v":"كابل تغذية غرفة مضخات المياه والحريق بالبدروم (MDB to DB-Pumps)"},{"c":"C14","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":54.8,"f":"=ROUND((C14*1000)/(1.732*جدول_الأحمال_الكهربائية_Panel!$D$5),1)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":"4×16 + 16 mm²","b":true,"al":"center"},{"c":"G14","v":2.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":3.84,"f":"=ROUND((D14*E14*G14)/1000,2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":0.0096,"f":"=H14/جدول_الأحمال_الكهربائية_Panel!$D$5","b":true,"al":"center","nf":"0.0%"},{"c":"J14","v":"تكبير مقطع الكابل","f":"=IF(I14<=$D$4,\"مطابق للكود (<= 2.5%)\",\"تكبير مقطع الكابل\")","b":true,"al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"CBL-MAIN","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"الكابل العمومي المسلح من عداد شركة الكهرباء إلى اللوحة العمومية (To MDB)","bg":"#F8FAFC"},{"c":"C15","v":480,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":692.8,"f":"=ROUND((C15*1000)/(1.732*جدول_الأحمال_الكهربائية_Panel!$D$5),1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":"2×(4×240) mm²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G15","v":0.11,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":3.2,"f":"=ROUND((D15*E15*G15)/1000,2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.008,"f":"=H15/جدول_الأحمال_الكهربائية_Panel!$D$5","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"J15","v":"تكبير مقطع الكابل","f":"=IF(I15<=$D$4,\"مطابق للكود (<= 2.5%)\",\"تكبير مقطع الكابل\")","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"المتوسط / الإجمالي","bg":"#E2E8F0","b":true,"al":"center"},{"c":"B16","v":"إجمالي أطوال الكابلات الرئيسية ومتوسط نسبة هبوط الجهد في الشبكة","bg":"#E2E8F0","b":true},{"c":"C16","v":607.68,"f":"=SUM(C8:C14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":877,"f":"=SUM(D8:D14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":421,"f":"=SUM(E8:E15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":"نحاس XLPE/PVC","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G16","v":0.875,"f":"=AVERAGE(G8:G15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":4.55,"f":"=AVERAGE(H8:H15)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":0.011375,"f":"=AVERAGE(I8:I15)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"J16","v":"جميع الكابلات مطابقة","bg":"#E2E8F0","b":true,"al":"center"}]}]},{"name":"مقايسة_الكهرباء_وحصر_الخامات","maxRow":17,"maxCol":8,"colWidths":[15.0,60.0,14.0,20.0,18.0,20.0,16.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"المقايسة التسعيرية وحصر كميات أعمال الكهرباء واللوحات والكابلات والإنارة (Electrical BOQ)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"ربط تلقائي مع جداول الأحمال والكابلات (باللون الأخضر) مع احتساب التكلفة الإجمالية وضريبة القيمة المضافة","bg":"#1E3A5F","fg":"#E2E8F0","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"عملة التسعير في المشروع:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C4","v":"ريال / ج.م","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"D4","v":"نسبة ضريبة القيمة المضافة (VAT %):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"F4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G4","v":"إجمالي أطوال الكابلات الرئيسية:","bg":"#F8FAFC","b":true},{"c":"H4","v":421,"f":"=حساب_هبوط_الجهد_ومقاطع_الكابلات!E16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":5,"h":18.0,"cells":[{"c":"A5","v":""},{"c":"B5","v":""},{"c":"C5","v":""},{"c":"D5","v":""},{"c":"E5","v":""},{"c":"F5","v":""},{"c":"G5","v":""},{"c":"H5","v":""}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B6","v":"بيان أعمال الكهرباء (الكابلات، اللوحات، الأسلاك، المخارج، الكشافات، والتأريض)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C6","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D6","v":"الكمية التقديرية / المحصورة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E6","v":"فئة الوحدة (سعر البند)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F6","v":"إجمالي تكلفة البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G6","v":"الوزن المالي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H6","v":"ملاحظات المواصفة والاعتماد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"EL-BOQ-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"توريد وتركيب لوحة توزيع رئيسية ولوحات فرعية للأدوار شاملة القواطع (MDB & SDBs with MCCB/RCBO)","bg":"#F8FAFC"},{"c":"C7","v":"لوحة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":6800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":61200,"f":"=ROUND(D7*E7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":0,"f":"=IF($F$15>0,F7/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H7","v":"قواطع مطابقة لـ IEC 60947","bg":"#F8FAFC","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"EL-BOQ-02","b":true,"al":"center"},{"c":"B8","v":"توريد وسحب كابلات قوى نحاسية معزولة (XLPE/PVC Cables) شاملة الحوامل والترامل"},{"c":"C8","v":"م.ط","b":true,"al":"center"},{"c":"D8","v":421,"f":"=حساب_هبوط_الجهد_ومقاطع_الكابلات!E16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":77885,"f":"=ROUND(D8*E8,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":0,"f":"=IF($F$15>0,F8/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H8","v":"مرتبط بجدول حساب الكابلات","al":"center"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"EL-BOQ-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"تأسيس وتوريد وسحب مخارج إنارة فرعية بالخراطيم والعلب وأسلاك نحاس 3×2.5 مم²","bg":"#F8FAFC"},{"c":"C9","v":"نقطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":84,"f":"=جدول_الأحمال_الكهربائية_Panel!C10+جدول_الأحمال_الكهربائية_Panel!C11","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":9660,"f":"=ROUND(D9*E9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":0,"f":"=IF($F$15>0,F9/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H9","v":"أسلاك نحاس معزول LSF/PVC","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"EL-BOQ-04","b":true,"al":"center"},{"c":"B10","v":"تأسيس وتوريد وسحب مخارج أفياش عادية وقوى للمطابخ والسخانات بأسلاك 3×4.0 مم²"},{"c":"C10","v":"نقطة","b":true,"al":"center"},{"c":"D10","v":56,"f":"=جدول_الأحمال_الكهربائية_Panel!C12+جدول_الأحمال_الكهربائية_Panel!C13+جدول_الأحمال_الكهربائية_Panel!C14","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":155,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":8680,"f":"=ROUND(D10*E10,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":0,"f":"=IF($F$15>0,F10/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H10","v":"محمية بقواطع تسرب أرضي RCBO","al":"center"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"EL-BOQ-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"تأسيس وتوريد وسحب مخارج تكييف اسبليت وكونسيلد بأسلاك 3×6.0 مم² مع مفتاح فصل","bg":"#F8FAFC"},{"c":"C11","v":"نقطة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D11","v":18,"f":"=جدول_الأحمال_الكهربائية_Panel!C15+جدول_الأحمال_الكهربائية_Panel!C16","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":4680,"f":"=ROUND(D11*E11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":0,"f":"=IF($F$15>0,F11/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H11","v":"شامل مفتاح فصّل 32A/45A","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"EL-BOQ-06","b":true,"al":"center"},{"c":"B12","v":"توريد وتركيب وحدات وكشافات إنارة داخلية وخارجية موفرة للطاقة (LED Panels & Downlights)"},{"c":"C12","v":"عدد","b":true,"al":"center"},{"c":"D12","v":84,"f":"=جدول_الأحمال_الكهربائية_Panel!C10+جدول_الأحمال_الكهربائية_Panel!C11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":7980,"f":"=ROUND(D12*E12,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":0,"f":"=IF($F$15>0,F12/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H12","v":"عمر تشغيلي 50,000 ساعة","al":"center"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"EL-BOQ-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"توريد وتركيب لقم وشاسيهات مفاتيح الإنارة والأفياش الكهربائية ومفاتيح السخان","bg":"#F8FAFC"},{"c":"C13","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":140,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":5880,"f":"=ROUND(D13*E13,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":0,"f":"=IF($F$15>0,F13/$F$15,0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"H13","v":"شامل التركيب والاختبار","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"EL-BOQ-08","b":true,"al":"center"},{"c":"B14","v":"توريد وتنفيذ منظومة التأريض الوقائي للمبنى (Earthing Pits, Copper Rods & Bare Copper)"},{"c":"C14","v":"مقطوعية","b":true,"al":"center"},{"c":"D14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":14500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":14500,"f":"=ROUND(D14*E14,2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":0,"f":"=IF($F$15>0,F14/$F$15,0)","al":"center","nf":"0.0%"},{"c":"H14","v":"مقاومة تأريض <= 2 أوم","al":"center"}]},{"r":15,"h":42.0,"cells":[{"c":"A15","v":"إجمالي تكلفة أعمال ومواد الكهرباء قبل الضريبة (Subtotal)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":190465,"f":"=SUM(F7:F14)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0,"f":"=SUM(G7:G14)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"H15","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":28569.75,"f":"=ROUND(F15*F4,2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":0.15,"f":"=F4","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"H16","v":"-","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":17,"h":46.0,"cells":[{"c":"A17","v":"الإجمالي الكلي لمقايسة الأعمال الكهربائية شاملاً ضريبة القيمة المضافة (Grand Total)","bg":"#DBEAFE","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":219034.75,"f":"=ROUND(F15+F16,2)","bg":"#DBEAFE","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":0,"f":"=G15","bg":"#DBEAFE","b":true,"al":"center","nf":"0.0%"},{"c":"H17","v":"شامل فحص الميجر والتشغيل","bg":"#DBEAFE","b":true,"al":"center"}]}]}]}