{"slug":"medium-and-low-voltage-electrical-cables-switchgear-and-transformers-boq-sheet","sheets":[{"name":"مقايسة_القوى_الكهربائية_BOQ","maxRow":32,"maxCol":12,"colWidths":[11.0,13.0,54.0,24.0,11.0,13.0,16.0,13.0,17.0,13.0,19.0,14.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة شبكات القوى الكهربائية والمحولات ولوحات التوزيع (MDB/SMDB) والكابلات المسلحة (Electrical Power System BOQ)","bg":"#0F2942","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":34.0,"cells":[{"c":"A2","v":"حصر وتسعير محطة الجهد المتوسط (RMU & Dry Transformers)، اللوحات المختبرة نوعياً (IEC 61439)، كابلات النحاس (XLPE/SWA)، المولد الاحتياطي، والتأريض","bg":"#9A3412","fg":"#FEF3C7","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B4","v":"المجمع الإداري والمركز التجاري الطبي - محطة وشبكات القوى الكهربائية","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D4","v":"القدرة الكلية للمحولات (kVA):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F4","v":3000,"in":true,"bg":"#FFF9E6","fg":"#0F2942","b":true,"al":"center","nf":"#,##0"},{"c":"G4","v":"إجمالي التكلفة المباشرة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I4","v":3215250,"f":"=K28","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J4","v":"متوسط التكلفة لكل كيلو فولت أمبير (kVA):","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L4","v":1442.039625,"f":"=K32/F4","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"الكود المرجعي:","bg":"#EDF4F8","fg":"#0F2942","b":true},{"c":"B5","v":"BOQ-MEP-183 | IEC 60364 / IEC 61439 / NEC 70","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"D5","v":"جهد التشغيل ومعامل القدرة المستهدف:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"F5","v":"13.8kV / 400V-230V (PF ≥ 0.95)","fg":"#0F2942","b":true,"al":"center"},{"c":"G5","v":"إجمالي المقايسة شامل الضريبة:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"I5","v":4326118.875,"f":"=K32","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":"نسبة التوريد للمعدات إلى التركيب:","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":2},{"skip":true},{"c":"L5","v":0.868362,"f":"=I28/K28","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"رقم البند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"كود CSI","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"توصيف البند والمواصفات الفنية الدقيقة (Technical Description)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"المواصفة القياسية / السعة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"الكمية","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"فئة التوريد للمعدات","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"فئة التركيب والاختبار","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"إجمالي التوريد","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J7","v":"إجمالي التركيب","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K7","v":"الإجمالي الكلي للبند","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L7","v":"الوزن النسبي %","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"أولاً: معدات الجهد المتوسط ووحدات الربط الحلقي والمحولات الجافة (MV Switchgear RMU & Dry Transformers)","bg":"#FEF3C7","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":128.0,"cells":[{"c":"A9","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B9","v":"26 13 16","fg":"#1E293B","al":"center"},{"c":"C9","v":"توريد وتركيب واختبار وحدة ربط حلقي للجهد المتوسط معزولة بالغاز (SF6 / Vacuum Ring Main Unit RMU 13.8kV - 3-Way) تضم مفتاحي دخول على الحمل (2×630A LBS) وقاطع تفريغ للمحول (1×200A VCB) مع مرحل وقاية ذاتي التغذية ومؤشر أعطال أرضية","fg":"#1E293B"},{"c":"D9","v":"IEC 62271-200 / 21kA-3s","fg":"#1E293B","al":"center"},{"c":"E9","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F9","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":74000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":8500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":148000,"f":"=F9*G9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J9","v":17000,"f":"=F9*H9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K9","v":165000,"f":"=I9+J9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"f":"=K9/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":"1.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"26 12 19","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"توريد وتركيب واختبار محول قدرة وتوزيع جاف معزول بالراتنج الإيبوكسي المسبوك (Cast-Resin Dry-Type Transformer 1,500 kVA, 13.8kV/400V, Dyn11) داخل غلاف معدني مهوى (IP23) مع مراوح تبريد قسري وجهاز مراقبة حرارة الملفات (RTD Controller)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":"IEC 60076-11 / 1500 kVA","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F10","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":195000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":16000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":390000,"f":"=F10*G10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J10","v":32000,"f":"=F10*H10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K10","v":422000,"f":"=I10+J10","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L10","v":0,"f":"=K10/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":11,"h":128.0,"cells":[{"c":"A11","v":"1.03","fg":"#1E293B","al":"center"},{"c":"B11","v":"26 05 13","fg":"#1E293B","al":"center"},{"c":"C11","v":"توريد وتمديد واختبار كابل جهد متوسط مسلح نحاسي (MV Cable 3×185 mm2 Cu/XLPE/SCT/SWA/PVC 8.7/15kV) للربط بين وحدة RMU والمحولات شاملة علب النهايات الحرارية الداخلية والخارجية (Raychem Heat-Shrink Terminations) واختبار الجهد المنخفض التردد (VLF Hi-Pot)","fg":"#1E293B"},{"c":"D11","v":"IEC 60502-2 / 3×185mm2 MV","fg":"#1E293B","al":"center"},{"c":"E11","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F11","v":180,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":480,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":95,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":86400,"f":"=F11*G11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J11","v":17100,"f":"=F11*H11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K11","v":103500,"f":"=I11+J11","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L11","v":0,"f":"=K11/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"ثانياً: لوحات التوزيع الرئيسية والفرعية ولوحات تحسين معامل القدرة (LV Switchboards MDB, SMDB, DB & PFC)","bg":"#FEF3C7","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":128.0,"cells":[{"c":"A13","v":"2.01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B13","v":"26 24 13","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C13","v":"توريد وتركيب لوحة توزيع رئيسية للجهد المنخفض مختبرة نوعياً (Type-Tested Main Distribution Board MDB 2,500A, Form 4b Type 6, Icw=65kA/1s) تضم قاطع هوائي مسحوب بموتور (ACB 2500A Micrologic 6.0E)، ومحلل طاقة رقمي، ومانع صواعق (SPD Type 1+2)، وقواطع فرعية MCCBs","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D13","v":"IEC 61439-2 / MDB 2500A","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E13","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F13","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":148000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":14000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I13","v":296000,"f":"=F13*G13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J13","v":28000,"f":"=F13*H13","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K13","v":324000,"f":"=I13+J13","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L13","v":0,"f":"=K13/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"2.02","fg":"#1E293B","al":"center"},{"c":"B14","v":"26 35 26","fg":"#1E293B","al":"center"},{"c":"C14","v":"توريد وتركيب لوحة مكثفات أوتوماتيكية لتحسين معامل القدرة مزودة بملفات خانقة للهارمونيك (Automatic Detuned Capacitor Bank 350 kVAR - 12 Steps with 7% Harmonic Reactors) لرفع معامل القدرة إلى (PF ≥ 0.95)","fg":"#1E293B"},{"c":"D14","v":"IEC 61921 / 350 kVAR","fg":"#1E293B","al":"center"},{"c":"E14","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F14","v":2,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":46000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":5500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I14","v":92000,"f":"=F14*G14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J14","v":11000,"f":"=F14*H14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K14","v":103000,"f":"=I14+J14","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L14","v":0,"f":"=K14/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":15,"h":128.0,"cells":[{"c":"A15","v":"2.03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B15","v":"26 24 16","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C15","v":"توريد وتركيب لوحات توزيع عمومية فرعية للأدوار والميكانيكا (Sub-Main Distribution Boards SMDBs 250A/400A/630A, Form 3b, 36kA, IP54) شاملة القاطع الرئيسي والقواطع الفرعية الحرارية المغناطيسية والإلكترونية وأجهزة القياس","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D15","v":"IEC 61439-2 / SMDB IP54","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E15","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F15","v":14,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":18500,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":2800,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I15","v":259000,"f":"=F15*G15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J15","v":39200,"f":"=F15*H15","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K15","v":298200,"f":"=I15+J15","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L15","v":0,"f":"=K15/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":16,"h":104.0,"cells":[{"c":"A16","v":"2.04","fg":"#1E293B","al":"center"},{"c":"B16","v":"26 24 16","fg":"#1E293B","al":"center"},{"c":"C16","v":"توريد وتركيب لوحات توزيع نهائية للإنارة والمآخذ (Final Distribution Boards DBs 100A/125A - 18/24 Ways TP&N) شاملة القاطع الرئيسي وقواطع فرعية (MCBs 10kA) وقواطع تسرب أرضي (RCBOs 30mA) للدوائر الرطبة والبرايز","fg":"#1E293B"},{"c":"D16","v":"IEC 61439-3 / Final DBs","fg":"#1E293B","al":"center"},{"c":"E16","v":"عدد","fg":"#1E293B","al":"center"},{"c":"F16","v":36,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":4600,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":950,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I16","v":165600,"f":"=F16*G16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J16","v":34200,"f":"=F16*H16","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K16","v":199800,"f":"=I16+J16","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L16","v":0,"f":"=K16/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"ثالثاً: المولد الاحتياطي ولوحة التحويل الأوتوماتيكي وإمداد الطاقة المستمر (Standby Generator, ATS & UPS)","bg":"#FEF3C7","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":128.0,"cells":[{"c":"A18","v":"3.01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B18","v":"26 32 13","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C18","v":"توريد وتركيب واختبار مجموعة توليد كهرباء احتياطية بالديزل كاتمة للصوت (Standby Diesel Generator 500 kVA / 400 kW Prime, 400V, ≤72 dBA) شاملة خزان الوقود اليومي (850 لتر)، شاحن البطاريات، سخان مياه المحرك، ومدخنة العادم المعزولة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D18","v":"ISO 8528 / 500 kVA Generator","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E18","v":"مجموعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F18","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":235000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":22000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I18","v":235000,"f":"=F18*G18","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J18","v":22000,"f":"=F18*H18","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K18","v":257000,"f":"=I18+J18","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L18","v":0,"f":"=K18/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"3.02","fg":"#1E293B","al":"center"},{"c":"B19","v":"26 36 23","fg":"#1E293B","al":"center"},{"c":"C19","v":"توريد وتركيب لوحة تحويل أوتوماتيكي رباعية الأقطاب (Motorized 4-Pole ATS Panel 800A AC-33A) للتحويل الآلي بين الكهرباء العمومية والمولد، بالإضافة إلى وحدة عدم انقطاع التيار المركزية للأحمال الحرجة (Modular Online UPS 60 kVA - 30 Min Battery)","fg":"#1E293B"},{"c":"D19","v":"IEC 60947-6-1 / ATS + UPS","fg":"#1E293B","al":"center"},{"c":"E19","v":"مجموعة","fg":"#1E293B","al":"center"},{"c":"F19","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G19","v":92000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H19","v":11000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I19","v":92000,"f":"=F19*G19","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J19","v":11000,"f":"=F19*H19","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K19","v":103000,"f":"=I19+J19","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L19","v":0,"f":"=K19/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"رابعاً: كابلات القوى المسلحة والغير مسلحة وحوامل وسلالم الكابلات (LV Power Cables & Cable Trays/Ladders)","bg":"#FEF3C7","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":128.0,"cells":[{"c":"A21","v":"4.01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B21","v":"26 05 19","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C21","v":"توريد وتمديد وفحص كابلات قوى نحاسية مسلحة للخطوط الرئيسية (Armored LV Feeder Cable 4×240 mm2 + 1×120 mm2 ECC Cu/XLPE/SWA/PVC 0.6/1kV) شاملة الجلندات النحاسية المزدوجة (Double-Compression Glands) والترامل واختبار العزل (Megger)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D21","v":"IEC 60502-1 / 4×240+120mm2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E21","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F21","v":640,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G21","v":560,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H21","v":65,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I21","v":358400,"f":"=F21*G21","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J21","v":41600,"f":"=F21*H21","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K21","v":400000,"f":"=I21+J21","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L21","v":0,"f":"=K21/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":22,"h":104.0,"cells":[{"c":"A22","v":"4.02","fg":"#1E293B","al":"center"},{"c":"B22","v":"26 05 19","fg":"#1E293B","al":"center"},{"c":"C22","v":"توريد وتمديد كابلات قوى نحاسية لتغذية لوحات الأدوار والتكييف (LV Sub-Main Cables 4×95+50 mm2 & 4×50+25 mm2 Cu/XLPE/PVC 0.6/1kV) مسحوبة على سلالم وحوامل الكابلات شاملة الترقيم والربط","fg":"#1E293B"},{"c":"D22","v":"IEC 60502-1 / 50-95mm2 Cu","fg":"#1E293B","al":"center"},{"c":"E22","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F22","v":1450,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G22","v":210,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H22","v":35,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I22","v":304500,"f":"=F22*G22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J22","v":50750,"f":"=F22*H22","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K22","v":355250,"f":"=I22+J22","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L22","v":0,"f":"=K22/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":23,"h":104.0,"cells":[{"c":"A23","v":"4.03","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B23","v":"26 05 19","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C23","v":"توريد وتمديد كابلات تغذية اللوحات النهائية وأسلاك الدوائر الفرعية الخالية من الهالوجين (Sub-Feeders 4×16+16 mm2 & Building Wires 2.5/4.0/6.0 mm2 Cu/LSZH) داخل مواسير (uPVC Heavy Gauge / EMT)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D23","v":"BS EN 50525 / LSZH Wires","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E23","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F23","v":3200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G23","v":48,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H23","v":16,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I23","v":153600,"f":"=F23*G23","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J23","v":51200,"f":"=F23*H23","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K23","v":204800,"f":"=I23+J23","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L23","v":0,"f":"=K23/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":24,"h":128.0,"cells":[{"c":"A24","v":"4.04","fg":"#1E293B","al":"center"},{"c":"B24","v":"26 05 36","fg":"#1E293B","al":"center"},{"c":"C24","v":"توريد وتركيب سلالم وحوامل كابلات مثقبة مجلفنة على الساخن (Hot-Dip Galvanized Cable Ladders & Trays 300/450/600×100mm, t=2.0mm) شاملة الأغطية، الأكواع، التيهات، التحاميل الفولاذية، ووصلات التأريض النحاسية المرنة (Earth Jumpers)","fg":"#1E293B"},{"c":"D24","v":"NEMA VE-1 / ISO 1461 HDG","fg":"#1E293B","al":"center"},{"c":"E24","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"F24","v":780,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G24","v":165,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H24","v":50,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I24","v":128700,"f":"=F24*G24","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J24","v":39000,"f":"=F24*H24","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K24","v":167700,"f":"=I24+J24","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L24","v":0,"f":"=K24/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"خامساً: شبكة التأريض والحماية من الصواعق والاختبارات والتشغيل (Earthing & Lightning Protection System)","bg":"#FEF3C7","fg":"#0F2942","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":128.0,"cells":[{"c":"A26","v":"5.01","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B26","v":"26 05 26","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C26","v":"توريد وتنفيذ شبكة تأريض متكاملة للمحطة واللوحات (Complete Earthing System R < 1.0 Ohm) تشمل قضبان تأريض نحاسية (Ø20mm×3.0m)، غرف تفتيش خرسانية، كابل نحاس عاري (70mm2)، لحامات طاردة للحرارة (Cadweld)، وبارة التأريض الرئيسية (MEB)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D26","v":"BS 7430 / IEEE 80 Earthing","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E26","v":"بئر/مجموعة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F26","v":12,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G26","v":3400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H26","v":1100,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I26","v":40800,"f":"=F26*G26","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J26","v":13200,"f":"=F26*H26","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K26","v":54000,"f":"=I26+J26","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L26","v":0,"f":"=K26/$K$28","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":27,"h":128.0,"cells":[{"c":"A27","v":"5.02","fg":"#1E293B","al":"center"},{"c":"B27","v":"26 41 13","fg":"#1E293B","al":"center"},{"c":"C27","v":"توريد وتركيب منظومة الحماية من الصواعق بنظام قفص فاراداي (Faraday Cage Lightning Protection System) تشمل شريط نحاس عاري (25×3mm) على دروة السطح، الإبر الهوائية، الموصلات الهابطة، كلبسات الفحص، والربط متساوي الجهد مع هيكل المبنى","fg":"#1E293B"},{"c":"D27","v":"IEC 62305 / BS EN 62305","fg":"#1E293B","al":"center"},{"c":"E27","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"F27","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G27","v":42000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H27","v":16000,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I27","v":42000,"f":"=F27*G27","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"J27","v":16000,"f":"=F27*H27","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"K27","v":58000,"f":"=I27+J27","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L27","v":0,"f":"=K27/$K$28","fg":"#1E293B","al":"center","nf":"0.0%"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"إجمالي التكلفة المباشرة لمحطة وشبكات القوى الكهربائية (Subtotal Direct Cost)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I28","v":2792000,"f":"=I9+I10+I11+I13+I14+I15+I16+I18+I19+I21+I22+I23+I24+I26+I27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J28","v":423250,"f":"=J9+J10+J11+J13+J14+J15+J16+J18+J19+J21+J22+J23+J24+J26+J27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K28","v":3215250,"f":"=K9+K10+K11+K13+K14+K15+K16+K18+K19+K21+K22+K23+K24+K26+K27","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L28","v":0,"f":"=SUM(L9:L27)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"احتياطي تنسيق المخططات وحسابات القصر والانتقائية (Short-Circuit & Selectivity Study 5%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I29","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J29","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K29","v":160762.5,"f":"=K28*0.05","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L29","v":"5.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"المصاريف الإدارية والربح ورسوم فحص وإطلاق التيار (Overhead, Testing & Profit 12%)","bg":"#EDF4F8","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I30","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J30","v":"","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K30","v":385830,"f":"=K28*0.12","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L30","v":"12.0%","bg":"#EDF4F8","fg":"#0F2942","b":true,"al":"center"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"إجمالي قيمة المقايسة قبل ضريبة القيمة المضافة (Total Before VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K31","v":3761842.5,"f":"=SUM(K28:K30)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L31","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"الإجمالي الكلي لمقايسة القوى الكهربائية شامل الضريبة (Grand Total Incl. 15% VAT)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I32","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"J32","v":"","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"K32","v":4326118.875,"f":"=K31*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"L32","v":"115.0%","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center"}]}]},{"name":"حاسبة_هبوط_الجهد_وقطر_الكابل","maxRow":11,"maxCol":11,"colWidths":[11.0,38.0,15.0,14.0,16.0,15.0,20.0,14.0,16.0,13.0,32.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"حاسبة تيار الحمل الثلاثي وهبوط الجهد واختيار مقاطع الكابلات النحاسية (IEC 60364-5-52 Voltage Drop & Cable Sizing)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حساب تيار الحمل (Amps)، القاطع المناسب (MCCB Rating)، وهبوط الجهد بالملي فولت والنسبة المئوية (الحد الأقصى ≤ 3.0% للمغذيات الفرعية)","bg":"#9A3412","fg":"#FEF3C7","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"كود المغذي","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"اسم اللوحة / الحمل الكهربائي المغذى","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"حمل التصميم (kW)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معامل القدرة PF","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"تيار الحمل التصميمي (A)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعة القاطع المختار (A)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"مقطع الكابل المختار (Cu/XLPE)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"طول المسار (م.ط)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"معامل هبوط الجهد (mV/A/m)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"هبوط الجهد الفعلي % (عند 400V)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"تقييم مطابقة كود IEC 60364 (VD ≤ 3%)","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"FDR-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"كابل تغذية التشيلر رقم 1 (Chiller-01 Panel)","fg":"#1E293B"},{"c":"C5","v":215,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":0.88,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"E5","v":352.643085,"f":"=(C5*1000)/(1.73205*400*D5)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":400,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G5","v":"2×(4×185+95 mm2)","fg":"#1E293B","al":"center"},{"c":"H5","v":85,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I5","v":0.13,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.000"},{"c":"J5","v":0.009742,"f":"=((E5*H5*I5)/1000)/400","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"K5","v":"يستلزم تكبير مقطع الكابل","f":"=IF(AND(J5<=0.03,F5>=E5*1.25),\"مطابق لكود IEC 60364 (هبوط الجهد آمن)\",\"يستلزم تكبير مقطع الكابل\")","fg":"#0F2942","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"FDR-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"كابل تغذية لوحة مضخات المياه المثلجة والحريق (MCC-Pumps)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":145,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":0.86,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"E6","v":243.359965,"f":"=(C6*1000)/(1.73205*400*D6)","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":315,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G6","v":"4×240+120 mm2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H6","v":70,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I6","v":0.195,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.000"},{"c":"J6","v":0.008305,"f":"=((E6*H6*I6)/1000)/400","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"K6","v":"مطابق لكود IEC 60364 (هبوط الجهد آمن)","f":"=IF(AND(J6<=0.03,F6>=E6*1.25),\"مطابق لكود IEC 60364 (هبوط الجهد آمن)\",\"يستلزم تكبير مقطع الكابل\")","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"FDR-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"كابل تغذية اللوحة العمومية للطابق الأول التجاري (SMDB-1F)","fg":"#1E293B"},{"c":"C7","v":110,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":0.9,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"E7","v":176.412665,"f":"=(C7*1000)/(1.73205*400*D7)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":250,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G7","v":"4×120+70 mm2","fg":"#1E293B","al":"center"},{"c":"H7","v":65,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I7","v":0.37,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.000"},{"c":"J7","v":0.010607,"f":"=((E7*H7*I7)/1000)/400","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"K7","v":"مطابق لكود IEC 60364 (هبوط الجهد آمن)","f":"=IF(AND(J7<=0.03,F7>=E7*1.25),\"مطابق لكود IEC 60364 (هبوط الجهد آمن)\",\"يستلزم تكبير مقطع الكابل\")","fg":"#0F2942","b":true,"al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"FDR-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"كابل تغذية اللوحة العمومية للطابق الخامس الإداري (SMDB-5F)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":82,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":0.9,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"E8","v":131.507623,"f":"=(C8*1000)/(1.73205*400*D8)","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":200,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G8","v":"4×95+50 mm2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H8","v":92,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I8","v":0.46,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.000"},{"c":"J8","v":0.013914,"f":"=((E8*H8*I8)/1000)/400","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"K8","v":"مطابق لكود IEC 60364 (هبوط الجهد آمن)","f":"=IF(AND(J8<=0.03,F8>=E8*1.25),\"مطابق لكود IEC 60364 (هبوط الجهد آمن)\",\"يستلزم تكبير مقطع الكابل\")","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"FDR-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"كابل تغذية اللوحة العمومية للطابق العاشر (SMDB-10F)","fg":"#1E293B"},{"c":"C9","v":76,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":0.9,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"E9","v":121.885114,"f":"=(C9*1000)/(1.73205*400*D9)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":160,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G9","v":"4×95+50 mm2","fg":"#1E293B","al":"center"},{"c":"H9","v":125,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I9","v":0.46,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.000"},{"c":"J9","v":0.017521,"f":"=((E9*H9*I9)/1000)/400","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"K9","v":"مطابق لكود IEC 60364 (هبوط الجهد آمن)","f":"=IF(AND(J9<=0.03,F9>=E9*1.25),\"مطابق لكود IEC 60364 (هبوط الجهد آمن)\",\"يستلزم تكبير مقطع الكابل\")","fg":"#0F2942","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"FDR-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"كابل تغذية لوحة المصاعد الأربعة على السطح (SMDB-Elevators)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":64,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D10","v":0.85,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"E10","v":108.677748,"f":"=(C10*1000)/(1.73205*400*D10)","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":160,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G10","v":"4×70+35 mm2","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"H10","v":130,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I10","v":0.63,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.000"},{"c":"J10","v":0.022252,"f":"=((E10*H10*I10)/1000)/400","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"K10","v":"مطابق لكود IEC 60364 (هبوط الجهد آمن)","f":"=IF(AND(J10<=0.03,F10>=E10*1.25),\"مطابق لكود IEC 60364 (هبوط الجهد آمن)\",\"يستلزم تكبير مقطع الكابل\")","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"FDR-07","fg":"#1E293B","al":"center"},{"c":"B11","v":"كابل تغذية لوحة الإنارة والقوى الفرعية (DB-5F-East)","fg":"#1E293B"},{"c":"C11","v":24,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D11","v":0.92,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.00"},{"c":"E11","v":37.653296,"f":"=(C11*1000)/(1.73205*400*D11)","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":63,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"G11","v":"4×16+16 mm2","fg":"#1E293B","al":"center"},{"c":"H11","v":42,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"I11","v":2.8,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"0.000"},{"c":"J11","v":0.01107,"f":"=((E11*H11*I11)/1000)/400","fg":"#0F2942","b":true,"al":"center","nf":"0.0%"},{"c":"K11","v":"مطابق لكود IEC 60364 (هبوط الجهد آمن)","f":"=IF(AND(J11<=0.03,F11>=E11*1.25),\"مطابق لكود IEC 60364 (هبوط الجهد آمن)\",\"يستلزم تكبير مقطع الكابل\")","fg":"#0F2942","b":true,"al":"center"}]}]},{"name":"كارت_تحليل_فئة_كابل_240مم2","maxRow":12,"maxCol":7,"colWidths":[10.0,18.0,52.0,14.0,20.0,16.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"كارت تحليل السعر الفردي (Unit Rate Breakdown): 1 متر طولي كابل نحاس مسلح (4×240+120 mm2 Cu/XLPE/SWA/PVC)","bg":"#0F2942","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":"تفصيل عناصر التكلفة المباشرة للمتر الطولي: الكابل النحاسي شاملاً 4% هدر، الترامل والجلندات، المرابط، السحب، واختبار الميجر","bg":"#9A3412","fg":"#FEF3C7","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"تصنيف العنصر","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان عنصر التكلفة الفنية للمتر الطولي من الكابل","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المعيارية لكل 1 م.ط","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي التكلفة للمتر الطولي","bg":"#0F2942","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"CB-01","fg":"#1E293B","al":"center"},{"c":"B5","v":"كابل نحاس مسلح","fg":"#1E293B","al":"center"},{"c":"C5","v":"كابل قوى نحاسي مسلح بشرائح الصلب (4×240+120 mm2 Cu/XLPE/SWA/PVC 0.6/1kV) شامل 4% هدر وتقوسات","fg":"#1E293B"},{"c":"D5","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E5","v":1.04,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":515,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":535.6,"f":"=E5*F5","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"CB-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"جلندات وترامل","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C6","v":"نصيب المتر الطولي من الجلندات النحاسية المزدوجة (CW Brass Glands 75s) والترامل النحاسية والريكم الحراري","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":"مقطوعية/م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":16.5,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":16.5,"f":"=E6*F6","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"CB-03","fg":"#1E293B","al":"center"},{"c":"B7","v":"مرابط وترقيم","fg":"#1E293B","al":"center"},{"c":"C7","v":"مرابط تثبيت الكابلات المقاومة لقوى القصر (Cable Cleats / SS Ties) وشرائط الترقيم المعدنية غير القابلة للصدأ","fg":"#1E293B"},{"c":"D7","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":7.9,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":7.9,"f":"=E7*F7","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"CB-04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"معدات وبكرات","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C8","v":"إيجار ونش سحب الكابلات، حوامل البكرات الهيدروليكية (Cable Drum Jacks)، وبكرات الدحرجة الزاوية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":12,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":12,"f":"=E8*F8","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"CB-05","fg":"#1E293B","al":"center"},{"c":"B9","v":"مصنعية تمديد","fg":"#1E293B","al":"center"},{"c":"C9","v":"مصنعية فنيي ومساعدي الكهرباء لفرد وسحب الكابل على السلالم وترتيبه وتقشير الأطراف والكبس الهيدروليكي","fg":"#1E293B"},{"c":"D9","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":44,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":44,"f":"=E9*F9","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"CB-06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"فحص واختبار","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"إجراء اختبار استمرارية الموصلات ومقاومة العزل بجهاز (1000V Megger Test) وإصدار محضر الاستلام","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":9,"in":true,"bg":"#FFF9E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":9,"f":"=E10*F10","bg":"#F8FAFC","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"إجمالي التكلفة المباشرة للمتر الطولي شاملاً الكابل والهدر والجلندات والتركيب (Total Direct Cost per m.l)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G11","v":625,"f":"=SUM(G5:G10)","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"سعر بيع المتر الطولي شامل المصاريف الإدارية والربح 15% (Unit Selling Rate per Linear Meter)","bg":"#E2EFDA","fg":"#0F2942","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G12","v":718.75,"f":"=G11*1.15","bg":"#E2EFDA","fg":"#0F2942","b":true,"al":"center","nf":"#,##0.00"}]}]}]}