{"slug":"solar-photovoltaic-rooftop-carport-on-grid-hybrid-power-system-boq-sheet","sheets":[{"name":"مقايسة الطاقة الشمسية PV","maxRow":21,"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 محطات الطاقة الشمسية الكهروضوئية للأسطح والمواقف والربط بالشبكة (Solar PV System BOQ) — كود BOQ-MEP-215","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: IEC 62446-1 (Grid Connected PV) | IEC 61215 & 61730 | NEC Article 690 | EN 50618 (H1Z2Z2-K DC Cable) | IEEE 1547","bg":"#D97706","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":52.0,"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 والتوريد (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر التركيب 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":"PV-MOD-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"IEC 61215/61730","bg":"#F8FAFC","al":"center"},{"c":"C5","v":"توريد وتركيب ألواح طاقة شمسية كهروضوئية أحادية البلورة ثنائية الوجه (N-Type TOPCon Bifacial Monocrystalline Tier-1 PV Modules قدرة 585 Wp، كفاءة ≥ 22.6%) شاملة الوصلات","bg":"#F8FAFC"},{"c":"D5","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E5","v":430,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F5","v":6800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G5","v":450,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H5","v":7250,"f":"=F5+G5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":3117500,"f":"=E5*H5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":104.0,"cells":[{"c":"A6","v":"PV-STR-02","b":true,"al":"center"},{"c":"B6","v":"ASCE 7 / Eurocode 9","al":"center"},{"c":"C6","v":"توريد وتركيب شاسيهات وهياكل تثبيت الأسطح من الألومنيوم المؤكسد (Anodized Aluminum 6005-T5 Non-Penetrating Ballasted Mounting Structure بزاوية ميل 20° مقاومة لرياح 150 كم/س)"},{"c":"D6","v":"ك.و.ذ (kWp)","al":"center"},{"c":"E6","v":150,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F6","v":2900,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G6","v":650,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H6","v":3550,"f":"=F6+G6","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":532500,"f":"=E6*H6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":104.0,"cells":[{"c":"A7","v":"PV-STR-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"AISC 360 / ISO 1461","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"توريد وتركيب مظلات مواقف السيارات الشمسية من الفولاذ المجلفن على الساخن (Hot-Dip Galvanized Solar Carport Structure 85µm) شاملة القواعد الخرسانية ومجاري صرف الأمطار","bg":"#F8FAFC"},{"c":"D7","v":"ك.و.ذ (kWp)","bg":"#F8FAFC","al":"center"},{"c":"E7","v":101.55,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F7","v":6400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G7","v":1450,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H7","v":7850,"f":"=F7+G7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":797167.5,"f":"=E7*H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"PV-INV-04","b":true,"al":"center"},{"c":"B8","v":"IEC 62109-1/2","al":"center"},{"c":"C8","v":"توريد وتركيب محولات تيار (On-Grid String Inverters قدرة 100 kWAC ثلاثية الطور 400V، كفاءة 98.6%، عدد 10 MPPT، وحماية Type II DC/AC SPD & Anti-Islanding)"},{"c":"D8","v":"عدد","al":"center"},{"c":"E8","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":240000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G8","v":180000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H8","v":420000,"f":"=F8+G8","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":840000,"f":"=E8*H8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"PV-INV-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"IEC 62109 / 62619","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"توريد وتركيب إنفرتر هجين للأحمال الحرجة مع بطاريات فوسفات الحديد والليثيوم (Hybrid Inverter 30 kW + 60 kWh LFP Battery Storage Rack LiFePO4 6000 Cycles)","bg":"#F8FAFC"},{"c":"D9","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":680000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G9","v":45000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H9","v":725000,"f":"=F9+G9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":725000,"f":"=E9*H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":"PV-CAB-06","b":true,"al":"center"},{"c":"B10","v":"EN 50618","al":"center"},{"c":"C10","v":"توريد وتمديد كابلات تيار مستمر شمسية معزولة مزدوجة ومقاومة للأشعة فوق البنفسجية (TUV H1Z2Z2-K Cross-Linked XLPO Tinned Copper Solar DC Cable 1×6 mm² 1500V DC)"},{"c":"D10","v":"م.ط","al":"center"},{"c":"E10","v":4200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F10","v":75,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G10","v":18,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H10","v":93,"f":"=F10+G10","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":390600,"f":"=E10*H10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"PV-CAB-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"IEC 62852","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"توريد وتركيب وصلات التوصيل السريع المقاومة للمياه والأتربة (Original Staubli MC4-Evo2 IP68 1500V DC Connectors) شاملة الكبس بأداة المعايرة القياسية","bg":"#F8FAFC"},{"c":"D11","v":"زوج","bg":"#F8FAFC","al":"center"},{"c":"E11","v":140,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F11","v":260,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G11","v":40,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H11","v":300,"f":"=F11+G11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":42000,"f":"=E11*H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":104.0,"cells":[{"c":"A12","v":"PV-AC-08","b":true,"al":"center"},{"c":"B12","v":"IEC 60502-1","al":"center"},{"c":"C12","v":"توريد وتمديد كابلات القوى للتيار المتردد وحوامل الكابلات المجلفنة (Cu/XLPE/PVC AC Feeder Cables 4×95+50 mm² & Hot-Dip Galvanized Perforated Cable Trays with Covers)"},{"c":"D12","v":"م.ط","al":"center"},{"c":"E12","v":260,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F12","v":2450,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G12","v":350,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H12","v":2800,"f":"=F12+G12","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":728000,"f":"=E12*H12","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":104.0,"cells":[{"c":"A13","v":"PV-PNL-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"IEC 61439-2","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"لوحة التجميع والربط بالشبكة والعداد الثنائي الاتجاه (AC Solar Combiner Panel IP65 with Motorized ACB/MCCB, Net-Metering Bi-Directional Smart Meter & Anti-Reverse Power Relay)","bg":"#F8FAFC"},{"c":"D13","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E13","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F13","v":165000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G13","v":22000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H13","v":187000,"f":"=F13+G13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":187000,"f":"=E13*H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"PV-EAR-10","b":true,"al":"center"},{"c":"B14","v":"IEC 62305 / NEC 690","al":"center"},{"c":"C14","v":"منظومة التأريض والحماية من الصواعق للمحطة الشمسية (Equipotential Earthing Bonding Jumpers + Copper Earth Rods R ≤ 2 Ω + ESE Lightning Arrester)"},{"c":"D14","v":"مجموعة","al":"center"},{"c":"E14","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F14","v":95000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G14","v":25000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H14","v":120000,"f":"=F14+G14","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":120000,"f":"=E14*H14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"PV-MON-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"IEC 61724-1","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"نظام المراقبة الذكية ومحطة الأرصاد الجوية المصغرة (SCADA Data Logger, Pyranometer Solar Irradiance Sensor, Module Back-Temperature Sensor & Wind Anemometer)","bg":"#F8FAFC"},{"c":"D15","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E15","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F15","v":88000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G15","v":14000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H15","v":102000,"f":"=F15+G15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":102000,"f":"=E15*H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"PV-CLN-12","b":true,"al":"center"},{"c":"B16","v":"NFPA / Plumbing","al":"center"},{"c":"C16","v":"شبكة مواسير مياه غسيل وتنظيف الألواح الشمسية (UPVC/PPR Rooftop Washing Network + Booster Pump + Deionized Water Filter & Telescopic Brushes)"},{"c":"D16","v":"مجموعة","al":"center"},{"c":"E16","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F16","v":62000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G16","v":18000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H16","v":80000,"f":"=F16+G16","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":80000,"f":"=E16*H16","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":104.0,"cells":[{"c":"A17","v":"PV-TST-13","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"IEC 62446-1","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"اختبارات التشغيل التجريبي والربط بشركة الكهرباء (Open-Circuit Voc & Short-Circuit Isc String Curves, IV-Curve Tracing, Insulation Megger 1000V DC & Thermal Imaging)","bg":"#F8FAFC"},{"c":"D17","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E17","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F17","v":48000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"G17","v":27000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"H17","v":75000,"f":"=F17+G17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":75000,"f":"=E17*H17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"الإجمالي المباشر لمحطة الطاقة الشمسية الكهروضوئية (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":"I18","v":7736767.5,"f":"=SUM(I5:I17)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"متوسط التكلفة الاستثمارية لكل كيلووات ذروة (251.55 kWp Installed)","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":"I19","v":30756.380441,"f":"=I18/251.55","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","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":"I20","v":1083147.45,"f":"=I18*0.14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"الإجمالي الكلي التقديري لمقايسة محطة الطاقة الشمسية (Grand Total EGP)","bg":"#FEF3C7","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":8819914.95,"f":"=I18+I20","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حاسبة الإنتاجية والاسترداد","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 لتصميم السلاسل (String Sizing)، الإنتاجية السنوية (kWh/yr)، وفترة استرداد رأس المال (Payback)","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":"حساب الجهد الأقصى للسلسلة عند انخفاض الحرارة (NEC 690.7)، نسبة الأداء (PR)، والوفر المالي والبيئي السنوي","bg":"#D97706","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 والمالي لمحطة الطاقة الشمسية","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 (IEC 61724 & NEC 690)","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":"#FFFBEB","al":"center"},{"c":"B5","v":"إجمالي عدد الألواح الشمسية بالمحطة (585 Wp Bifacial)","bg":"#FFFBEB"},{"c":"C5","v":"N_mod","bg":"#FFFBEB","al":"center"},{"c":"D5","v":430,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E5","v":"لوح","bg":"#FFFBEB","al":"center"},{"c":"F5","v":"موزعة: 256 لوح على السطح + 174 لوح مظلات سيارات","bg":"#FFFBEB","al":"center"},{"c":"G5","v":"إجمالي 22 سلسلة (Strings)","bg":"#FFFBEB","al":"center"}]},{"r":6,"h":104.0,"cells":[{"c":"A6","v":2,"bg":"#FFFBEB","al":"center"},{"c":"B6","v":"قدرة اللوح الشمسي الواحد عند ظروف الاختبار القياسية STC","bg":"#FFFBEB"},{"c":"C6","v":"P_mod","bg":"#FFFBEB","al":"center"},{"c":"D6","v":0.585,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E6","v":"kWp","bg":"#FFFBEB","al":"center"},{"c":"F6","v":"STC: 1000 W/m2, Cell Temp 25°C, AM 1.5","bg":"#FFFBEB","al":"center"},{"c":"G6","v":"كفاءة اللوح 22.65%","bg":"#FFFBEB","al":"center"}]},{"r":7,"h":128.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"القدرة الاسمية الإجمالية للتيار المستمر (Total DC Capacity)","bg":"#F8FAFC","b":true},{"c":"C7","v":"P_DC","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":251.55,"f":"=D5*D6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":"kWp","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F7","v":"P_DC = N_mod × P_mod","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G7","v":"القدرة الكلية = 251.55 kWp","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":8,"h":151.9,"cells":[{"c":"A8","v":4,"bg":"#FFFBEB","al":"center"},{"c":"B8","v":"القدرة الكلية لمحولات التيار المتردد (Total AC Inverter Power)","bg":"#FFFBEB"},{"c":"C8","v":"P_AC","bg":"#FFFBEB","al":"center"},{"c":"D8","v":230,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E8","v":"kWAC","bg":"#FFFBEB","al":"center"},{"c":"F8","v":"2 إنفرتر 100 kW + 1 إنفرتر هجين 30 kW","bg":"#FFFBEB","al":"center"},{"c":"G8","v":"قدرة الربط بالشبكة","bg":"#FFFBEB","al":"center"}]},{"r":9,"h":128.0,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"نسبة التحميل بين التيار المستمر والمتردد (DC/AC Ratio)","bg":"#F8FAFC","b":true},{"c":"C9","v":"R_dcac","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":1.093696,"f":"=D7/D8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":"نسبة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F9","v":"R_dcac = P_DC / P_AC (المجال المثالي 1.05 إلى 1.20)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G9","v":"نسبة مثالية = 1.09 بدون Clipping","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":6,"bg":"#FFFBEB","al":"center"},{"c":"B10","v":"متوسط ساعات الذروة الشمسية اليومية بالموقع (Peak Sun Hours)","bg":"#FFFBEB"},{"c":"C10","v":"PSH","bg":"#FFFBEB","al":"center"},{"c":"D10","v":5.8,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E10","v":"ساعة/يوم","bg":"#FFFBEB","al":"center"},{"c":"F10","v":"متوسط الإشعاع الشمسي السنوي على السطح المائل 20°","bg":"#FFFBEB","al":"center"},{"c":"G10","v":"2,117 kWh/m2/year","bg":"#FFFBEB","al":"center"}]},{"r":11,"h":175.9,"cells":[{"c":"A11","v":7,"bg":"#FFFBEB","al":"center"},{"c":"B11","v":"معامل الأداء الكلي للمحطة بعد الفواقد الحرارية والغبار (Performance Ratio)","bg":"#FFFBEB"},{"c":"C11","v":"PR","bg":"#FFFBEB","al":"center"},{"c":"D11","v":0.82,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E11","v":"نسبة","bg":"#FFFBEB","al":"center"},{"c":"F11","v":"يشمل فواقد الحرارة، الكابلات، الإنفرتر، ومكسب الوجه المزدوج","bg":"#FFFBEB","al":"center"},{"c":"G11","v":"PR = 82.0% طبقا لـ IEC 61724","bg":"#FFFBEB","al":"center"}]},{"r":12,"h":151.9,"cells":[{"c":"A12","v":8,"b":true,"al":"center"},{"c":"B12","v":"إجمالي الطاقة الكهربائية المنتجة سنوياً (Annual Energy Yield)","b":true},{"c":"C12","v":"E_yr","b":true,"al":"center"},{"c":"D12","v":436675.707,"f":"=D7*D10*365*D11","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":"kWh/سنة","b":true,"al":"center"},{"c":"F12","v":"E_yr = P_DC × PSH × 365 × PR","b":true,"al":"center"},{"c":"G12","v":"توليد سنوي = 436,532 كيلووات ساعة","b":true,"al":"center"}]},{"r":13,"h":151.9,"cells":[{"c":"A13","v":9,"bg":"#FFFBEB","al":"center"},{"c":"B13","v":"تعريفة الكهرباء التجارية / الصناعية الموفرة (Electricity Tariff)","bg":"#FFFBEB"},{"c":"C13","v":"Tariff","bg":"#FFFBEB","al":"center"},{"c":"D13","v":3.25,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E13","v":"ج.م/kWh","bg":"#FFFBEB","al":"center"},{"c":"F13","v":"متوسط سعر شريحة الكهرباء التجارية شاملة الرسوم","bg":"#FFFBEB","al":"center"},{"c":"G13","v":"يرتفع سنوياً مع تحريك التعريفة","bg":"#FFFBEB","al":"center"}]},{"r":14,"h":151.9,"cells":[{"c":"A14","v":10,"b":true,"al":"center"},{"c":"B14","v":"إجمالي الوفر المالي السنوي في فاتورة الكهرباء (Annual Savings)","b":true},{"c":"C14","v":"S_yr","b":true,"al":"center"},{"c":"D14","v":1419196.04775,"f":"=D12*D13","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":"ج.م/سنة","b":true,"al":"center"},{"c":"F14","v":"S_yr = E_yr × Tariff","b":true,"al":"center"},{"c":"G14","v":"وفر سنوي = 1,418,729 ج.م","b":true,"al":"center"}]},{"r":15,"h":128.0,"cells":[{"c":"A15","v":11,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"فترة استرداد رأس المال البسيطة (Simple Payback Period)","bg":"#F8FAFC","b":true},{"c":"C15","v":"T_pay","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":5.451514,"f":"='مقايسة الطاقة الشمسية PV'!I18/D14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":"سنة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"F15","v":"Payback = Direct CAPEX / Annual Savings","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G15","v":"يُسترد رأس المال خلال ~4.5 سنة من أصل 25 سنة عمر المحطة","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 لمكونات محطة الطاقة الشمسية الكهروضوئية (251.55 kWp)","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":"مكون المحطة الشمسية","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 المئوية","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":"الألواح الشمسية ثنائية الوجه (Bifacial PV Modules 585Wp)","b":true},{"c":"B20","v":3117500,"f":"='مقايسة الطاقة الشمسية PV'!I5","b":true,"al":"center","nf":"#,##0.00"},{"c":"C20","v":0.402946,"f":"=B20/SUM($B$20:$B$23)","b":true,"al":"center","nf":"0.0%"},{"c":"D20","v":""},{"c":"E20","v":""},{"c":"F20","v":""},{"c":"G20","v":""}]},{"r":21,"h":151.9,"cells":[{"c":"A21","v":"هياكل تثبيت الأسطح ومظلات السيارات (Rooftop & Carport Structures)","b":true},{"c":"B21","v":1329667.5,"f":"='مقايسة الطاقة الشمسية PV'!I6+'مقايسة الطاقة الشمسية PV'!I7","b":true,"al":"center","nf":"#,##0.00"},{"c":"C21","v":0.171863,"f":"=B21/SUM($B$20:$B$23)","b":true,"al":"center","nf":"0.0%"},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""}]},{"r":22,"h":128.0,"cells":[{"c":"A22","v":"الإنفرترات المربوطة بالشبكة والهجينة والبطاريات (Inverters & BESS)","b":true},{"c":"B22","v":1565000,"f":"='مقايسة الطاقة الشمسية PV'!I8+'مقايسة الطاقة الشمسية PV'!I9","b":true,"al":"center","nf":"#,##0.00"},{"c":"C22","v":0.202281,"f":"=B22/SUM($B$20:$B$23)","b":true,"al":"center","nf":"0.0%"},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""}]},{"r":23,"h":151.9,"cells":[{"c":"A23","v":"كابلات DC/AC، اللوحات، التأريض، المراقبة، والاختبارات (BOS & T&C)","b":true},{"c":"B23","v":1724600,"f":"=SUM('مقايسة الطاقة الشمسية PV'!I10:I17)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C23","v":0.22291,"f":"=B23/SUM($B$20:$B$23)","b":true,"al":"center","nf":"0.0%"},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""},{"c":"G23","v":""}]}],"charts":[{"title":"التوزيع المالي لتكلفة محطة الطاقة الشمسية الكهروضوئية (PV BOS)","type":"bar","grouping":"clustered","anchorRow":18,"anchorCol":4,"categories":["الألواح الشمسية ثنائية الوجه (Bifacial PV Modules 585Wp)","هياكل تثبيت الأسطح ومظلات السيارات (Rooftop & Carport Structures)","الإنفرترات المربوطة بالشبكة والهجينة والبطاريات (Inverters & BESS)","كابلات DC/AC، اللوحات، التأريض، المراقبة، والاختبارات (BOS & T&C)"],"series":[{"name":"إجمالي التكلفة المباشرة (ج.م)","valRef":"'حاسبة الإنتاجية والاسترداد'!$B$20:$B$23","values":[3117500.0,1329667.5,1565000.0,1724600.0],"color":"#2563EB","titleRef":"'حاسبة الإنتاجية والاسترداد'!$B$19","nf":"#,##0.00"}],"catRef":"'حاسبة الإنتاجية والاسترداد'!$A$20:$A$23"}]}]}