{"slug":"submersible-sewage-stormwater-and-lifting-station-pumps-boq-sheet","sheets":[{"name":"مقايسة المضخات والبيارات","maxRow":23,"maxCol":9,"colWidths":[12.0,22.0,54.0,10.0,16.0,14.0,20.0,15.0,22.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة مضخات الصرف الصحي الغاطسة ومضخات الأمطار ومحطات الرفع ومصائد الشحوم والزيوت","bg":"#0F2C59","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":"جدول الكميات والأسعار التفصيلي (BOQ) لمحطات رفع الصرف الصحي والبيارات المدمجة ومصائد الشحوم وفق EN 12050 و IPC و HI و SBC 701","bg":"#1B6B93","fg":"#E2E8F0","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":"اسم المشروع:","bg":"#E2E8F0","b":true},{"c":"B4","v":"توريد وتركيب محطات الرفع الغاطسة للصرف الصحي والأمطار بالمشروع","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"D4","v":"الجهة المالكة:","bg":"#E2E8F0","b":true},{"c":"E4","v":"إدارة المشروعات الكهروميكانيكية والمرافق الصحية","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"G4","v":"تاريخ المقايسة:","bg":"#E2E8F0","b":true},{"c":"H4","v":"2026-11-07","bg":"#FFFBEB","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"الاستشاري الهندسي:","bg":"#E2E8F0","b":true},{"c":"B5","v":"مكتب الاستشارات الهندسية للأعمال الصحية والميكانيكية MEP","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"D5","v":"الكود المرجعي:","bg":"#E2E8F0","b":true},{"c":"E5","v":"BS EN 12050 / EN 752 / IPC / ASME A112.14.3 / SBC 701","bg":"#FFFBEB","cs":2},{"skip":true},{"c":"G5","v":"نسبة ضريبة القيمة المضافة:","bg":"#E2E8F0","b":true},{"c":"H5","v":0.15,"in":true,"bg":"#FFFBEB","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true}]},{"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":""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"كود البند","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"قسم الأعمال","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"بيان ومواصفات البند الفنية (شامل التوريد والتركيب والتشغيل التجريبي)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"الوحدة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"الكمية الهندسية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"نسبة الهالك %","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"الكمية شاملة الهالك [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H7","v":"سعر الوحدة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I7","v":"الإجمالي الكلي [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":199.9,"cells":[{"c":"A8","v":"SWP-01","b":true,"al":"center"},{"c":"B8","v":"مضخات الصرف الغاطسة","al":"center"},{"c":"C8","v":"توريد وتركيب مجموعة مضخات صرف صحي غاطسة مزدوجة بفرّامة أو دفاعة غير قابلة للانسداد (Duplex Submersible Non-Clog / Grinder Sewage Pump Set — Duty + Standby, Q = 18 L/s @ H = 22m, IP68 Class H, 380V/3Ph/50Hz) جسم حديد زهر GG25 وعمود إستانلس AISI 420 وموانع تسرب ميكانيكية مزدوجة من كربيد السيليكون شاملة كوع الإرساء الأوتوماتيكي وقضبان الدليل وسلاسل الرفع الإستانلس 316L"},{"c":"D8","v":"مجموعة","al":"center"},{"c":"E8","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G8","v":2,"f":"=ROUND(E8*(1+F8),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":68000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I8","v":136000,"f":"=ROUND(G8*H8,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":151.9,"cells":[{"c":"A9","v":"SWP-02","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B9","v":"مضخات الصرف الغاطسة","bg":"#F4F7FA","al":"center"},{"c":"C9","v":"توريد وتركيب مجموعة مضخات صرف صحي غاطسة للبدروم الثاني (Duplex Submersible Vortex Sewage Pump Set — Duty + Standby, Q = 10 L/s @ H = 16m, Solids Passage >= 65mm, IP68) شاملة القاعدة الأوتوماتيكية (Auto-Coupling Pedestal) وقضبان التوجيه الإستانلس وعوامات المنسوب الأربع","bg":"#F4F7FA"},{"c":"D9","v":"مجموعة","bg":"#F4F7FA","al":"center"},{"c":"E9","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G9","v":2,"f":"=ROUND(E9*(1+F9),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":44000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I9","v":88000,"f":"=ROUND(G9*H9,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":104.0,"cells":[{"c":"A10","v":"SWP-03","b":true,"al":"center"},{"c":"B10","v":"مضخات الصرف الغاطسة","al":"center"},{"c":"C10","v":"توريد وتركيب محطة رفع صرف صحي مدمجة محكمة الغلق فوق الأرضية (Packaged Prefabricated GRP/HDPE Sewage Lifting Station EN 12050-1 سعة خزان 1200 لتر بمضختين غاطستين Q = 6 L/s @ H = 14m) للأجنحة المنخفضة شاملة صمامات عدم الرجوع ولوحة التحكم الذكية"},{"c":"D10","v":"عدد","al":"center"},{"c":"E10","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G10","v":2,"f":"=ROUND(E10*(1+F10),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":39000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I10","v":78000,"f":"=ROUND(G10*H10,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":128.0,"cells":[{"c":"A11","v":"SWP-04","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B11","v":"مضخات الأمطار والرامبات","bg":"#F4F7FA","al":"center"},{"c":"C11","v":"توريد وتركيب مجموعة مضخات غاطسة لنزح مياه الأمطار والغسيل من جور التجميع أسفل منحدرات الجراج (Duplex Stormwater & Ramp Trench Sump Pump Set — Duty + Standby, Q = 12 L/s @ H = 15m, Stainless Steel 304 Impeller) شاملة عوامات التشغيل والتبادل والإنذار","bg":"#F4F7FA"},{"c":"D11","v":"مجموعة","bg":"#F4F7FA","al":"center"},{"c":"E11","v":3,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G11","v":3,"f":"=ROUND(E11*(1+F11),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":31000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I11","v":93000,"f":"=ROUND(G11*H11,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":104.0,"cells":[{"c":"A12","v":"SWP-05","b":true,"al":"center"},{"c":"B12","v":"مضخات الأمطار والرامبات","al":"center"},{"c":"C12","v":"توريد وتركيب مضخة غاطسة فردية لحفر المصاعد وغرف الميكانيكا (Elevator Pit & Plantroom Drainage Sump Pump Q = 3.5 L/s @ H = 10m) مع حساس فصل عند استشعار الزيوت الهيدروليكية (Oil-Water Sensor)"},{"c":"D12","v":"عدد","al":"center"},{"c":"E12","v":4,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G12","v":4,"f":"=ROUND(E12*(1+F12),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":7200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I12","v":28800,"f":"=ROUND(G12*H12,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":151.9,"cells":[{"c":"A13","v":"SWP-06","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B13","v":"لوحات التحكم والأجهزة","bg":"#F4F7FA","al":"center"},{"c":"C13","v":"توريد وتركيب لوحة تحكم وتبادل أوتوماتيكي لمضختين غاطستين (Duplex Pump Control Panel IP65 DOL / Soft Starter) شاملة قواطع الحماية الحرارية وحساس تسرب المياه للزيت وحرارة الملفات (Moisture & Thermal Probes Relay) وإنذار صوتي وضوئي لمستوى الفيضان وربط BMS عبر Modbus RTU","bg":"#F4F7FA"},{"c":"D13","v":"عدد","bg":"#F4F7FA","al":"center"},{"c":"E13","v":7,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F13","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G13","v":7,"f":"=ROUND(E13*(1+F13),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":12500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I13","v":87500,"f":"=ROUND(G13*H13,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":104.0,"cells":[{"c":"A14","v":"SWP-07","b":true,"al":"center"},{"c":"B14","v":"لوحات التحكم والأجهزة","al":"center"},{"c":"C14","v":"توريد وتركيب طقم عوامات منسوب زئبقية/ميكانيكية مقاومة للأحماض والغازات (Heavy-Duty Sewage Float Switches Set: Stop, Lead Pump, Lag Pump & High-Level Alarm) مع ثقل الاتزان وحامل التعليق الإستانلس 316L"},{"c":"D14","v":"طقم","al":"center"},{"c":"E14","v":7,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G14","v":7,"f":"=ROUND(E14*(1+F14),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":2800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I14","v":19600,"f":"=ROUND(G14*H14,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":151.9,"cells":[{"c":"A15","v":"SWP-08","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B15","v":"مواسير الطرد والمحابس","bg":"#F4F7FA","al":"center"},{"c":"C15","v":"توريد وتركيب مجموعة محابس خط الطرد لكل مضخة داخل غرفة المحابس (Valve Chamber Assembly DN100 PN16) وتشمل محبس عدم رجوع بالكرة غير قابل للانسداد (Ball Check Valve Epoxy Coated) ومحبس بوابة بسكينة أو لسان كاوتشوك (Resilient Seated Gate Valve) ووصلة فك وتركيب (Dismantling Joint)","bg":"#F4F7FA"},{"c":"D15","v":"مجموعة","bg":"#F4F7FA","al":"center"},{"c":"E15","v":14,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F15","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G15","v":14,"f":"=ROUND(E15*(1+F15),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":5600,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I15","v":78400,"f":"=ROUND(G15*H15,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":128.0,"cells":[{"c":"A16","v":"SWP-09","b":true,"al":"center"},{"c":"B16","v":"مواسير الطرد والمحابس","al":"center"},{"c":"C16","v":"توريد وتركيب مواسير خط الطرد الصاعد من الحديد المرن أو الـ HDPE / uPVC ضغط 16 بار (Pressurized Rising Main Piping DN100 / DN150 PN16) شاملة الأكواع والتحاميل الإستانلس ومحبس طرد الهواء الأوتوماتيكي للصرف (Sewage Air Release Valve) حتى غرفة التهدئة الخارجية"},{"c":"D16","v":"م.ط","al":"center"},{"c":"E16","v":180,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F16","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G16","v":189,"f":"=ROUND(E16*(1+F16),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":360,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I16","v":68040,"f":"=ROUND(G16*H16,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":128.0,"cells":[{"c":"A17","v":"SWP-10","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B17","v":"مواسير الطرد والمحابس","bg":"#F4F7FA","al":"center"},{"c":"C17","v":"توريد وتركيب أغطية بيارات محكمة الغلق لمنع تسرب الغازات والروائح (Double-Seal Airtight & Watertight Ductile Iron Manhole / Sump Cover EN 124 Class D400 / B125 مقاس 80×80 سم أو 100×120 سم بمفصلات ومساعدين هيدروليك)","bg":"#F4F7FA"},{"c":"D17","v":"عدد","bg":"#F4F7FA","al":"center"},{"c":"E17","v":8,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F17","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G17","v":8,"f":"=ROUND(E17*(1+F17),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":4200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I17","v":33600,"f":"=ROUND(G17*H17,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":151.9,"cells":[{"c":"A18","v":"SWP-11","b":true,"al":"center"},{"c":"B18","v":"مصائد الشحوم والزيوت","al":"center"},{"c":"C18","v":"توريد وتركيب مصيدة شحوم ودهون مركزية للمطابخ التجارية والمطاعم من الـ GRP أو الإستانلس 316L (Central Hydro-Mechanical Grease Interceptor ASME A112.14.3 / EN 1825, Flow Rate = 7.0 L/s, Grease Capacity >= 150 kg) شاملة سلة حجز الفضلات الصلبة وفتحات الكشف والتهوية"},{"c":"D18","v":"عدد","al":"center"},{"c":"E18","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F18","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G18","v":2,"f":"=ROUND(E18*(1+F18),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":26500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I18","v":53000,"f":"=ROUND(G18*H18,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"SWP-12","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B19","v":"مصائد الشحوم والزيوت","bg":"#F4F7FA","al":"center"},{"c":"C19","v":"توريد وتركيب فاصل زيوت ومحروقات مع مصيدة رمال لمواقف السيارات المغلقة (Coalescing Oil & Petrol Separator with Silt Trap BS EN 858 Class 1, Flow = 10 L/s) شامل صمام الغلق الأوتوماتيكي وحساس امتلاء طبقة الزيت","bg":"#F4F7FA"},{"c":"D19","v":"عدد","bg":"#F4F7FA","al":"center"},{"c":"E19","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F19","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G19","v":2,"f":"=ROUND(E19*(1+F19),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":38000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I19","v":76000,"f":"=ROUND(G19*H19,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":"SWP-13","b":true,"al":"center"},{"c":"B20","v":"مصائد الشحوم والزيوت","al":"center"},{"c":"C20","v":"أعمال الغسيل الكيميائي والاختبار الهيدروستاتيكي لخطوط الطرد ومعايرة مناسيب العوامات والتشغيل التجريبي لمدة 72 ساعة (Testing, Commissioning & O&M Manuals)"},{"c":"D20","v":"مقطوعية","al":"center"},{"c":"E20","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F20","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G20","v":1,"f":"=ROUND(E20*(1+F20),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":15000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I20","v":15000,"f":"=ROUND(G20*H20,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"إجمالي قيمة أعمال مضخات الصرف الغاطسة ومحطات الرفع ومصائد الشحوم (غير شامل الضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":854940,"f":"=SUM(I8:I20)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"ضريبة القيمة المضافة المقررة (VAT 15%)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":128241,"f":"=ROUND(I21*H5,2)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"الإجمالي الكلي للمقايسة شامل ضريبة القيمة المضافة (Grand Total)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I23","v":983181,"f":"=I21+I22","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"تصميم البيارة وقدرة المضخة","maxRow":10,"maxCol":9,"colWidths":[14.0,38.0,16.0,13.0,20.0,18.0,22.0,18.0,24.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"الحسابات الهيدروليكية لتصميم بيارات الصرف وحساب الضاغط الكلي (TDH) وقدرة المحرك (kW)","bg":"#0F2C59","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":"حساب الحجم الفعال للبيارة (Wet Well Active Volume) وفق معدل بدء التشغيل بالساعة وقدرة المضخة الكهروميكانيكية","bg":"#1B6B93","fg":"#E2E8F0","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"رمز البيارة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"موقع البيارة / محطة الرفع","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"التصرف التصميمي Q (لتر/ث)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الرفع الإستاتيكي Hs (م)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فواقد الاحتكاك والمحابس Hf (م)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الضاغط الكلي TDH (م) [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"كفاءة المضخة الكلية η%","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القدرة الهيدروليكية والكهربائية (kW) [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الحجم الفعال للبيارة (م3) [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"pit-SW1","b":true,"al":"center"},{"c":"B5","v":"بيارة الصرف الصحي الرئيسية (البدروم الأول - منطقة أ)"},{"c":"C5","v":18,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D5","v":17.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E5","v":4.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F5","v":22,"f":"=ROUND(D5+E5,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G5","v":0.65,"in":true,"bg":"#FFFBEB","al":"center","nf":"0%"},{"c":"H5","v":6.87,"f":"=ROUND((C5*F5*9.81*1.15)/(1000*G5),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":1.62,"f":"=ROUND((C5*3.6)/(4*10),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"pit-SW2","b":true,"al":"center"},{"c":"B6","v":"بيارة الصرف الصحي الرئيسية (البدروم الأول - منطقة ب)"},{"c":"C6","v":18,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D6","v":17.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E6","v":4.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F6","v":22,"f":"=ROUND(D6+E6,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":0.65,"in":true,"bg":"#FFFBEB","al":"center","nf":"0%"},{"c":"H6","v":6.87,"f":"=ROUND((C6*F6*9.81*1.15)/(1000*G6),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":1.62,"f":"=ROUND((C6*3.6)/(4*10),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"pit-SW3","b":true,"al":"center"},{"c":"B7","v":"بيارة الصرف الصحي العميقة (البدروم الثاني)"},{"c":"C7","v":10,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D7","v":12.8,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E7","v":3.2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F7","v":16,"f":"=ROUND(D7+E7,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":0.62,"in":true,"bg":"#FFFBEB","al":"center","nf":"0%"},{"c":"H7","v":2.91,"f":"=ROUND((C7*F7*9.81*1.15)/(1000*G7),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":0.9,"f":"=ROUND((C7*3.6)/(4*10),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"pit-ST1","b":true,"al":"center"},{"c":"B8","v":"بيارة تجميع مياه الأمطار والغسيل (الرامب الشمالي)"},{"c":"C8","v":12,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D8","v":11.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E8","v":3.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":15,"f":"=ROUND(D8+E8,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":0.65,"in":true,"bg":"#FFFBEB","al":"center","nf":"0%"},{"c":"H8","v":3.12,"f":"=ROUND((C8*F8*9.81*1.15)/(1000*G8),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":1.08,"f":"=ROUND((C8*3.6)/(4*10),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"pit-ST2","b":true,"al":"center"},{"c":"B9","v":"بيارة تجميع مياه الأمطار والغسيل (الرامب الجنوبي)"},{"c":"C9","v":12,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"D9","v":11.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"E9","v":3.5,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":15,"f":"=ROUND(D9+E9,2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":0.65,"in":true,"bg":"#FFFBEB","al":"center","nf":"0%"},{"c":"H9","v":3.12,"f":"=ROUND((C9*F9*9.81*1.15)/(1000*G9),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":1.08,"f":"=ROUND((C9*3.6)/(4*10),2)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"الإجمالي / المتوسط الهيدروليكي لمحطات الرفع","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":2},{"skip":true},{"c":"C10","v":70,"f":"=SUM(C5:C9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":14.16,"f":"=AVERAGE(D5:D9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":3.84,"f":"=AVERAGE(E5:E9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":18,"f":"=AVERAGE(F5:F9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":0.644,"f":"=AVERAGE(G5:G9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"0%"},{"c":"H10","v":22.89,"f":"=SUM(H5:H9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":6.3,"f":"=SUM(I5:I9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"الملخص وضوابط الفحص","maxRow":18,"maxCol":7,"colWidths":[14.0,26.0,36.0,24.0,34.0,28.0,24.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"الملخص التنفيذي لتكاليف أنظمة الرفع والبيارات وقائمة اختبارات الاستلام (Testing & Commissioning)","bg":"#0F2C59","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":"تحليل التكلفة حسب النظام الفرعي وجدول فحوصات استلام المضخات الغاطسة والعوامات ومصائد الشحوم (EN 12050 / IPC)","bg":"#1B6B93","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم القسم","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"قسم الأعمال الكهروميكانيكية والصحية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"عدد البنود","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"إجمالي التكلفة قبل الضريبة [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نسبة القسم من الإجمالي % [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"قيمة ضريبة القيمة المضافة 15% [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الإجمالي شامل الضريبة [Auto]","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"01","b":true,"al":"center"},{"c":"B5","v":"مضخات الصرف الغاطسة"},{"c":"C5","v":3,"in":true,"al":"center"},{"c":"D5","v":302000,"f":"=SUMIF('مقايسة المضخات والبيارات'!$B$8:$B$20, B5, 'مقايسة المضخات والبيارات'!$I$8:$I$20)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":0,"f":"=IF($D$10>0, D5/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F5","v":45300,"f":"=ROUND(D5*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G5","v":347300,"f":"=D5+F5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"02","b":true,"al":"center"},{"c":"B6","v":"مضخات الأمطار والرامبات"},{"c":"C6","v":2,"in":true,"al":"center"},{"c":"D6","v":121800,"f":"=SUMIF('مقايسة المضخات والبيارات'!$B$8:$B$20, B6, 'مقايسة المضخات والبيارات'!$I$8:$I$20)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":0,"f":"=IF($D$10>0, D6/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F6","v":18270,"f":"=ROUND(D6*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G6","v":140070,"f":"=D6+F6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"03","b":true,"al":"center"},{"c":"B7","v":"لوحات التحكم والأجهزة"},{"c":"C7","v":2,"in":true,"al":"center"},{"c":"D7","v":107100,"f":"=SUMIF('مقايسة المضخات والبيارات'!$B$8:$B$20, B7, 'مقايسة المضخات والبيارات'!$I$8:$I$20)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":0,"f":"=IF($D$10>0, D7/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F7","v":16065,"f":"=ROUND(D7*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G7","v":123165,"f":"=D7+F7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"04","b":true,"al":"center"},{"c":"B8","v":"مواسير الطرد والمحابس"},{"c":"C8","v":3,"in":true,"al":"center"},{"c":"D8","v":180040,"f":"=SUMIF('مقايسة المضخات والبيارات'!$B$8:$B$20, B8, 'مقايسة المضخات والبيارات'!$I$8:$I$20)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":0,"f":"=IF($D$10>0, D8/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F8","v":27006,"f":"=ROUND(D8*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G8","v":207046,"f":"=D8+F8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"05","b":true,"al":"center"},{"c":"B9","v":"مصائد الشحوم والزيوت"},{"c":"C9","v":3,"in":true,"al":"center"},{"c":"D9","v":144000,"f":"=SUMIF('مقايسة المضخات والبيارات'!$B$8:$B$20, B9, 'مقايسة المضخات والبيارات'!$I$8:$I$20)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":0,"f":"=IF($D$10>0, D9/$D$10, 0)","bg":"#EFF6FF","al":"center","nf":"0.0%"},{"c":"F9","v":21600,"f":"=ROUND(D9*0.15, 2)","bg":"#EFF6FF","al":"center","nf":"#,##0.00"},{"c":"G9","v":165600,"f":"=D9+F9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"الإجمالي الكلي لأقسام مضخات الصرف والبيارات","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":2},{"skip":true},{"c":"C10","v":13,"f":"=SUM(C5:C9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center"},{"c":"D10","v":854940,"f":"=SUM(D5:D9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":0,"f":"=SUM(E5:E9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"0.0%"},{"c":"F10","v":128241,"f":"=SUM(F5:F9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":983181,"f":"=SUM(G5:G9)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"قائمة اختبارات الفحص والاستلام والتشغيل التجريبي لمحطات الرفع الغاطسة (Pump Station T&C Checklist)","bg":"#1B6B93","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"كود الفحص","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"العنصر المختبر","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"بيان الفحص والاختبار الميداني","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"المعيار المرجعي","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"حدود القبول الهندسية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"طريقة التحقق","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"الحالة","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"TC-01","b":true,"al":"center"},{"c":"B14","v":"كوع الإرساء وقضبان الدليل","al":"center"},{"c":"C14","v":"فحص انزلاق المضخة السلس على قضبان التوجيه الإستانلس وإحكام تعشيق شفة الخروج ذاتياً بالوزن"},{"c":"D14","v":"BS EN 12050-1","al":"center"},{"c":"E14","v":"نزول ورفع المضخة بالسلسلة دون الحاجة لنزول فني للبيارة"},{"c":"F14","v":"تجربة رفع وإنزال ميكانيكي","al":"center"},{"c":"G14","v":"إلزامي","al":"center"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"TC-02","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B15","v":"عزل المحرك والحمايات","bg":"#F4F7FA","al":"center"},{"c":"C15","v":"قياس مقاومة العزل الكهربائي لكابل ومحرك المضخة الغاطسة (Megger Test) وفحص حساس تسرب الزيت","bg":"#F4F7FA"},{"c":"D15","v":"IEC 60034 / IP68","bg":"#F4F7FA","al":"center"},{"c":"E15","v":"مقاومة العزل >= 20 Mega-Ohm وعمل ريلاي الحماية الحرارية","bg":"#F4F7FA"},{"c":"F15","v":"جهاز ميجر 500V DC","bg":"#F4F7FA","al":"center"},{"c":"G15","v":"إلزامي","bg":"#F4F7FA","al":"center"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"TC-03","b":true,"al":"center"},{"c":"B16","v":"مناسيب العوامات والتبادل","al":"center"},{"c":"C16","v":"ملء البيارة بالمياه واختبار تشغيل المضخة الأولى (Lead) والتبادل (Alternation) ودخول الثانية (Lag) والإنذار"},{"c":"D16","v":"IPC / HI 11.6","al":"center"},{"c":"E16","v":"عمل التبادل تلقائياً في كل دورة وإطلاق إنذار المستوى العالي"},{"c":"F16","v":"3 دورات ملء وتفريغ كاملة","al":"center"},{"c":"G16","v":"إلزامي","al":"center"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"TC-04","bg":"#F4F7FA","b":true,"al":"center"},{"c":"B17","v":"السرعة داخل خط الطرد","bg":"#F4F7FA","al":"center"},{"c":"C17","v":"قياس التدفق والضغط والتحقق من سرعة الجريان في خط الطرد الصاعد ومحبس عدم الرجوع بالكرة","bg":"#F4F7FA"},{"c":"D17","v":"EN 752 / SBC 701","bg":"#F4F7FA","al":"center"},{"c":"E17","v":"سرعة الجريان بين 0.8 و 2.4 م/ث لمنع ترسب المواد الصلبة","bg":"#F4F7FA"},{"c":"F17","v":"مقياس الضغط والتدفق","bg":"#F4F7FA","al":"center"},{"c":"G17","v":"إلزامي","bg":"#F4F7FA","al":"center"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"TC-05","b":true,"al":"center"},{"c":"B18","v":"إحكام الغطاء وخط التهوية","al":"center"},{"c":"C18","v":"فحص إحكام الغطاء مزدوج الجوان (Double-Seal Cover) وسلامة ماسورة التهوية لأعلى السطح"},{"c":"D18","v":"EN 12050 / EN 124","al":"center"},{"c":"E18","v":"عدم تسرب أي غازات أو روائح للبدروم أثناء التشغيل"},{"c":"F18","v":"فحص دخان وضغط مائي","al":"center"},{"c":"G18","v":"إلزامي","al":"center"}]}]}]}