Appication Type Residential

System Voltage Low Voltage [380 V]

ELEC Tariff [ EGP/kWH ] 1.10

Life Time [ Yrs ] 15 1 2 3 4

Annual Increase [ % ] 8.00% 1.10 1.188 1.283 1.386
 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
1.497 1.616 1.746 1.885 2.036 2.199 2.375 2.565 2.77 2.992 3.231 3.489 3.769 4.07 4.396 4.747 5.127 5.537 5.98 6.459

Chart Title

3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
 25
6.975
 Option (1) Marshall
# Amount Currency Ex.Rate

Main Equipment

CU-01 1 8,700 USD 16.6903

CU-02 1 10,200 USD 16.6903

Initial Cost

CU-03 2 7,200 USD 16.6903

Auxiliaries

Sensors

Actuators

Wiring

Design Cost
Design & Build

Installation Cost

USD 16.6903

USD 16.6903

Testing & Commissioning Cost

USD 16.6903

USD 16.6903

Operating
Operate & Maintain

Lifetime USD 16.6903

USD 16.6903

Maintenance

Training Facility Management Team USD 16.6903

Hiring Maintenance Technicians USD 16.6903

Marshall Option (2) SKM Option (3) LG
Total # Amount Currency Ex.Rate Total # Amount Currency

555,786 588,402

145,205 1 152,165 EGP 1.0000 152,165 1 215,506 EGP

170,241 1 159,433 EGP 1.0000 159,433 1 270,242 EGP

240,340 2 138,402 EGP 1.0000 276,804 2 199,440 EGP

0 USD 16.6903 0 USD

0 USD 16.6903 0 USD

0 USD 16.6903 0 USD

0 USD 16.6903 0 USD

0 USD 16.6903 0 USD

0 USD 16.6903 0 USD

0 USD 16.6903 0 USD

0 USD 16.6903 0 USD

tion (3) LG
Ex.Rate Total

884,628

1.0000 215,506 Option ###

Chart Title
1.0000 270,242 Option ###
1,000,000
1.0000 398,880 Option ###
800,000
600,000
400,000
200,000
0
Option (1) Mars ha l l Option (3) LG

16.6903 0

16.6903 0

16.6903 0

16.6903 0

16.6903 0

16.6903 0

16.6903 0

16.6903 0
Currency code ▲▼ Currency name ▲▼ Units per EGP EGP per Unit
USD US Dollar 0.0599 16.6903
EUR Euro 0.0527 18.9626

GBP British Pound 0.0472 21.1698

INR Indian Rupee 4.1426 0.2414
AUD Australian Dollar 0.0857 11.6716
CAD Canadian Dollar 0.0787 12.7142

SGD Singapore Dollar 0.0812 12.3162

CHF Swiss Franc 0.0587 17.0284
MYR Malaysian Ringgit 0.2485 4.0239
JPY Japanese Yen 6.4756 0.1544

CNY Chinese Yuan Renminbi 0.4122 2.4262

NZD New Zealand Dollar 0.0897 11.1490
THB Thai Baht 1.8442 0.5422

HUF Hungarian Forint 17.0513 0.0586

AED Emirati Dirham 0.2200 4.5447
HKD Hong Kong Dollar 0.4681 2.1363
MXN Mexican Peso 1.1461 0.8725

ZAR South African Rand 0.8515 1.1744

PHP Philippine Peso 3.0731 0.3254
SEK Swedish Krona 0.5557 1.7996

IDR Indonesian Rupiah 847.4681 0.0012

SAR Saudi Arabian Riyal 0.2247 4.4507
BRL Brazilian Real 0.2304 4.3411
TRY Turkish Lira 0.3462 2.8884

KES Kenyan Shilling 6.1168 0.1635

KRW South Korean Won 69.3188 0.0144
EGP Egyptian Pound 1.0000 1.0000
IQD Iraqi Dinar 71.4382 0.0140

NOK Norwegian Krone 0.5095 1.9628

KWD Kuwaiti Dinar 0.0182 55.0272
RUB Russian Ruble 3.7800 0.2646

DKK Danish Krone 0.3936 2.5406

PKR Pakistani Rupee 9.8349 0.1017
ILS Israeli Shekel 0.2152 4.6474
PLN Polish Zloty 0.2246 4.4519
QAR Qatari Riyal 0.2181 4.5852
XAU Gold Ounce 0.0000 23,421.0636
OMR Omani Rial 0.0230 43.4077

COP Colombian Peso 190.8544 0.0052

CLP Chilean Peso 40.8586 0.0245
TWD Taiwan New Dollar 1.8592 0.5379
ARS Argentine Peso 2.5572 0.3911

CZK Czech Koruna 1.3407 0.7459

VND Vietnamese Dong 1,396.0917 0.0007
MAD Moroccan Dirham 0.5735 1.7436
JOD Jordanian Dinar 0.0425 23.5406

BHD Bahraini Dinar 0.0225 44.3890

XOF CFA Franc 34.5922 0.0289
LKR Sri Lankan Rupee 10.5727 0.0946

UAH Ukrainian Hryvnia 1.5685 0.6376

NGN Nigerian Naira 21.6143 0.0463
TND Tunisian Dinar 0.1716 5.8274
UGX Ugandan Shilling 222.0141 0.0045

RON Romanian Leu 0.2487 4.0201

BDT Bangladeshi Taka 5.0569 0.1977
PEN Peruvian Sol 0.1974 5.0661

GEL Georgian Lari 0.1713 5.8364

XAF Central African CFA Franc BEAC 34.5922 0.0289
FJD Fijian Dollar 0.1283 7.7958
VEF Venezuelan Bolívar 0.5984 1.6711

VES Venezuelan Bolívar 387.5102 0.0026

BYN Belarusian Ruble 0.1225 8.1641
HRK Croatian Kuna 0.3898 2.5653
UZS Uzbekistani Som 513.0351 0.0019

BGN Bulgarian Lev 0.1031 9.6954

DZD Algerian Dinar 7.1293 0.1403
IRR Iranian Rial 2,519.8984 0.0004

DOP Dominican Peso 3.0123 0.3320

ISK Icelandic Krona 7.4786 0.1337
XAG Silver Ounce 0.0039 254.1738
CRC Costa Rican Colon 34.9567 0.0286
SYP Syrian Pound 30.8564 0.0324
LYD Libyan Dinar 0.0831 12.0354
JMD Jamaican Dollar 7.8393 0.1276

MUR Mauritian Rupee 2.1273 0.4701

GHS Ghanaian Cedi 0.3257 3.0701
AOA Angolan Kwanza 20.3871 0.0491
UYU Uruguayan Peso 2.1054 0.4750

AFN Afghan Afghani 4.8561 0.2059

LBP Lebanese Pound 90.3221 0.0111
XPF CFP Franc 6.2930 0.1589
TTD Trinidadian Dollar 0.4058 2.4645

TZS Tanzanian Shilling 137.8049 0.0073

ALL Albanian Lek 6.4342 0.1554
XCD East Caribbean Dollar 0.1619 6.1757

GTQ Guatemalan Quetzal 0.4612 2.1681

NPR Nepalese Rupee 6.6592 0.1502
BOB Bolivian Bolíviano 0.4134 2.4188
ZWD Zimbabwean Dollar 21.6833 0.0461

BBD Barbadian or Bajan Dollar 0.1198 8.3451

CUC Cuban Convertible Peso 0.0599 16.6903
LAK Lao Kip 521.4130 0.0019

BND Bruneian Dollar 0.0812 12.3162

BWP Botswana Pula 0.6393 1.5642
HNL Honduran Lempira 1.4659 0.6822
PYG Paraguayan Guarani 371.9160 0.0027

ETB Ethiopian Birr 1.7276 0.5788

NAD Namibian Dollar 0.8515 1.1744
PGK Papua New Guinean Kina 0.2028 4.9320
SDG Sudanese Pound 2.7012 0.3702

MOP Macau Pataca 0.4821 2.0741

NIO Nicaraguan Cordoba 1.9732 0.5068
BMD Bermudian Dollar 0.0599 16.6903

KZT Kazakhstani Tenge 22.7381 0.0440

PAB Panamanian Balboa 0.0599 16.6903
BAM Bosnian Convertible Mark 0.1031 9.6954
GYD Guyanese Dollar 12.5085 0.0799
YER Yemeni Rial 14.9979 0.0667
MGA Malagasy Ariary 218.5334 0.0046
KYD Caymanian Dollar 0.0491 20.3540

MZN Mozambican Metical 3.7165 0.2691

RSD Serbian Dinar 6.3223 0.1582
SCR Seychellois Rupee 0.8155 1.2262
AMD Armenian Dram 28.5424 0.0350

SBD Solomon Islander Dollar 0.4801 2.0830

AZN Azerbaijan Manat 0.1016 9.8381
SLL Sierra Leonean Leone 536.2072 0.0019
TOP Tongan Pa'anga 0.1364 7.3313

BZD Belizean Dollar 0.1207 8.2864

MWK Malawian Kwacha 45.5746 0.0219
GMD Gambian Dalasi 2.9762 0.3360

BIF Burundian Franc 110.0091 0.0091

SOS Somali Shilling 34.5809 0.0289
HTG Haitian Gourde 5.6165 0.1780
GNF Guinean Franc 548.6343 0.0018

MVR Maldivian Rufiyaa 0.9259 1.0800

MNT Mongolian Tughrik 159.4595 0.0063
CDF Congolese Franc 98.8537 0.0101

STN Sao Tomean Dobra 1.2935 0.7731

TJS Tajikistani Somoni 0.5656 1.7681
KPW North Korean Won 53.9277 0.0185
MMK Burmese Kyat 90.7838 0.0110

LSL Basotho Loti 0.8515 1.1744

LRD Liberian Dollar 11.6984 0.0855
KGS Kyrgyzstani Som 4.1648 0.2401
GIP Gibraltar Pound 0.0472 21.1698

XPT Platinum Ounce 0.0001 13,566.6277

MDL Moldovan Leu 1.0870 0.9200
CUP Cuban Peso 1.5878 0.6298

KHR Cambodian Riel 243.5429 0.0041

MKD Macedonian Denar 3.2421 0.3084
VUV Ni-Vanuatu Vatu 6.9034 0.1449
MRU Mauritanian Ouguiya 2.2054 0.4534
ANG Dutch Guilder 0.1072 9.3242
SZL Swazi Lilangeni 0.8515 1.1744
CVE Cape Verdean Escudo 5.8151 0.1720

SRD Surinamese Dollar 0.4468 2.2381

XPD Palladium Ounce 0.0000 25,438.0163
SVC Salvadoran Colon 0.5243 1.9075
BSD Bahamian Dollar 0.0599 16.6903

XDR IMF Special Drawing Rights 0.0431 23.1842

RWF Rwandan Franc 54.5656 0.0183
AWG Aruban or Dutch Guilder 0.1072 9.3242
DJF Djiboutian Franc 10.6511 0.0939

BTN Bhutanese Ngultrum 4.1426 0.2414

KMF Comorian Franc 25.9442 0.0385
WST Samoan Tala 0.1574 6.3538

SPL Seborgan Luigino 0.0100 100.1416

ERN Eritrean Nakfa 0.8987 1.1127
FKP Falkland Island Pound 0.0472 21.1698
SHP Saint Helenian Pound 0.0472 21.1698

JEP Jersey Pound 0.0472 21.1698

TMT Turkmenistani Manat 0.2097 4.7686
TVD Tuvaluan Dollar 0.0857 11.6716

IMP Isle of Man Pound 0.0472 21.1698

GGP Guernsey Pound 0.0472 21.1698
ZMW Zambian Kwacha 0.7709 1.2971
 ‫‪Range‬‬ ‫‪ELEC Tariff‬‬ ‫‪C.Service Fee‬‬ ‫‪Com‬‬ ‫‪50‬‬ ‫‪100‬‬ ‫‪200‬‬
‫‪Application‬‬
‫‪From‬‬ ‫‪To‬‬ ‫‪2017 2018 2019 2017 2018 2019‬‬ ‫‪Res‬‬ ‫‪100‬‬ ‫‪250‬‬ ‫‪600‬‬

‫‪Housing Use‬‬ ‫‪0‬‬ ‫‪0‬‬ ‫‪200‬‬

‫‪0 kW‬‬ ‫‪9‬‬

‫‪From 0 to 50 kW‬‬ ‫‪0‬‬ ‫‪50‬‬ ‫‪13‬‬ ‫‪22‬‬ ‫‪30‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0‬‬ ‫‪0.30‬‬

‫‪From 50 to 100 kW‬‬ ‫‪50‬‬ ‫‪100‬‬ ‫‪22‬‬ ‫‪30‬‬ ‫‪40‬‬ ‫‪1.5‬‬ ‫‪2‬‬ ‫‪0‬‬ ‫‪0.30‬‬ ‫‪0.40‬‬

‫‪From 100 to 200 kW‬‬ ‫‪100‬‬ ‫‪200‬‬ ‫‪72‬‬ ‫‪36‬‬ ‫‪50‬‬ ‫‪3‬‬ ‫‪6‬‬ ‫‪0‬‬ ‫‪0.50‬‬

‫‪From 200 to 350 kW‬‬ ‫‪200‬‬ ‫‪350‬‬ ‫‪55‬‬ ‫‪70‬‬ ‫‪82‬‬ ‫‪5‬‬ ‫‪11‬‬ ‫‪0‬‬ ‫‪0.50‬‬

‫‪From 350 kW to 650‬‬ ‫‪350‬‬ ‫‪650‬‬ ‫‪75‬‬ ‫‪90‬‬ ‫‪100‬‬ ‫‪7‬‬ ‫‪15‬‬ ‫‪1‬‬ ‫‪0.50‬‬

‫‪From 650 to 1000 kW‬‬ ‫‪650‬‬ ‫‪1000‬‬ ‫‪125‬‬ ‫‪135‬‬ ‫‪140‬‬ ‫‪10‬‬ ‫‪25‬‬ ‫‪0‬‬ ‫‪0.50‬‬

‫‪More than 1000 kW‬‬ ‫‪1000‬‬ ‫‪135‬‬ ‫‪145‬‬ ‫‪145‬‬ ‫‪15‬‬ ‫‪40‬‬ ‫‪0‬‬

‫‪Commercial Use‬‬ ‫‪0‬‬ ‫‪0‬‬ ‫‪600‬‬

‫‪9‬‬

‫‪From 0 to 100 kW‬‬ ‫‪0‬‬ ‫‪100‬‬ ‫‪55‬‬ ‫‪65‬‬ ‫‪5‬‬ ‫‪0‬‬ ‫‪0.65‬‬

‫‪From 100 to 250 kW‬‬ ‫‪100‬‬ ‫‪250‬‬ ‫‪100‬‬ ‫‪115‬‬ ‫‪15‬‬ ‫‪0‬‬ ‫‪1.15‬‬

‫‪From 250 to 600 kW‬‬ ‫‪250‬‬ ‫‪600‬‬ ‫‪115‬‬ ‫‪140‬‬ ‫‪20‬‬ ‫‪0‬‬ ‫‪1.4‬‬

‫‪From 601 to 1000 kW‬‬ ‫‪600‬‬ ‫‪1000‬‬ ‫‪145‬‬ ‫‪155‬‬ ‫‪25‬‬ ‫‪1‬‬ ‫‪1.4‬‬

‫‪More than 1000 kW‬‬ ‫‪1000‬‬ ‫‪150‬‬ ‫‪160‬‬ ‫‪40‬‬ ‫‪0‬‬

‫‪-‬‬ ‫‪0‬‬ ‫‪0‬‬ ‫‪0‬‬

‫‪-‬‬ ‫‪0‬‬ ‫‪0‬‬ ‫‪0‬‬

‫السعار موضوعة على اساس معامل قدرة ‪0.92‬‬ ‫‪100‬‬

‫‪21%‬‬

‫الصناعات الكثيفة ‪ :‬صناعة)الحديد ‪ -‬السمنت ‪ -‬اللومنيوم ‪ -‬البتروكيماويات ( بالضافة الى شرطة سوميد‬
‫يتم تطبيق مقابل القدرة على اساس الحمل القصى كل ‪3‬شهور‬
‫يتم تطبيق تعريفة وقت الستخدام طبقا لبرنامج العدادات الذكية وفترةالذروة ‪ 4‬ساعات تحدد بدايتها وزارة الكهرباء والطاقة المتجددة‬
‫فى حالة عدم توافر العدادات يتم تطبيق متوسط سعر الطاقة‬
350 650 1000 > 601

1000 > ‫خارج الذروة متوسط سعر مقابل القدرة‬

‫شه‬.‫و‬.‫ك‬/‫)جنية‬ ‫الطاقة‬
150 251 0 0 Total (‫ر‬ (‫س‬.‫و‬.‫ك‬/‫س( )قرش‬.‫و‬.‫ك‬/‫)قرش‬

1 0.00 Extra High Voltage [132-220 kV]

2 0.00 Kima 60

6 0.00 Metro 85

0.82 11 0.00 Others 30 96.4 89

0.82 1.00 15 489.00 High Voltage [22-66 kV]

0.82 1.00 1.40 25 0.00 Metro 90

1.45 40 0.00 Others 40 101.5 93.7

1 0 Medium Voltage [11-22 kV]

5 0.00 Irrigation 30 80 74

15 0.00 Water & Sewage 0 115 0

20 0.00 Others 50 105 96.9

1.55 25 866.55 Low Voltage [380 V]

1.6 40 0.00 Irrigation 50

0 0.00 Water & Sewage 110

0 0.00 Others 110

General Lighting 110

123 251 0

26% 53% 0%
 ‫مقابل خدمة داخل الذروة‬
‫)قرش‪/‬ك‪.‬و‪.‬س(‬ ‫عملء‬

‫‪35‬‬

‫‪35‬‬

‫‪133.5‬‬ ‫‪35‬‬

‫‪35‬‬

‫‪140.5‬‬ ‫‪35‬‬

‫‪111‬‬ ‫‪35‬‬

‫‪0‬‬ ‫‪35‬‬

‫‪145.4‬‬ ‫‪35‬‬

‫‪4‬‬

‫‪4‬‬

‫‪15‬‬

‫‪4‬‬
Application Type
Residential

Commercial

System Voltage
Low Voltage [380 V]

Medium Voltage [11-22 kV]

High Voltage [22-66 kV]
Extra High Voltage [132-220 kV]
 LG SKM

Operating 3 3
Number
of Units Stand-by 1 1

Main Unit 80,000 80,000

Initial Cost Auxiliaries 5,000 5,000
per Unit
TOTAL [EGP] 85,000 85,000
Year

Useful Life [Yrs] 7 7

Salvage Value [EGP] 8,000 8,000

Depreciation Salvage Value [%] 9.41% 9.41%
Method SYOD 1.5DB

Factor
Switch
1 18,000 17,143
2 15,429 13,469

3 12,857 10,583
4 10,286 8,315
5 7,714 6,533

6 5,143 5,133
7 2,571 4,033
8 - -
9 - -

10 - -
11 - -
12 - -
Year 13 - -

14 - -
15 - -
16 - -

17 - -
18 - -
19 - -
20 - -
 21 - -
22 - -
23 - -

24 - -
25 - -

Cooling Capacity [kW] 350 325

Main Unit

Initial Cost
per Unit

No. of Units 3 3
Total Cooling Capacity [kW] 1050 975

Total Cost of Units [EGP] 0 0

Item Description Air cooled Chillers

o. of Units including one stand by unit 9

Average capacity (TR) 375
Costs of one unit (QR)* 638,750

costs of Total units (QR) 5,748,750

Costs of Cooling Towers (QR)* -
Costs of cooling water pumps (QR)*
s of Chilled water primary pumps (QR)* 360,000

f Chilled water secondary pumps (QR)* 900,000

Costs of AHUs &FCUs (QR)* 4,305,000
ts of air ducts including outlets (QR)** 3,000,000
Costs of chilled water networks (QR)** 3,200,000

of condenser water piping networks**

Total initial costs (Supplier Costs) 17,513,750
Total initial costs (Contractor Costs) 23,643,563

Total initial costs (QR/TR) 7,881

em electrical consumption (KW/TR)*** 1.75
Loading Factor 0.75
al electrical consumption (KW.hr)**** 23,821,875
Plant Water consumptions (m3/hr)*** -
ual water consumption (m3/year)****
Annual electrical costs (QR)***** 3,573,281

Annual water costs (QR)*****

Annual Running costs (QR) 3,573,281
Annual distributed initial cost (QR) 796,080
Annual distributed total costs (QR) 4,369,361
Marshall

4 SLN

1 SYOD
VBD
80,000
5,000

85,000

8,000
9.41%

2
0
22,857
16,327

11,662
8,330
5,950

4,250
2,625
Err:502
Err:502

Err:502
Err:502
Err:502
Err:502

Err:502
Err:502
Err:502

Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502

Err:502
Err:502

250

4
1000

0
methods factors noswitch
SL n/a n/a #NAME?
SYOD n/a n/a
DDB 2 1
DDB-SL 2 0
1.5DB 1.5 1
1.5DB-SL 1.5 0