{"slug":"hospital-antibacterial-vinyl-flooring-conductive-pvc-and-wall-protection-boq-sheet","sheets":[{"name":"ملخص المقايسة ولوحة المؤشرات","maxRow":14,"maxCol":7,"colWidths":[16.0,58.0,36.0,16.0,24.0,18.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات والملخص التنفيذي لمقايسة أرضيات الفينيل الطبي وحماية الحوائط (BOQ-FIN-246)","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":54.0,"cells":[{"c":"A2","v":"توزيع التكاليف حسب الأنظمة المعمارية الطبية (تجهيز السطح والسيلف ليفل، الفينيل المضاد للبكتيريا، الفينيل الموصل ESD، الوزرات، ومصدات الحوائط)","bg":"#E8F4F8","fg":"#1E293B","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":34.0,"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":34.0,"cells":[{"c":"A4","v":"إجمالي تكلفة البنود (قبل الضريبة)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"الإجمالي العام شامل الاحتياطي والضريبة","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي المسطحات الأرضية الطبية (م2)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"متوسط تكلفة المتر المربع الشامل","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":0,"f":"='المقايسة التفصيلية للفينيل'!I36","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":0,"f":"='المقايسة التفصيلية للفينيل'!I39","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E5","v":6800,"f":"=6800","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":0,"f":"=ROUND('المقايسة التفصيلية للفينيل'!I36/6800,2)","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""}]},{"r":7,"h":42.0,"cells":[{"c":"A7","v":"كود القسم","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B7","v":"النظام الطبي / قسم التشطيبات الصحية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C7","v":"المواصفة القياسية المرجعية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D7","v":"عدد البنود","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E7","v":"إجمالي التكلفة التقديرية","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F7","v":"النسبة من الإجمالي (%)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G7","v":"أولوية التنفيذ والاعتماد","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"FIN-01","b":true,"al":"center"},{"c":"B8","v":"تجهيز البلاطة وعزل الرطوبة والمونة ذاتية التسوية (Self-Leveling)"},{"c":"C8","v":"ASTM F710 / ASTM F2170 / EN 13813","al":"center"},{"c":"D8","v":4,"f":"=COUNTIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A8)","al":"center","nf":"#,##0"},{"c":"E8","v":1960780,"f":"=SUMIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A8,'المقايسة التفصيلية للفينيل'!$I$6:$I$35)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":0,"f":"=IFERROR(E8/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":"حرج - تأسيس الأرضية","al":"center"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"FIN-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"أرضيات الفينيل الطبي المتجانس المضاد للبكتيريا (Homogeneous PVC)","bg":"#F8FAFC"},{"c":"C9","v":"EN ISO 10581 Type I / Group T / ISO 22196","bg":"#F8FAFC","al":"center"},{"c":"D9","v":4,"f":"=COUNTIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A9)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E9","v":3278799,"f":"=SUMIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A9,'المقايسة التفصيلية للفينيل'!$I$6:$I$35)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"f":"=IFERROR(E9/$E$14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":"مرتفع - أجنحة وعيادات","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"FIN-03","b":true,"al":"center"},{"c":"B10","v":"أرضيات الفينيل الموصل والمشتت للشحنات وشبكة النحاس (ESD Vinyl)"},{"c":"C10","v":"EN 1081 / IEC 61340-4-1 / NFPA 99","al":"center"},{"c":"D10","v":4,"f":"=COUNTIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A10)","al":"center","nf":"#,##0"},{"c":"E10","v":1022522,"f":"=SUMIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A10,'المقايسة التفصيلية للفينيل'!$I$6:$I$35)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"f":"=IFERROR(E10/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":"حرج جداً - غرف العمليات","al":"center"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"FIN-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"الوزرات المقعرة المرفوعة على الحائط وخيط اللحام الحراري","bg":"#F8FAFC"},{"c":"C11","v":"HTM 61 Infection Control / EN 685","bg":"#F8FAFC","al":"center"},{"c":"D11","v":4,"f":"=COUNTIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A11)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E11","v":624856,"f":"=SUMIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A11,'المقايسة التفصيلية للفينيل'!$I$6:$I$35)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"f":"=IFERROR(E11/$E$14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":"مرتفع - مكافحة العدوى","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"FIN-05","b":true,"al":"center"},{"c":"B12","v":"تكسية الحوائط ومصدات الصدمات والدرابزين الطبي والزوايا"},{"c":"C12","v":"ASTM D256 Impact / EN 13501-1 B-s2,d0","al":"center"},{"c":"D12","v":5,"f":"=COUNTIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A12)","al":"center","nf":"#,##0"},{"c":"E12","v":1801800,"f":"=SUMIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A12,'المقايسة التفصيلية للفينيل'!$I$6:$I$35)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"f":"=IFERROR(E12/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":"متوسط - حماية الحوائط","al":"center"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"FIN-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"اختبارات الرطوبة والتفريغ الاستاتيكي والتسليم النهائي","bg":"#F8FAFC"},{"c":"C13","v":"ASTM F150 / EN 1081 / HTM 61","bg":"#F8FAFC","al":"center"},{"c":"D13","v":4,"f":"=COUNTIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A13)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E13","v":84000,"f":"=SUMIF('المقايسة التفصيلية للفينيل'!$B$6:$B$35,A13,'المقايسة التفصيلية للفينيل'!$I$6:$I$35)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":0,"f":"=IFERROR(E13/$E$14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":"إلزامي - استلام طبي","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":44.0,"cells":[{"c":"A14","v":"إجمالي أقسام المقايسة (Subtotal قبل الاحتياطي والضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D14","v":25,"f":"=SUM(D8:D13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":8772757,"f":"=SUM(E8:E13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"f":"=SUM(F8:F13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":"100% مكتمل","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center"}]}],"charts":[{"title":"توزيع تكاليف الفينيل الطبي وحماية الحوائط حسب القسم","type":"bar","grouping":"clustered","anchorRow":17,"anchorCol":0,"categories":["تجهيز البلاطة وعزل الرطوبة والمونة ذاتية التسوية (Self-Leveling)","أرضيات الفينيل الطبي المتجانس المضاد للبكتيريا (Homogeneous PVC)","أرضيات الفينيل الموصل والمشتت للشحنات وشبكة النحاس (ESD Vinyl)","الوزرات المقعرة المرفوعة على الحائط وخيط اللحام الحراري","تكسية الحوائط ومصدات الصدمات والدرابزين الطبي والزوايا","اختبارات الرطوبة والتفريغ الاستاتيكي والتسليم النهائي"],"series":[{"name":"إجمالي التكلفة التقديرية","valRef":"'ملخص المقايسة ولوحة المؤشرات'!$E$8:$E$13","values":[1960780.0,3278799.0,1022522.0,624856.0,1801800.0,84000.0],"color":"#2563EB","titleRef":"'ملخص المقايسة ولوحة المؤشرات'!$E$7","nf":"#,##0.00"}],"catRef":"'ملخص المقايسة ولوحة المؤشرات'!$B$8:$B$13"}]},{"name":"المقايسة التفصيلية للفينيل","maxRow":39,"maxCol":9,"colWidths":[14.0,15.0,65.0,14.0,18.0,16.0,20.0,13.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مقايسة أرضيات الفينيل الطبي المضاد للبكتيريا والفينيل الموصل وحماية الحوائط للمستشفيات (BOQ-FIN-246)","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":54.0,"cells":[{"c":"A2","v":"تشمل المونة ذاتية التسوية، الفينيل المتجانس المضاد للبكتيريا، الفينيل الموصل للشحنات ESD، الوزرات المقعرة Coved Skirting، ومصدات الحوائط والزوايا","bg":"#E8F4F8","fg":"#1E293B","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":34.0,"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":42.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود القسم","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية القياسية (EN ISO 10581 / EN 1081 / HTM 61)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية التقديرية","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"نسبة الهدر (%)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الكمية شاملة الهدر","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"فئة الوحدة (ج.م / ر.س)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"[FIN-01] القسم الأول: تجهيز وصنفرة البلاطة الخرسانية وعزل الرطوبة والمونة ذاتية التسوية (Subfloor Preparation)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":54.0,"cells":[{"c":"A6","v":"1.01","b":true,"al":"center"},{"c":"B6","v":"FIN-01","al":"center"},{"c":"C6","v":"صنفرة ميكانيكية لسطح اللياسة أو الخرسانة بماكينة الجلي الماسية مع شفط الغبار الصناعي ومعالجة الشروخ الشعرية بمعجون إيبوكسي."},{"c":"D6","v":"م2","al":"center"},{"c":"E6","v":6800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F6","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G6","v":6936,"f":"=ROUND(E6*(1+F6),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":38,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I6","v":263568,"f":"=ROUND(G6*H6,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":54.0,"cells":[{"c":"A7","v":"1.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"FIN-01","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"توريد ودهان طبقة عازل رطوبة وبرايمر إيبوكسي ثنائي المركب (Epoxy Moisture Vapour Barrier Primer) لمنع انبعاث الرطوبة الكامنة أسفل الفينيل.","bg":"#F8FAFC"},{"c":"D7","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E7","v":6800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F7","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G7","v":7072,"f":"=ROUND(E7*(1+F7),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":72,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I7","v":509184,"f":"=ROUND(G7*H7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":54.0,"cells":[{"c":"A8","v":"1.03","b":true,"al":"center"},{"c":"B8","v":"FIN-01","al":"center"},{"c":"C8","v":"توريد وصب وفرد مونة أسمنتية بوليمرية ذاتية التسوية (Self-Leveling Underlayment Screed سمك 3 مم إلى 5 مم) بمقاومة ضغط ≥ 30 MPa."},{"c":"D8","v":"م2","al":"center"},{"c":"E8","v":6800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G8","v":7140,"f":"=ROUND(E8*(1+F8),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":135,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I8","v":963900,"f":"=ROUND(G8*H8,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":54.0,"cells":[{"c":"A9","v":"1.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"FIN-01","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"إجراء الصنفرة الناعمة النهائية لطبقة السيلف ليفل وتطبيق برايمر الأكريليك الرابط (Acrylic Dispersion Primer) قبل فرد الغراء.","bg":"#F8FAFC"},{"c":"D9","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E9","v":6800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G9","v":7004,"f":"=ROUND(E9*(1+F9),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":32,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I9","v":224128,"f":"=ROUND(G9*H9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"[FIN-02] القسم الثاني: أرضيات الفينيل الطبي المتجانس المضاد للبكتيريا والفطريات (Homogeneous Antibacterial Vinyl)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"2.01","b":true,"al":"center"},{"c":"B11","v":"FIN-02","al":"center"},{"c":"C11","v":"توريد وتركيب رولات فينيل طبي متجانس مضاد للبكتيريا والفطريات (Homogeneous PVC Sheet 2.0mm - EN ISO 10581 Group T) لغرف المرضى والعيادات شامل الغراء."},{"c":"D11","v":"م2","al":"center"},{"c":"E11","v":3400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F11","v":0.07,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G11","v":3638,"f":"=ROUND(E11*(1+F11),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":465,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I11","v":1691670,"f":"=ROUND(G11*H11,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"2.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"FIN-02","bg":"#F8FAFC","al":"center"},{"c":"C12","v":"توريد وتركيب فينيل طبي متجانس عالي التحمل للممرات الرئيسية والاستقبال والطوارئ (Heavy-Traffic Healthcare Vinyl 2.0mm PUR Reinforced) مقاوم للمطهرات.","bg":"#F8FAFC"},{"c":"D12","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E12","v":1850,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F12","v":0.07,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G12","v":1979.5,"f":"=ROUND(E12*(1+F12),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":510,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I12","v":1009545,"f":"=ROUND(G12*H12,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"2.03","b":true,"al":"center"},{"c":"B13","v":"FIN-02","al":"center"},{"c":"C13","v":"توريد وتركيب فينيل طبي عازل للصوت متعدد الطبقات (Acoustic Heterogeneous Medical Vinyl 3.2mm - 19dB Impact Sound Reduction) لأقسام الأطفال والتأهيل."},{"c":"D13","v":"م2","al":"center"},{"c":"E13","v":550,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F13","v":0.08,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G13","v":594,"f":"=ROUND(E13*(1+F13),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":560,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I13","v":332640,"f":"=ROUND(G13*H13,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":54.0,"cells":[{"c":"A14","v":"2.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"FIN-02","bg":"#F8FAFC","al":"center"},{"c":"C14","v":"توريد وتركيب فينيل طبي مانع للانزلاق للمناطق الرطبة ودورات مياه المرضى والتعقيم (Slip-Resistant Safety Vinyl 2.0mm Class R10/R11).","bg":"#F8FAFC"},{"c":"D14","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E14","v":420,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F14","v":0.08,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G14","v":453.6,"f":"=ROUND(E14*(1+F14),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":540,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I14","v":244944,"f":"=ROUND(G14*H14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"[FIN-03] القسم الثالث: أرضيات الفينيل الموصل والمشتت للشحنات الاستاتيكية لغرف العمليات والعناية (Conductive ESD Vinyl)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"3.01","b":true,"al":"center"},{"c":"B16","v":"FIN-03","al":"center"},{"c":"C16","v":"توريد وتركيب رولات أو بلاطات فينيل طبي موصل للكهرباء الاستاتيكية لغرف العمليات والقسطرة (Conductive ESD PVC Flooring 2.0mm, 10^4 ≤ R ≤ 10^6 Ω طبقاً لـ EN 1081)."},{"c":"D16","v":"م2","al":"center"},{"c":"E16","v":480,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F16","v":0.08,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G16","v":518.4,"f":"=ROUND(E16*(1+F16),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":820,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I16","v":425088,"f":"=ROUND(G16*H16,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"3.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"FIN-03","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"توريد وتركيب فينيل طبي مشتت للشحنات الاستاتيكية للعناية المركزة والأشعة المقطعية والرنين (Static-Dissipative PVC Flooring 2.0mm, 10^6 ≤ R ≤ 10^8 Ω).","bg":"#F8FAFC"},{"c":"D17","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"E17","v":520,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F17","v":0.08,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G17","v":561.6,"f":"=ROUND(E17*(1+F17),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":740,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I17","v":415584,"f":"=ROUND(G17*H17,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"3.03","b":true,"al":"center"},{"c":"B18","v":"FIN-03","al":"center"},{"c":"C18","v":"توريد وتركيب شبكة شرائط النحاس الموصلة أسفل الفينيل (Copper Earthing Grid Tape 10mm×0.08mm) مع الغراء الكربوني الموصل وربطها ببئر تأريض كل غرفة عمليات."},{"c":"D18","v":"م2","al":"center"},{"c":"E18","v":1000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F18","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G18","v":1050,"f":"=ROUND(E18*(1+F18),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":145,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I18","v":152250,"f":"=ROUND(G18*H18,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":54.0,"cells":[{"c":"A19","v":"3.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"FIN-03","bg":"#F8FAFC","al":"center"},{"c":"C19","v":"توريد وتركيب نقاط ربط وتأريض نحاسية حائطية مع كابل تأريض معزول لكل غرفة عمليات وعناية مركزة (ESD Grounding Connection Box).","bg":"#F8FAFC"},{"c":"D19","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E19","v":16,"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":16,"f":"=ROUND(E19*(1+F19),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":1850,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I19","v":29600,"f":"=ROUND(G19*H19,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":40.0,"cells":[{"c":"A20","v":"[FIN-04] القسم الرابع: الوزرات المقعرة المرفوعة على الحائط وخيط اللحام الحراري (Coved Skirting & Hot Welding)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":"4.01","b":true,"al":"center"},{"c":"B21","v":"FIN-04","al":"center"},{"c":"C21","v":"توريد وتركيب دعامة تقعر الزاوية السفلية بين الأرضية والحائط (PVC Cove Former Fillet 20mm×20mm / 38mm) لمنع تجمع البكتيريا في الأركان القائمة."},{"c":"D21","v":"م.ط","al":"center"},{"c":"E21","v":3600,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F21","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G21","v":3780,"f":"=ROUND(E21*(1+F21),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H21","v":48,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I21","v":181440,"f":"=ROUND(G21*H21,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":72.0,"cells":[{"c":"A22","v":"4.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"FIN-04","bg":"#F8FAFC","al":"center"},{"c":"C22","v":"توريد وتركيب شريط نهاية علوي للوزرة المرفوعة على الحائط (PVC Capping Strip / Seal Lip) بارتفاع 10 إلى 15 سم من منسوب الأرضية مع السيلكون الطبي.","bg":"#F8FAFC"},{"c":"D22","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E22","v":3600,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F22","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G22","v":3780,"f":"=ROUND(E22*(1+F22),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H22","v":42,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I22","v":158760,"f":"=ROUND(G22*H22,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"4.03","b":true,"al":"center"},{"c":"B23","v":"FIN-04","al":"center"},{"c":"C23","v":"توريد وتنفيذ أعمال التفتيح الميكانيكي واللحام الحراري لجميع فواصل الفينيل والوزرات باستخدام خيط لحام PVC قطر 4 مم (Hot Welding Rod Ø4mm) وكشط الزوائد."},{"c":"D23","v":"م.ط","al":"center"},{"c":"E23","v":5800,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F23","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G23","v":6090,"f":"=ROUND(E23*(1+F23),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":36,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I23","v":219240,"f":"=ROUND(G23*H23,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":54.0,"cells":[{"c":"A24","v":"4.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"FIN-04","bg":"#F8FAFC","al":"center"},{"c":"C24","v":"توريد وتركيب فواصل انتقالية من الألومنيوم المؤكسد أو الستانلس ستيل عند التقاء الفينيل مع الرخام أو السيراميك وعند أبواب الغرف.","bg":"#F8FAFC"},{"c":"D24","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E24","v":340,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F24","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G24","v":353.6,"f":"=ROUND(E24*(1+F24),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H24","v":185,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I24","v":65416,"f":"=ROUND(G24*H24,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":40.0,"cells":[{"c":"A25","v":"[FIN-05] القسم الخامس: تكسية الحوائط المضادة للبكتيريا ومصدات الصدمات والدرابزين الطبي (Wall Cladding & Protection)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":26,"h":72.0,"cells":[{"c":"A26","v":"5.01","b":true,"al":"center"},{"c":"B26","v":"FIN-05","al":"center"},{"c":"C26","v":"توريد وتركيب رولات تكسية حوائط من الفينيل الطبي المضاد للبكتيريا (Antibacterial Vinyl Wall Cladding 1.5mm) لغرف العمليات والتعقيم بارتفاع كامل شامل اللحام الحراري."},{"c":"D26","v":"م2","al":"center"},{"c":"E26","v":1450,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F26","v":0.08,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G26","v":1566,"f":"=ROUND(E26*(1+F26),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H26","v":440,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I26","v":689040,"f":"=ROUND(G26*H26,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":27,"h":72.0,"cells":[{"c":"A27","v":"5.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B27","v":"FIN-05","bg":"#F8FAFC","al":"center"},{"c":"C27","v":"توريد وتركيب مصدات حماية حوائط عريضة للممرات ضد صدمات التروليات والأسرة (Heavy-Duty Vinyl Wall Bumper / Crash Rail عرض 200 مم على شاسيه ألومنيوم مستمر).","bg":"#F8FAFC"},{"c":"D27","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E27","v":920,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F27","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G27","v":947.6,"f":"=ROUND(E27*(1+F27),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H27","v":520,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I27","v":492752,"f":"=ROUND(G27*H27,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":28,"h":72.0,"cells":[{"c":"A28","v":"5.03","b":true,"al":"center"},{"c":"B28","v":"FIN-05","al":"center"},{"c":"C28","v":"توريد وتركيب درابزين طبي مدمج بمصد صدمات لممرات المرضى (Hospital Corridor Handrail cum Bumper Guard عرض 140 مم) شامل الكوابيل ونهايات الإغلاق."},{"c":"D28","v":"م.ط","al":"center"},{"c":"E28","v":640,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F28","v":0.03,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G28","v":659.2,"f":"=ROUND(E28*(1+F28),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H28","v":640,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I28","v":421888,"f":"=ROUND(G28*H28,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":29,"h":54.0,"cells":[{"c":"A29","v":"5.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B29","v":"FIN-05","bg":"#F8FAFC","al":"center"},{"c":"C29","v":"توريد وتركيب زوايا حماية أركان الحوائط البارزة (High-Impact Vinyl Corner Guards 75×75mm بارتفاع 1.50 م) على شاسيه ألومنيوم داخلي.","bg":"#F8FAFC"},{"c":"D29","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E29","v":240,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F29","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G29","v":240,"f":"=ROUND(E29*(1+F29),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H29","v":290,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I29","v":69600,"f":"=ROUND(G29*H29,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":30,"h":72.0,"cells":[{"c":"A30","v":"5.05","b":true,"al":"center"},{"c":"B30","v":"FIN-05","al":"center"},{"c":"C30","v":"توريد وتركيب ألواح حماية أبواب غرف المرضى والعمليات من الفينيل الأكريليكي المقوى (Rigid PVC/Acrylic Door Kick & Push Protection Plates سمك 2 مم)."},{"c":"D30","v":"م2","al":"center"},{"c":"E30","v":180,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F30","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G30","v":189,"f":"=ROUND(E30*(1+F30),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H30","v":680,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I30","v":128520,"f":"=ROUND(G30*H30,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":31,"h":40.0,"cells":[{"c":"A31","v":"[FIN-06] القسم السادس: الاختبارات المعملية والميدانية والتشميع والتسليم النهائي (Testing & Handover)","bg":"#D9E2EC","fg":"#0F2C59","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":32,"h":54.0,"cells":[{"c":"A32","v":"6.01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B32","v":"FIN-06","bg":"#F8FAFC","al":"center"},{"c":"C32","v":"إجراء اختبارات الرطوبة النسبية للخرسانة (In-Situ RH Probe Test ASTM F2170 ≤ 75%) واختبار قوة التصاق السيلف ليفل قبل لصق الفينيل.","bg":"#F8FAFC"},{"c":"D32","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E32","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F32","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G32","v":1,"f":"=ROUND(E32*(1+F32),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H32","v":18000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I32","v":18000,"f":"=ROUND(G32*H32,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":33,"h":72.0,"cells":[{"c":"A33","v":"6.02","b":true,"al":"center"},{"c":"B33","v":"FIN-06","al":"center"},{"c":"C33","v":"إجراء اختبارات المقاومة الكهربائية السطحية والأرضية للفينيل الموصل (Surface-to-Ground Resistance Test EN 1081 / NFPA 99) في جميع غرف العمليات والعناية."},{"c":"D33","v":"مقطوعية","al":"center"},{"c":"E33","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F33","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G33","v":1,"f":"=ROUND(E33*(1+F33),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H33","v":24000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I33","v":24000,"f":"=ROUND(G33*H33,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":34,"h":72.0,"cells":[{"c":"A34","v":"6.03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B34","v":"FIN-06","bg":"#F8FAFC","al":"center"},{"c":"C34","v":"فحص استمرارية وجودة خيط اللحام الحراري بجهاز الشرارة الكهربائية (Spark Tester) أو الفحص الميكانيكي لمنع أي تسرب سوائل أو بكتيريا تحت الفينيل.","bg":"#F8FAFC"},{"c":"D34","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E34","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F34","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G34","v":1,"f":"=ROUND(E34*(1+F34),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H34","v":14000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I34","v":14000,"f":"=ROUND(G34*H34,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":35,"h":54.0,"cells":[{"c":"A35","v":"6.04","b":true,"al":"center"},{"c":"B35","v":"FIN-06","al":"center"},{"c":"C35","v":"التنظيف الكيميائي المحايد وتطبيق طبقة حماية بوليمرية وإعداد مخططات تفريد الرولات ومخططات المطابقة (Roll Layout Shop Drawings & As-Built)."},{"c":"D35","v":"مقطوعية","al":"center"},{"c":"E35","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F35","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G35","v":1,"f":"=ROUND(E35*(1+F35),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H35","v":28000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I35","v":28000,"f":"=ROUND(G35*H35,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":36,"h":42.0,"cells":[{"c":"A36","v":"إجمالي تكلفة أعمال الفينيل الطبي وحماية الحوائط للمستشفى (Subtotal قبل الضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I36","v":0,"f":"=SUMIF(B6:B35,\"FIN-*\",I6:I35)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":37,"h":40.0,"cells":[{"c":"A37","v":"احتياطي رولات وخيوط لحام للصيانة المستقبلية بالمستشفى (Attic Stock - 3%)","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I37","v":0,"f":"=ROUND(I36*0.03,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":38,"h":40.0,"cells":[{"c":"A38","v":"ضريبة القيمة المضافة التقديرية (VAT 14% / 15%)","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I38","v":0,"f":"=ROUND((I36+I37)*0.14,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":39,"h":46.0,"cells":[{"c":"A39","v":"الإجمالي العام للمقايسة شاملاً الاحتياطي والضريبة (Grand Total)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I39","v":0,"f":"=SUM(I36:I38)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"معدلات الاستهلاك وتحليل الفئات","maxRow":11,"maxCol":8,"colWidths":[16.0,54.0,52.0,22.0,16.0,18.0,22.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة معدلات استهلاك خامات الفينيل الطبي والسيلف ليفل وتحليل الفئات للمتر المربع","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""},{"c":"H2","v":""}]},{"r":3,"h":42.0,"cells":[{"c":"A3","v":"كود التحليل","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"الطبقة الفنية / البند","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"الخامة القياسية","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"معدل الاستهلاك لكل م2","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"وحدة الخامة","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"سعر وحدة الخامة","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"تكلفة الخامة للمتر المربع","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H3","v":"مصنعية ومعدات واختبار (م2)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"NRM-01","b":true,"al":"center"},{"c":"B4","v":"عازل الرطوبة والبرايمر الإيبوكسي (Moisture Barrier)"},{"c":"C4","v":"إيبوكسي ثنائي المركب خالٍ من المذيبات"},{"c":"D4","v":0.35,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E4","v":"كجم","al":"center"},{"c":"F4","v":155,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G4","v":54.25,"f":"=ROUND(D4*F4,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H4","v":18,"in":true,"al":"center","nf":"#,##0.00"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"NRM-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"المونة ذاتية التسوية سمك 3 مم (Self-Leveling 3mm)","bg":"#F8FAFC"},{"c":"C5","v":"مونة أسمنتية بوليمرية ذاتية الانسياب (1.5 كجم/مم)","bg":"#F8FAFC"},{"c":"D5","v":4.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E5","v":"كجم","bg":"#F8FAFC","al":"center"},{"c":"F5","v":22,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G5","v":99,"f":"=ROUND(D5*F5,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":36,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"}]},{"r":6,"h":40.0,"cells":[{"c":"A6","v":"NRM-03","b":true,"al":"center"},{"c":"B6","v":"غراء الفينيل المتجانس المضاد للبكتيريا (Acrylic Adhesive)"},{"c":"C6","v":"غراء أكريليك مائي قوي الالتصاق منخفض الانبعاثات"},{"c":"D6","v":0.3,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":"كجم","al":"center"},{"c":"F6","v":140,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":42,"f":"=ROUND(D6*F6,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":20,"in":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":40.0,"cells":[{"c":"A7","v":"NRM-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"رول الفينيل الطبي المتجانس سمك 2 مم (شامل الهدر 7%)","bg":"#F8FAFC"},{"c":"C7","v":"فينيل متجانس EN ISO 10581 عرض الرول 2.00 م","bg":"#F8FAFC"},{"c":"D7","v":1.07,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E7","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"F7","v":340,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G7","v":363.8,"f":"=ROUND(D7*F7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":55,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"NRM-05","b":true,"al":"center"},{"c":"B8","v":"غراء الفينيل الموصل الكربوني (Conductive Adhesive)"},{"c":"C8","v":"غراء موصل يحتوي على ألياف وجزيئات كربونية"},{"c":"D8","v":0.32,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":"كجم","al":"center"},{"c":"F8","v":240,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":76.8,"f":"=ROUND(D8*F8,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":30,"in":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"NRM-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"شبكة شريط النحاس أسفل الفينيل الموصل (Copper Grid)","bg":"#F8FAFC"},{"c":"C9","v":"شريط نحاس ذاتي اللصق عرض 10 مم وسمك 0.08 مم","bg":"#F8FAFC"},{"c":"D9","v":1.25,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E9","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"F9","v":32,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G9","v":40,"f":"=ROUND(D9*F9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":22,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"NRM-07","b":true,"al":"center"},{"c":"B10","v":"خيط اللحام الحراري للفواصل والوزرات (Welding Rod Ø4mm)"},{"c":"C10","v":"بكرة خيط لحام PVC حراري متطابق اللون"},{"c":"D10","v":0.65,"in":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":"م.ط","al":"center"},{"c":"F10","v":24,"in":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":15.6,"f":"=ROUND(D10*F10,2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":18,"in":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"NRM-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"تكسية الحوائط بالفينيل المضاد للبكتيريا سمك 1.5 مم","bg":"#F8FAFC"},{"c":"C11","v":"رول فينيل حوائط مرن مقاوم للمطهرات الكيميائية","bg":"#F8FAFC"},{"c":"D11","v":1.08,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"E11","v":"م2","bg":"#F8FAFC","al":"center"},{"c":"F11","v":310,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"},{"c":"G11","v":334.8,"f":"=ROUND(D11*F11,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":65,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"}]}]}]}