{"slug":"medical-clinic-and-pharmacy-finishing-boq","sheets":[{"name":"ملخص العيادة والصيدلية","maxRow":23,"maxCol":10,"colWidths":[22.0,14.0,22.0,16.0,24.0,16.0,22.0,14.0,22.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج مقايسة تشطيب وتجهيز عيادة طبية ومركز صحي وصيدلية (Medical Clinic & Pharmacy Fit-out BOQ)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"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":"شيت هندسي متكامل لحساب كميات وتكاليف الفينيل الأنتي بكتيريال والعزل الإشعاعي بالرصاص والغازات الطبية والتكييف المفلتر واشتراطات وزارة الصحة","bg":"#115E59","fg":"#CCFBF1","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: محددات ومساحات العيادة الطبية / المركز الصحي / الصيدلية (عدّل المساحة وعدد الغرف لتتحدث المقايسة تلقائياً)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"إجمالي مساحة الوحدة الطبية (م²):","bg":"#F1F5F9","b":true},{"c":"B5","v":160,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"C5","v":"عدد غرف الكشف / عيادات الأسنان:","bg":"#F1F5F9","b":true},{"c":"D5","v":4,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0\" غرف\""},{"c":"E5","v":"مساحة الكشف والتعقيم (65%):","bg":"#F1F5F9","b":true},{"c":"F5","v":104,"f":"=ROUND(B5*0.65, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0\" م²\""},{"c":"G5","v":"مساحة غرفة الأشعة بالرصاص (م²):","bg":"#F1F5F9","b":true},{"c":"H5","v":16,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.0\" م²\""},{"c":"I5","v":"الارتفاع الصافي للسقف (م):","bg":"#F1F5F9","b":true},{"c":"J5","v":3.4,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00\" م\""}]},{"r":6,"h":12.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"إجمالي تكلفة تشطيب العيادة / الصيدلية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C7","v":"إجمالي الأنظمة الطبية الكهروميكانيكية والأشعة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"إجمالي التشطيبات المضادة للبكتيريا والفينيل","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G7","v":"متوسط تكلفة تشطيب المتر المربع الطبي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"I7","v":"إجمالي مصنعيات التنفيذ والتركيب الطبي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":46.0,"cells":[{"c":"A8","v":1241931,"f":"='المقايسة التفصيلية للعيادة'!J47","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C8","v":902190,"f":"=G13+G16+G17+G18+G19","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E8","v":339741,"f":"=G14+G15","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G8","v":7762.06875,"f":"=IF(B5>0, A8/B5, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0\" / م²\"","cs":2},{"skip":true},{"c":"I8","v":237371,"f":"='المقايسة التفصيلية للعيادة'!I47","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"شامل التأسيس الطبي والفينيل والأشعة والكهروميكانيكا","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C9","v":"عزل الرصاص + السباكة الطبية + الغازات والشفط + التكييف والكهرباء","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"أرضيات الفينيل الملحومة حرارياً + الأسقف الطبية + دهانات الإيبوكسي","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G9","v":"التكلفة الفعلية لكل متر مربع من المساحة الكلية للعيادة","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I9","v":"أجور المصنعيات والتركيبات المتخصصة للأقسام السبعة","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":14.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""},{"c":"I10","v":""},{"c":"J10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"ثانياً: ملخص التكاليف والكميات حسب أقسام التشطيب والتجهيز الطبي والصيدلاني السبعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"كود القسم","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"قسم التشطيب والتجهيز الطبي (Medical Fit-out Package)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"E12","v":"تكلفة التوريد والخامات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"تكلفة المصنعية والتركيب","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"الإجمالي الكلي للقسم","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H12","v":"النسبة من الميزانية %","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I12","v":"اشتراطات ترخيص وزارة الصحة ومكافحة العدوى (MOH / CBAHI / GAHAR)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"MD-01","b":true,"al":"center"},{"c":"B13","v":"أعمال القواطع العازلة للصوت والعزل الإشعاعي بالرصاص (X-Ray Lead Lining)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E13","v":113908,"f":"='المقايسة التفصيلية للعيادة'!H10","al":"center","nf":"#,##0"},{"c":"F13","v":30372,"f":"='المقايسة التفصيلية للعيادة'!I10","al":"center","nf":"#,##0"},{"c":"G13","v":144280,"f":"='المقايسة التفصيلية للعيادة'!J10","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":0,"f":"=IF($G$20>0, G13/$G$20, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I13","v":"تبطين حوائط وباب غرفة الأشعة بألواح رصاص نقي 2 مم وزجاج رصاصي لمنع التسرب الإشعاعي","cs":2},{"skip":true}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"MD-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"أرضيات الفينيل الأنتي بكتيريال الملحومة حرارياً وحماية الحوائط (PVC Vinyl)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E14","v":113512,"f":"='المقايسة التفصيلية للعيادة'!H16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F14","v":34169,"f":"='المقايسة التفصيلية للعيادة'!I16","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G14","v":147681,"f":"='المقايسة التفصيلية للعيادة'!J16","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":0,"f":"=IF($G$20>0, G14/$G$20, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I14","v":"تركيب فينيل طبي متجانس 2 مم بلحام حراري ووزرة مقوسة صاعدة 10 سم لمنع تجمع البكتيريا","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"MD-03","b":true,"al":"center"},{"c":"B15","v":"الأسقف الطبية القابلة للغسيل ودهانات الإيبوكسي والأبواب (Hygienic Finishes)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E15","v":141760,"f":"='المقايسة التفصيلية للعيادة'!H22","al":"center","nf":"#,##0"},{"c":"F15","v":50300,"f":"='المقايسة التفصيلية للعيادة'!I22","al":"center","nf":"#,##0"},{"c":"G15","v":192060,"f":"='المقايسة التفصيلية للعيادة'!J22","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":0,"f":"=IF($G$20>0, G15/$G$20, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I15","v":"دهانات إيبوكسي مائي مضاد للبكتيريا وأبواب HPL بعرض صافي 110 سم لمرور الكراسي والترولي","cs":2},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"MD-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"أعمال السباكة الطبية والأحواض اللاتلامسية ومحطة المياه (Medical Plumbing)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E16","v":64500,"f":"='المقايسة التفصيلية للعيادة'!H28","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F16","v":13950,"f":"='المقايسة التفصيلية للعيادة'!I28","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G16","v":78450,"f":"='المقايسة التفصيلية للعيادة'!J28","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":0,"f":"=IF($G$20>0, G16/$G$20, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I16","v":"أحواض غسيل أيدي بخلاطات سينسور أو ركبة في كل عيادة + حمام مجهز لذوي الإعاقة","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"MD-05","b":true,"al":"center"},{"c":"B17","v":"شبكات الغازات الطبية والشفط المركزي وكمبروسر الأسنان (Medical Gas & Vacuum)","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E17","v":97060,"f":"='المقايسة التفصيلية للعيادة'!H34","al":"center","nf":"#,##0"},{"c":"F17","v":19820,"f":"='المقايسة التفصيلية للعيادة'!I34","al":"center","nf":"#,##0"},{"c":"G17","v":116880,"f":"='المقايسة التفصيلية للعيادة'!J34","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":0,"f":"=IF($G$20>0, G17/$G$20, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I17","v":"مواسير نحاس طبي منزوع الشحوم ASTM B819 وكمبروسر هواء طبي خالي من الزيت","cs":2},{"skip":true}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"MD-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"التكييف الطبي المفلتر وتجديد الهواء النقي والحريق (HVAC & HEPA Filtration)","bg":"#F8FAFC","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E18","v":268300,"f":"='المقايسة التفصيلية للعيادة'!H40","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F18","v":52220,"f":"='المقايسة التفصيلية للعيادة'!I40","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"G18","v":320520,"f":"='المقايسة التفصيلية للعيادة'!J40","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":0,"f":"=IF($G$20>0, G18/$G$20, 0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"I18","v":"فلترة هواء متعددة المراحل وضغط سالب بغرفة التعقيم وتكييف مستقل لمخزن الأدوية (<25°C)","bg":"#F8FAFC","cs":2},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"MD-07","b":true,"al":"center"},{"c":"B19","v":"الكهرباء الطبية والـ UPS واستدعاء الممرضات ووحدات الصيدلية والكوريان","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"E19","v":205520,"f":"='المقايسة التفصيلية للعيادة'!H46","al":"center","nf":"#,##0"},{"c":"F19","v":36540,"f":"='المقايسة التفصيلية للعيادة'!I46","al":"center","nf":"#,##0"},{"c":"G19","v":242060,"f":"='المقايسة التفصيلية للعيادة'!J46","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":0,"f":"=IF($G$20>0, G19/$G$20, 0)","b":true,"al":"center","nf":"0.0%"},{"c":"I19","v":"قواطع حماية تسريب أرضي حساسة وUPS للثلاجات والأجهزة وكاونترات كوريان غير مسامية","cs":2},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"إجمالي تكلفة تشطيب وتجهيز العيادة الطبية / المركز الصحي / الصيدلية","bg":"#FEF3C7","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E20","v":1004560,"f":"=SUM(E13:E19)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"F20","v":237371,"f":"=SUM(F13:F19)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":1241931,"f":"=SUM(G13:G19)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":0,"f":"=SUM(H13:H19)","bg":"#FEF3C7","b":true,"al":"center","nf":"0.0%"},{"c":"I20","v":"شامل التجهيزات الهندسية الطبية الثابتة (بدون الأجهزة الطبية التشخيصية المتحركة)","bg":"#FEF3C7","b":true,"al":"center","cs":2},{"skip":true}]},{"r":21,"h":14.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""},{"c":"I21","v":""},{"c":"J21","v":""}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"إعداد مهندس التجهيزات الطبية / المكتب الفني","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D22","v":"مراجعة استشاري مكافحة العدوى والتراخيص الطبية","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H22","v":"اعتماد المدير الطبي / مالك العيادة أو الصيدلية","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"الاسم: ...........................................\nالتوقيع: ........................................","cs":3},{"skip":true},{"skip":true},{"c":"D23","v":"الاسم: ...........................................\nالتوقيع: ........................................","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H23","v":"الاسم: ...........................................\nالتوقيع: ........................................","cs":3},{"skip":true},{"skip":true}]}]},{"name":"المقايسة التفصيلية للعيادة","maxRow":47,"maxCol":10,"colWidths":[14.0,62.0,14.0,14.0,16.0,16.0,16.0,18.0,18.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول الكميات والمقايسة التفصيلية لتشطيب وتجهيز العيادة الطبية والصيدلية (28 بنداً)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"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":"تحسب الكميات تلقائياً بناءً على مساحة العيادة وعدد غرف الكشف ومساحة غرفة الأشعة في التبويب الأول، مع فصل الخامات عن المصنعيات","bg":"#115E59","fg":"#CCFBF1","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"كود البند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان الأعمال والمواصفات الفنية لتشطيب العيادات والمراكز الطبية والصيدليات","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معامل الحصر","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية التلقائية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر وحدة التوريد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر وحدة المصنعية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي تكلفة التوريد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"إجمالي تكلفة المصنعية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الإجمالي الكلي للبند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":38.0,"cells":[{"c":"A5","v":"القسم الأول: أعمال القواطع العازلة للصوت والعزل الإشعاعي بالرصاص (Partitions & X-Ray Lead Shielding)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"01-01","b":true,"al":"center"},{"c":"B6","v":"تنفيذ قواطع جبس بورد مزدوجة عازلة للصوت (STC 52) بحشو صوف صخري كثافة 60 كجم/م³ لفصل غرف الكشف والانتظار"},{"c":"C6","v":"م2 قواطع","b":true,"al":"center"},{"c":"D6","v":0.65,"in":true,"al":"center","nf":"0.00"},{"c":"E6","v":104,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*D6, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F6","v":320,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":110,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H6","v":33280,"f":"=ROUND(E6*F6, 0)","al":"center","nf":"#,##0"},{"c":"I6","v":11440,"f":"=ROUND(E6*G6, 0)","al":"center","nf":"#,##0"},{"c":"J6","v":44720,"f":"=H6+I6","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"01-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"تبطين وعزل حوائط غرفة الأشعة / البانوراما بألواح الرصاص النقي (99.9% سماكة 2.0 مم) بارتفاع 2.20 م لمنع التسرب الإشعاعي","bg":"#F8FAFC"},{"c":"C7","v":"م2 رصاص","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D7","v":2.4,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E7","v":38.4,"f":"=ROUND('ملخص العيادة والصيدلية'!$H$5*D7, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F7","v":1450,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":350,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H7","v":55680,"f":"=ROUND(E7*F7, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I7","v":13440,"f":"=ROUND(E7*G7, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J7","v":69120,"f":"=H7+I7","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"01-03","b":true,"al":"center"},{"c":"B8","v":"توريد وتركيب باب غرفة أشعة مصفح بالرصاص (2 مم) مع نافذة زجاج رصاصي لمراقبة المريض ولمبة تحذير إشعاعي خارجية"},{"c":"C8","v":"عدد","b":true,"al":"center"},{"c":"D8","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E8","v":1,"f":"=ROUND(D8, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F8","v":16500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":2500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H8","v":16500,"f":"=ROUND(E8*F8, 0)","al":"center","nf":"#,##0"},{"c":"I8","v":2500,"f":"=ROUND(E8*G8, 0)","al":"center","nf":"#,##0"},{"c":"J8","v":19000,"f":"=H8+I8","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"01-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"أعمال العزل المائي الكامل لأرضيات الحمامات وغرفة التعقيم المركزي (CSSD) والمختبر مع الاختبار بالغمر","bg":"#F8FAFC"},{"c":"C9","v":"م2 عزل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D9","v":0.22,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E9","v":35.2,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*D9, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F9","v":240,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":85,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H9","v":8448,"f":"=ROUND(E9*F9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I9","v":2992,"f":"=ROUND(E9*G9, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J9","v":11440,"f":"=H9+I9","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"إجمالي القسم الأول","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H10","v":113908,"f":"=SUM(H6:H9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I10","v":30372,"f":"=SUM(I6:I9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":144280,"f":"=SUM(J6:J9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"القسم الثاني: أرضيات الفينيل الأنتي بكتيريال الملحومة حرارياً وحماية الحوائط (Anti-Bacterial PVC Vinyl & Guards)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"02-01","b":true,"al":"center"},{"c":"B12","v":"صب طبقة تسوية ذاتية ناعمة (Self-Leveling Screed) سماكة 3 إلى 5 مم لضمان استواء تام تحت رولات الفينيل الطبي"},{"c":"C12","v":"م2 تسوية","b":true,"al":"center"},{"c":"D12","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E12","v":104,"f":"=ROUND('ملخص العيادة والصيدلية'!$F$5*D12, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F12","v":165,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":65,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":17160,"f":"=ROUND(E12*F12, 0)","al":"center","nf":"#,##0"},{"c":"I12","v":6760,"f":"=ROUND(E12*G12, 0)","al":"center","nf":"#,##0"},{"c":"J12","v":23920,"f":"=H12+I12","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"02-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"توريد وتركيب أرضيات فينيل طبي متجانس مضاد للبكتيريا والفطريات (Homogeneous PVC Vinyl 2mm) بلحام حراري ووزرة مقوسة 10 سم","bg":"#F8FAFC"},{"c":"C13","v":"م2 فينيل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D13","v":1.12,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E13","v":116.5,"f":"=ROUND('ملخص العيادة والصيدلية'!$F$5*D13, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F13","v":480,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":130,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":55920,"f":"=ROUND(E13*F13, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I13","v":15145,"f":"=ROUND(E13*G13, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J13","v":71065,"f":"=H13+I13","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"02-03","b":true,"al":"center"},{"c":"B14","v":"توريد وتركيب بورسلين غير قابل للانزلاق (R10 Matt) لصالة الاستقبال والانتظار والممرات ومنطقة بيع الصيدلية"},{"c":"C14","v":"م2 بورسلين","b":true,"al":"center"},{"c":"D14","v":0.42,"in":true,"al":"center","nf":"0.00"},{"c":"E14","v":67.2,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*D14, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F14","v":360,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":120,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":24192,"f":"=ROUND(E14*F14, 0)","al":"center","nf":"#,##0"},{"c":"I14","v":8064,"f":"=ROUND(E14*G14, 0)","al":"center","nf":"#,##0"},{"c":"J14","v":32256,"f":"=H14+I14","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"02-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"توريد وتركيب مصدات حماية الحوائط والزوايا الطبية (Medical PVC Wall & Corner Guards) بالممرات لحمايتها من الترولي","bg":"#F8FAFC"},{"c":"C15","v":"م.ط مصدات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D15","v":0.35,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E15","v":56,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*D15, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F15","v":290,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":75,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":16240,"f":"=ROUND(E15*F15, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I15","v":4200,"f":"=ROUND(E15*G15, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J15","v":20440,"f":"=H15+I15","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"إجمالي القسم الثاني","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H16","v":113512,"f":"=SUM(H12:H15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I16","v":34169,"f":"=SUM(I12:I15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":147681,"f":"=SUM(J12:J15)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"القسم الثالث: الأسقف الطبية القابلة للغسيل ودهانات الإيبوكسي والأبواب (Hygienic Ceilings, Epoxy Paint & Doors)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"03-01","b":true,"al":"center"},{"c":"B18","v":"توريد وتركيب أسقف معلقة طبية بلاطات فينيل أو ألومنيوم (Clip-in Hygienic Washable 60x60) قابلة للغسيل والتعقيم"},{"c":"C18","v":"م2 سقف","b":true,"al":"center"},{"c":"D18","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E18","v":160,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*D18, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F18","v":280,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":95,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":44800,"f":"=ROUND(E18*F18, 0)","al":"center","nf":"#,##0"},{"c":"I18","v":15200,"f":"=ROUND(E18*G18, 0)","al":"center","nf":"#,##0"},{"c":"J18","v":60000,"f":"=H18+I18","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"03-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"تنفيذ دهانات إيبوكسي مائي مضاد للبكتيريا والفطريات (Anti-Bacterial Washable Epoxy Paint) عديم المسام وقابل للغسيل بالمطهرات","bg":"#F8FAFC"},{"c":"C19","v":"م2 دهان","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D19","v":2.3,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E19","v":368,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*D19, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F19","v":145,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":75,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":53360,"f":"=ROUND(E19*F19, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I19","v":27600,"f":"=ROUND(E19*G19, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J19","v":80960,"f":"=H19+I19","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"03-03","b":true,"al":"center"},{"c":"B20","v":"توريد وتركيب أبواب طبية مغلفة بطبقة HPL مضادة للبكتيريا بعرض صافي 110 سم مع نافذة رؤية زجاجية ومغلاق هيدروليكي"},{"c":"C20","v":"عدد","b":true,"al":"center"},{"c":"D20","v":1.5,"in":true,"al":"center","nf":"0.00"},{"c":"E20","v":6,"f":"=ROUND('ملخص العيادة والصيدلية'!$D$5*D20, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F20","v":5800,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":950,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":34800,"f":"=ROUND(E20*F20, 0)","al":"center","nf":"#,##0"},{"c":"I20","v":5700,"f":"=ROUND(E20*G20, 0)","al":"center","nf":"#,##0"},{"c":"J20","v":40500,"f":"=H20+I20","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"03-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"توريد وتركيب ستائر طبية معلقة بالسقف مضادة للبكتيريا والحريق (Medical Cubicle Curtains) بمجرى ألومنيوم حول أسرّة الفحص","bg":"#F8FAFC"},{"c":"C21","v":"عدد","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D21","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E21","v":4,"f":"=ROUND('ملخص العيادة والصيدلية'!$D$5*D21, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F21","v":2200,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":450,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H21","v":8800,"f":"=ROUND(E21*F21, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I21","v":1800,"f":"=ROUND(E21*G21, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J21","v":10600,"f":"=H21+I21","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":22,"h":40.0,"cells":[{"c":"A22","v":"إجمالي القسم الثالث","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H22","v":141760,"f":"=SUM(H18:H21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I22","v":50300,"f":"=SUM(I18:I21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J22","v":192060,"f":"=SUM(J18:J21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":"القسم الرابع: أعمال السباكة الطبية والأحواض اللاتلامسية ومحطة المياه (Medical Plumbing & Clinical Sinks)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"04-01","b":true,"al":"center"},{"c":"B24","v":"توريد وتركيب أحواض غسيل أيدي طبية (Clinical Scrub Sinks) في غرف الكشف بخلاطات تعمل بالحساس الضوئي أو الركبة لمنع العدوى"},{"c":"C24","v":"عدد","b":true,"al":"center"},{"c":"D24","v":1.25,"in":true,"al":"center","nf":"0.00"},{"c":"E24","v":5,"f":"=ROUND('ملخص العيادة والصيدلية'!$D$5*D24, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F24","v":4600,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":850,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H24","v":23000,"f":"=ROUND(E24*F24, 0)","al":"center","nf":"#,##0"},{"c":"I24","v":4250,"f":"=ROUND(E24*G24, 0)","al":"center","nf":"#,##0"},{"c":"J24","v":27250,"f":"=H24+I24","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"04-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B25","v":"تأسيس شبكة تغذية وصرف أرضي مدفون لكراسي الأسنان (Dental Units) وأجهزة التعقيم الأوتوكلاف بمواسير معزولة","bg":"#F8FAFC"},{"c":"C25","v":"نقطة طبية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D25","v":1.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E25","v":6,"f":"=ROUND('ملخص العيادة والصيدلية'!$D$5*D25, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F25","v":3200,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G25","v":950,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H25","v":19200,"f":"=ROUND(E25*F25, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I25","v":5700,"f":"=ROUND(E25*G25, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J25","v":24900,"f":"=H25+I25","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"04-03","b":true,"al":"center"},{"c":"B26","v":"تجهيز حمام مخصص لذوي الإعاقة وكبار السن (Accessible ADA Toilet) بمقابض استناد ستانلس 304 وجرس استدعاء طوارئ"},{"c":"C26","v":"مجموعة","b":true,"al":"center"},{"c":"D26","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E26","v":1,"f":"=ROUND(D26, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F26","v":9800,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G26","v":2200,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H26","v":9800,"f":"=ROUND(E26*F26, 0)","al":"center","nf":"#,##0"},{"c":"I26","v":2200,"f":"=ROUND(E26*G26, 0)","al":"center","nf":"#,##0"},{"c":"J26","v":12000,"f":"=H26+I26","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"04-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B27","v":"توريد وتركيب محطة فلترة وتنقية مياه طبية (Medical RO Water System) لتغذية أجهزة التعقيم الأوتوكلاف وكرسي الأسنان","bg":"#F8FAFC"},{"c":"C27","v":"مجموعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D27","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E27","v":1,"f":"=ROUND(D27, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F27","v":12500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G27","v":1800,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H27","v":12500,"f":"=ROUND(E27*F27, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I27","v":1800,"f":"=ROUND(E27*G27, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J27","v":14300,"f":"=H27+I27","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":28,"h":40.0,"cells":[{"c":"A28","v":"إجمالي القسم الرابع","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H28","v":64500,"f":"=SUM(H24:H27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I28","v":13950,"f":"=SUM(I24:I27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J28","v":78450,"f":"=SUM(J24:J27)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":29,"h":38.0,"cells":[{"c":"A29","v":"القسم الخامس: شبكات الغازات الطبية والشفط المركزي وكمبروسر الأسنان (Medical Gas, Vacuum & Compressor)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"05-01","b":true,"al":"center"},{"c":"B30","v":"تمديد مواسير نحاس طبي غير ملحوم منزوع الشحوم (Medical Copper Pipes ASTM B819) للأكسجين والهواء الطبي والشفط"},{"c":"C30","v":"م.ط نحاس","b":true,"al":"center"},{"c":"D30","v":0.45,"in":true,"al":"center","nf":"0.00"},{"c":"E30","v":72,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*D30, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F30","v":380,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G30","v":110,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H30","v":27360,"f":"=ROUND(E30*F30, 0)","al":"center","nf":"#,##0"},{"c":"I30","v":7920,"f":"=ROUND(E30*G30, 0)","al":"center","nf":"#,##0"},{"c":"J30","v":35280,"f":"=H30+I30","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"05-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B31","v":"توريد وتركيب مخارج غازات طبية حائطية (Oxygen & Vacuum Wall Outlets) مع صندوق صمامات عزل الطوارئ (Zone Valve Box)","bg":"#F8FAFC"},{"c":"C31","v":"مخرج طبي","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D31","v":2,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E31","v":8,"f":"=ROUND('ملخص العيادة والصيدلية'!$D$5*D31, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F31","v":3400,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G31","v":650,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H31","v":27200,"f":"=ROUND(E31*F31, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I31","v":5200,"f":"=ROUND(E31*G31, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J31","v":32400,"f":"=H31+I31","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":"05-03","b":true,"al":"center"},{"c":"B32","v":"توريد وتركيب كمبروسر هواء طبي صامت خالي من الزيت (Oil-Free Compressor) وماكينة شفط جراحي مركزي بغرفة معزولة"},{"c":"C32","v":"مجموعة","b":true,"al":"center"},{"c":"D32","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E32","v":1,"f":"=ROUND(D32, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F32","v":34000,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G32","v":4500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H32","v":34000,"f":"=ROUND(E32*F32, 0)","al":"center","nf":"#,##0"},{"c":"I32","v":4500,"f":"=ROUND(E32*G32, 0)","al":"center","nf":"#,##0"},{"c":"J32","v":38500,"f":"=H32+I32","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":"05-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B33","v":"تجهيز غرفة/خزانة النفايات الطبية الخطرة (Hazardous Medical Waste Room) بباب محكم ومروحة شفط مستقلة وحوض غسيل","bg":"#F8FAFC"},{"c":"C33","v":"مقطوعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D33","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E33","v":1,"f":"=ROUND(D33, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F33","v":8500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G33","v":2200,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H33","v":8500,"f":"=ROUND(E33*F33, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I33","v":2200,"f":"=ROUND(E33*G33, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J33","v":10700,"f":"=H33+I33","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":34,"h":40.0,"cells":[{"c":"A34","v":"إجمالي القسم الخامس","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H34","v":97060,"f":"=SUM(H30:H33)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I34","v":19820,"f":"=SUM(I30:I33)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J34","v":116880,"f":"=SUM(J30:J33)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":35,"h":38.0,"cells":[{"c":"A35","v":"القسم السادس: التكييف الطبي المفلتر وتجديد الهواء النقي والحريق (HVAC, HEPA Filtration & Fire Safety)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":36,"h":52.0,"cells":[{"c":"A36","v":"06-01","b":true,"al":"center"},{"c":"B36","v":"توريد وتركيب نظام تكييف كونسيلد مخفي مزود بفلاتر تنقية هواء متعددة المراحل (G4 + Bag Filter F8 / HEPA) لمنع انتقال العدوى"},{"c":"C36","v":"طن تبريد","b":true,"al":"center"},{"c":"D36","v":0.09,"in":true,"al":"center","nf":"0.00"},{"c":"E36","v":14.4,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*D36, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F36","v":14500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G36","v":2800,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H36","v":208800,"f":"=ROUND(E36*F36, 0)","al":"center","nf":"#,##0"},{"c":"I36","v":40320,"f":"=ROUND(E36*G36, 0)","al":"center","nf":"#,##0"},{"c":"J36","v":249120,"f":"=H36+I36","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":37,"h":52.0,"cells":[{"c":"A37","v":"06-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B37","v":"تنفيذ شبكة تجديد هواء نقي (Fresh Air 15 ACH) ومراوح شفط لضبط الضغط السالب في غرفة التعقيم والحمامات","bg":"#F8FAFC"},{"c":"C37","v":"مقطوعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D37","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E37","v":1,"f":"=ROUND(D37, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F37","v":26000,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G37","v":5500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H37","v":26000,"f":"=ROUND(E37*F37, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I37","v":5500,"f":"=ROUND(E37*G37, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J37","v":31500,"f":"=H37+I37","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":38,"h":52.0,"cells":[{"c":"A38","v":"06-03","b":true,"al":"center"},{"c":"B38","v":"توريد وتركيب تكييف احتياطي مستقل ومقياس حرارة ورطوبة رقمي مسجل (Data Logger) لمخزن الأدوية والصيدلية (<25°C)"},{"c":"C38","v":"مجموعة","b":true,"al":"center"},{"c":"D38","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E38","v":1,"f":"=ROUND(D38, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F38","v":14000,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G38","v":2200,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H38","v":14000,"f":"=ROUND(E38*F38, 0)","al":"center","nf":"#,##0"},{"c":"I38","v":2200,"f":"=ROUND(E38*G38, 0)","al":"center","nf":"#,##0"},{"c":"J38","v":16200,"f":"=H38+I38","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":39,"h":52.0,"cells":[{"c":"A39","v":"06-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B39","v":"تنفيذ شبكة إنذار الحريق المعنون (Addressable Fire Alarm) وطفايات غاز نظيف (CO2 / FM-200) لحماية الأجهزة الطبية واللوحات","bg":"#F8FAFC"},{"c":"C39","v":"مقطوعية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D39","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E39","v":1,"f":"=ROUND(D39, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F39","v":19500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G39","v":4200,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H39","v":19500,"f":"=ROUND(E39*F39, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I39","v":4200,"f":"=ROUND(E39*G39, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J39","v":23700,"f":"=H39+I39","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":40,"h":40.0,"cells":[{"c":"A40","v":"إجمالي القسم السادس","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H40","v":268300,"f":"=SUM(H36:H39)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I40","v":52220,"f":"=SUM(I36:I39)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J40","v":320520,"f":"=SUM(J36:J39)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":41,"h":38.0,"cells":[{"c":"A41","v":"القسم السابع: الكهرباء الطبية والـ UPS واستدعاء الممرضات ووحدات الصيدلية والكوريان (Electrical, UPS & Medical Millwork)","bg":"#0F766E","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":42,"h":52.0,"cells":[{"c":"A42","v":"07-01","b":true,"al":"center"},{"c":"B42","v":"تأسيس لوحة كهرباء طبية بقواطع حماية تسريب أرضي حساسة (RCBO 10-30mA) وتأريض طبي مستقل (< 2 Ohm) لحماية الأجهزة"},{"c":"C42","v":"مقطوعية","b":true,"al":"center"},{"c":"D42","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E42","v":1,"f":"=ROUND(D42, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F42","v":42000,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G42","v":9500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H42","v":42000,"f":"=ROUND(E42*F42, 0)","al":"center","nf":"#,##0"},{"c":"I42","v":9500,"f":"=ROUND(E42*G42, 0)","al":"center","nf":"#,##0"},{"c":"J42","v":51500,"f":"=H42+I42","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":43,"h":52.0,"cells":[{"c":"A43","v":"07-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B43","v":"توريد وتركيب نظام طاقة غير منقطعة (Online Medical UPS) لتأمين غرف الإجراءات وثلاجات حفظ الأدوية واللقاحات والطوارئ","bg":"#F8FAFC"},{"c":"C43","v":"مجموعة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D43","v":1,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E43","v":1,"f":"=ROUND(D43, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F43","v":32000,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G43","v":3500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H43","v":32000,"f":"=ROUND(E43*F43, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I43","v":3500,"f":"=ROUND(E43*G43, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J43","v":35500,"f":"=H43+I43","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":44,"h":52.0,"cells":[{"c":"A44","v":"07-03","b":true,"al":"center"},{"c":"B44","v":"تنفيذ نظام نداء الممرضات وترتيب انتظار المرضى الرقمي (Queueing & Nurse Call System) وشبكة الكاميرات والداتا والسنترال"},{"c":"C44","v":"مقطوعية","b":true,"al":"center"},{"c":"D44","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"E44","v":1,"f":"=ROUND(D44, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F44","v":24000,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G44","v":4500,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H44","v":24000,"f":"=ROUND(E44*F44, 0)","al":"center","nf":"#,##0"},{"c":"I44","v":4500,"f":"=ROUND(E44*G44, 0)","al":"center","nf":"#,##0"},{"c":"J44","v":28500,"f":"=H44+I44","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":45,"h":52.0,"cells":[{"c":"A45","v":"07-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B45","v":"تصنيع كاونتر الاستقبال، خزائن العيادات بأسطح كوريان أنتي بكتيريال غير مسامية (Corian Top)، وأرفف الصيدلية وخزنة الأدوية المخدرة","bg":"#F8FAFC"},{"c":"C45","v":"م.ط كاونتر","bg":"#F8FAFC","b":true,"al":"center"},{"c":"D45","v":0.14,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"E45","v":22.4,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*D45, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"F45","v":4800,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"G45","v":850,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"#,##0"},{"c":"H45","v":107520,"f":"=ROUND(E45*F45, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I45","v":19040,"f":"=ROUND(E45*G45, 0)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"J45","v":126560,"f":"=H45+I45","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0"}]},{"r":46,"h":40.0,"cells":[{"c":"A46","v":"إجمالي القسم السابع","bg":"#F1F5F9","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H46","v":205520,"f":"=SUM(H42:H45)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"I46","v":36540,"f":"=SUM(I42:I45)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J46","v":242060,"f":"=SUM(J42:J45)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":47,"h":46.0,"cells":[{"c":"A47","v":"الإجمالي العام لمقايسة تشطيب وتجهيز العيادة الطبية / المركز الصحي / الصيدلية","bg":"#FEF3C7","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H47","v":1004560,"f":"=H10+H16+H22+H28+H34+H40+H46","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"I47","v":237371,"f":"=I10+I16+I22+I28+I34+I40+I46","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"J47","v":1241931,"f":"=J10+J16+J22+J28+J34+J40+J46","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"حاسبة التراخيص والأشعة والتهوية","maxRow":12,"maxCol":8,"colWidths":[8.0,46.0,38.0,18.0,16.0,18.0,36.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حاسبة المعايير الهندسية الطبية واشتراطات وزارة الصحة (الرصاص، التهوية ACH، الغازات الطبية، والـ UPS)","bg":"#0F172A","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":54.0,"cells":[{"c":"A2","v":"تحسب وزن ألواح الرصاص، تدفق الهواء النقي (CFM)، سعة التكييف المفلتر، وقدرة الـ UPS والكمبروسر الطبي تلقائياً","bg":"#115E59","fg":"#CCFBF1","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"النظام الهندسي الطبي / المحدد التصميمي للعيادة والصيدلية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المعيار الهندسي والطبي القياسي (MOH / ASHRAE 170 / NFPA 99)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"وحدة القياس","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المعامل التصميمي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"القيمة المحسوبة تلقائياً","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المواصفة الفنية المطلوبة للتوريد والاعتماد","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"اشتراطات الفحص والترخيص من وزارة الصحة والوقاية الإشعاعية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"إجمالي وزن ألواح الرصاص لعزل غرفة الأشعة (Lead Shielding Weight)","b":true},{"c":"C5","v":"كثافة الرصاص 11.34 كجم/م² لكل 1 مم سماكة (سماكة 2 مم = 22.68 كجم/م²)"},{"c":"D5","v":"كجم رصاص (kg)","b":true,"al":"center"},{"c":"E5","v":22.68,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00"},{"c":"F5","v":871,"f":"=ROUND('المقايسة التفصيلية للعيادة'!E7*E5, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G5","v":"ألواح رصاص نقي 99.9% سماكة 2 مم مركبة على شاسيه معدني مقوى"},{"c":"H5","v":"تغطية مسامير التثبيت بشرائط رصاص ومنع أي فراغات إشعاعية عند الحلق"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"معدل تدفق الهواء النقي وتجديد الهواء للعيادات والتعقيم (Medical Fresh Air)","bg":"#F8FAFC","b":true},{"c":"C6","v":"معدل تغيير هواء 12 إلى 15 مرة/ساعة (ACH) لغرف الكشف والتعقيم (ASHRAE 170)","bg":"#F8FAFC"},{"c":"D6","v":"قدم مكعب/دقيقة (CFM)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E6","v":7.5,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00"},{"c":"F6","v":780,"f":"=ROUND('ملخص العيادة والصيدلية'!$F$5*E6, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G6","v":"وحدة مناولة هواء نقي بفلاتر G4 + F8 + HEPA مع مراوح طرد","bg":"#F8FAFC"},{"c":"H6","v":"ضمان ضغط هواء سالب في غرفة التعقيم والحمامات لمنع انتشار العدوى","bg":"#F8FAFC"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"إجمالي سعة التكييف التبريدي للعيادة والصيدلية (Medical Cooling Load)","b":true},{"c":"C7","v":"بمعدل 900 إلى 1,050 BTU/hr لكل م² لتعويض أحمال الإضاءة والأجهزة الطبية"},{"c":"D7","v":"طن تبريد (TR)","b":true,"al":"center"},{"c":"E7","v":0.09,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00"},{"c":"F7","v":14.4,"f":"=ROUND('ملخص العيادة والصيدلية'!$B$5*E7, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G7","v":"تكييف كونسيلد مخفي مع فلاتر مضادة للبكتيريا + سبليت لمخزن الأدوية"},{"c":"H7","v":"عدم تجاوز درجة حرارة الصيدلية ومخزن الأدوية 25°C على مدار 24 ساعة"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"قدرة جهاز الطاقة غير المنقطعة (Online Medical UPS Capacity)","bg":"#F8FAFC","b":true},{"c":"C8","v":"تأمين عيادات الإجراءات وثلاجات اللقاحات والأدوية ونظام الداتا لمدة 60 دقيقة","bg":"#F8FAFC"},{"c":"D8","v":"كيلو فولت أمبير (kVA)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E8","v":2.5,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00"},{"c":"F8","v":10,"f":"=ROUND('ملخص العيادة والصيدلية'!$D$5*E8, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G8","v":"نظام Online Double-Conversion UPS بخرج موجة جيبية نقية (Pure Sine Wave)","bg":"#F8FAFC"},{"c":"H8","v":"ربط ثلاجات الأدوية واللقاحات وأجهزة المونيتور على دوائر الـ UPS الحمراء","bg":"#F8FAFC"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"سعة كمبروسر الهواء الطبي الخالي من الزيت (Oil-Free Medical Compressor)","b":true},{"c":"C9","v":"توفير هواء طبي جاف ونقي بضغط 5 إلى 8 بار بمعدل 65 لتر/دقيقة لكل عيادة/كرسي"},{"c":"D9","v":"لتر / دقيقة (L/min)","b":true,"al":"center"},{"c":"E9","v":65,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00"},{"c":"F9","v":260,"f":"=ROUND('ملخص العيادة والصيدلية'!$D$5*E9, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G9","v":"كمبروسر طبي Oil-Free مزود بمجفف هواء (Air Dryer) وفلتر بكتيري"},{"c":"H9","v":"يُركب في غرفة خدمات معزولة صوتياً بعيداً عن غرف الكشف والانتظار"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"طول اللحام الحراري ووزرة الفينيل المقوسة (Coved Skirting & Hot Welding)","bg":"#F8FAFC","b":true},{"c":"C10","v":"رفع الفينيل 10 سم على الحوائط بوزرة مقوسة ولحام الفواصل حرارياً بالكامل","bg":"#F8FAFC"},{"c":"D10","v":"متر طولي (م.ط)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E10","v":1.35,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00"},{"c":"F10","v":140.4,"f":"=ROUND('ملخص العيادة والصيدلية'!$F$5*E10, 1)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G10","v":"حبل لحام حراري PVC من نفس لون الفينيل + شريط تقويس الزوايا (Cove Former)","bg":"#F8FAFC"},{"c":"H10","v":"يُمنع استخدام الوزرات الخشبية أو السيراميك القائمة في غرف الإجراءات والتعقيم","bg":"#F8FAFC"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"عدد الأحواض الطبية اللاتلامسية المطلوبة للترخيص (Clinical Scrub Sinks)","b":true},{"c":"C11","v":"حوض غسيل أيدي طبي مستقل في كل غرفة كشف + غرفة التعقيم والمختبر"},{"c":"D11","v":"حوض طبي (Sink)","b":true,"al":"center"},{"c":"E11","v":1.25,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00"},{"c":"F11","v":5,"f":"=ROUNDUP('ملخص العيادة والصيدلية'!$D$5*E11, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G11","v":"أحواض بورسلين طبي عميقة بدون فائض (No-Overflow) بخلاط سينسور أو كوع"},{"c":"H11","v":"إلزامي لترخيص وزارة الصحة ومكافحة العدوى لمنع التلوث التبادلي"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"سعة محطة المياه الطبية المقطرة للتعقيم (Medical RO Water System)","bg":"#F8FAFC","b":true},{"c":"C12","v":"توفير مياه منزوعة الأملاح (TDS < 10 ppm) لأجهزة الأوتوكلاف وكراسي الأسنان","bg":"#F8FAFC"},{"c":"D12","v":"جالون / يوم (GPD)","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E12","v":75,"in":true,"bg":"#F0FDFA","fg":"#0F766E","b":true,"al":"center","nf":"0.00"},{"c":"F12","v":300,"f":"=ROUND('ملخص العيادة والصيدلية'!$D$5*E12, 0)","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.0"},{"c":"G12","v":"وحدة تناضح عكسي طبية مع مرحلة إزالة أيونات (DI Resin Filter) وتعقيم UV","bg":"#F8FAFC"},{"c":"H12","v":"تحمي صمامات وغلايات الأوتوكلاف وقبضات الأسنان من التكلس والانسداد","bg":"#F8FAFC"}]}]},{"name":"مقارنة عيادة vs أسنان vs صيدلية","maxRow":11,"maxCol":7,"colWidths":[8.0,34.0,22.0,22.0,22.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مصفوفة المقارنة الهندسية والمالية لتشطيب: عيادة تخصصية مقابل مركز أسنان وأشعة مقابل صيدلية","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":54.0,"cells":[{"c":"A2","v":"توضح فروق الأنظمة الطبية، العزل الإشعاعي بالرصاص، الأرضيات الفينيل، واشتراطات وزارة الصحة وهيئة الدواء","bg":"#115E59","fg":"#CCFBF1","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":14.0,"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":38.0,"cells":[{"c":"A4","v":"أولاً: مقارنة فنية ومالية واشتراطات ترخيص بين المنشآت الطبية الثلاث (عيادة بشرية vs. مركز أسنان وأشعة vs. صيدلية)","bg":"#0F766E","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":"م","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بند المقارنة الهندسية والطبية والترخيص","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"عيادة طبية تخصصية (باطنة / جلدية / أطفال / نساء)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E5","v":"مركز طب أسنان وأشعة (Dental & X-Ray Center)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G5","v":"صيدلية عامة ومخزن أدوية (Community Pharmacy)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"اشتراطات الأرضيات والحوائط ومكافحة العدوى","bg":"#F1F5F9","b":true},{"c":"C6","v":"أرضيات فينيل أنتي بكتيريال في غرف الإجراءات + دهان إيبوكسي قابل للغسيل وحوض غسيل أيدي بكل غرفة","cs":2},{"skip":true},{"c":"E6","v":"فينيل أنتي بكتيريال ملحوم حرارياً بوزرة مقوسة في جميع العيادات والتعقيم + كاونترات كوريان غير مسامية","cs":2},{"skip":true},{"c":"G6","v":"أرضيات بورسلين مستوية بارتفاع أعلى من الشارع لمنع دخول المياه + حوائط مدهونة بطلاء مقاوم للرطوبة"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"العزل الإشعاعي بالرصاص (Lead Shielding)","bg":"#F1F5F9","b":true},{"c":"C7","v":"غير مطلوب إلا في حال وجود جهاز أشعة تشخيصية ثابت بالمركز","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"E7","v":"إلزامي لغرفة البانوراما والـ CBCT (ألواح رصاص 2 مم للحوائط والباب + زجاج رصاصي ولمبة تحذير)","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"G7","v":"غير مطلوب نهائياً في الصيدليات","bg":"#F8FAFC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"تأسيسات السباكة والهواء المضغوط والشفط","bg":"#F1F5F9","b":true},{"c":"C8","v":"حوض طبي لا تلامسي بكل غرفة كشف + حمام للمرضى مجهز لذوي الإعاقة","cs":2},{"skip":true},{"c":"E8","v":"تأسيس أرضي معقد تحت كل كرسي أسنان (تغذية مياه RO + صرف + هواء كمبروسر طبي + شفط جراحي مركزي)","cs":2},{"skip":true},{"c":"G8","v":"حوض غسيل ومصدر مياه وصرف لمنطقة المعمل والتحضير + دورة مياه مستقلة"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"التكييف والتهوية وتخزين الأدوية","bg":"#F1F5F9","b":true},{"c":"C9","v":"تكييف بفلاتر مضادة للبكتيريا مع تجديد هواء نقي (12 ACH) لغرف الكشف والانتظار","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"E9","v":"تهوية عالية (15 ACH) وضغط سالب بغرفة التعقيم المركزي (CSSD) لطرد الأبخرة والحرارة","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"G9","v":"تكييف مستمر 24 ساعة مع مسجل حرارة ورطوبة (Data Logger) للحفاظ على الحرارة أقل من 25°C وثلاجة أمصال بـ UPS","bg":"#F8FAFC"}]},{"r":10,"h":72.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"النجارة المعمارية والأثاث الطبي الثابت","bg":"#F1F5F9","b":true},{"c":"C10","v":"أبواب HPL بعرض 110 سم + كاونتر استقبال + ستائر طبية معلقة حول سرير الفحص","cs":2},{"skip":true},{"c":"E10","v":"كاونترات وخزائن طبية مدمجة بأسطح كوريان في كل عيادة أسنان + تقسيم منطقة التعقيم (Dirty to Clean)","cs":2},{"skip":true},{"c":"G10","v":"وحدات أرفف عرض زجاجية (Gondolas) + أدراج تخزين سفلية + كاونتر صرف + خزنة حديدية للأدوية المخدرة"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"توزيع التكلفة المعمارية مقابل الكهروميكانيكية","bg":"#F1F5F9","b":true},{"c":"C11","v":"60% تشطيبات معمارية وفينيل وأبواب + 40% أنظمة كهروميكانيكية وتكييف","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"E11","v":"45% تشطيبات معمارية وفينيل ورصاص + 55% شبكات غازات وكمبروسر وتكييف وكهرباء","bg":"#F8FAFC","cs":2},{"skip":true},{"c":"G11","v":"55% ديكورات ووحدات أرفف وواجهة سيكوريت + 45% تكييف وكهرباء وUPS وكاميرات وداتا","bg":"#F8FAFC"}]}]}]}