{"slug":"medical-gas-pipeline-system-mgps-oxygen-vacuum-and-manifold-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 شبكة الغازات الطبية للمستشفيات (BOQ-MEP-243)","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 أنظمة الغازات الطبية (المانيفولد، محطات الهواء والفاكيوم، المواسير النحاسية، صناديق AVSU والإنذار، والمخارج والبندنت)","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 السعة السريرية للمستشفى (سرير)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"متوسط تكلفة السرير الواحد","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":0,"f":"='المقايسة التفصيلية للغازات'!I37","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":0,"f":"='المقايسة التفصيلية للغازات'!I40","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E5","v":150,"f":"=150","bg":"#E8F4F8","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":0,"f":"=ROUND('المقايسة التفصيلية للغازات'!I37/150,2)","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 شبكة الغازات الطبية","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 التوريد والتنفيذ","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"MEP-01","b":true,"al":"center"},{"c":"B8","v":"محطات المانيفولد الأوتوماتيكية والاحتياطية (O2, N2O, CO2)"},{"c":"C8","v":"HTM 02-01 / ISO 7396-1 / NFPA 99","al":"center"},{"c":"D8","v":4,"f":"=COUNTIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A8)","al":"center","nf":"#,##0"},{"c":"E8","v":570000,"f":"=SUMIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A8,'المقايسة التفصيلية للغازات'!$I$6:$I$36)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":0,"f":"=IFERROR(E8/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G8","v":"حرج - توريد مبكر","al":"center"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"MEP-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"محطات الهواء الطبي الجاف والشفط المركزي وطرد التخدير AGSS","bg":"#F8FAFC"},{"c":"C9","v":"HTM 02-01 / ISO 7396-1 & 7396-2","bg":"#F8FAFC","al":"center"},{"c":"D9","v":4,"f":"=COUNTIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A9)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E9","v":2001770,"f":"=SUMIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A9,'المقايسة التفصيلية للغازات'!$I$6:$I$36)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"f":"=IFERROR(E9/$E$14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":"حرج جداً - معدات رئيسية","bg":"#F8FAFC","al":"center"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"MEP-03","b":true,"al":"center"},{"c":"B10","v":"شبكات المواسير النحاسية الطبية EN 13348 واللحام بالنيتروجين"},{"c":"C10","v":"BS EN 13348 / EN 1044 (Ag Brazing)","al":"center"},{"c":"D10","v":5,"f":"=COUNTIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A10)","al":"center","nf":"#,##0"},{"c":"E10","v":3421996,"f":"=SUMIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A10,'المقايسة التفصيلية للغازات'!$I$6:$I$36)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"f":"=IFERROR(E10/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":"حرج - تأسيس بالسقف","al":"center"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"MEP-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"صناديق صمامات العزل AVSU ولوحات الإنذار المركزية والفرعية","bg":"#F8FAFC"},{"c":"C11","v":"HTM 02-01 / ISO 7396-1","bg":"#F8FAFC","al":"center"},{"c":"D11","v":4,"f":"=COUNTIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A11)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E11","v":1166687.5,"f":"=SUMIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A11,'المقايسة التفصيلية للغازات'!$I$6:$I$36)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"f":"=IFERROR(E11/$E$14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":"مرتفع - تحكم وأمان","bg":"#F8FAFC","al":"center"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"MEP-05","b":true,"al":"center"},{"c":"B12","v":"مخارج الغازات ووحدات رؤوس الأسرة والأذرع السقفية Pendants"},{"c":"C12","v":"BS 5682 / DIN 13260 / ISO 9170","al":"center"},{"c":"D12","v":5,"f":"=COUNTIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A12)","al":"center","nf":"#,##0"},{"c":"E12","v":3777660,"f":"=SUMIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A12,'المقايسة التفصيلية للغازات'!$I$6:$I$36)","b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"f":"=IFERROR(E12/$E$14,0)","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":"مرتفع - تشطيبات طبية","al":"center"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"MEP-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"منظمات التدفق والشفط واختبارات النقاوة والتسليم النهائي","bg":"#F8FAFC"},{"c":"C13","v":"European Pharmacopoeia / HTM 02-01","bg":"#F8FAFC","al":"center"},{"c":"D13","v":4,"f":"=COUNTIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A13)","bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E13","v":560000,"f":"=SUMIF('المقايسة التفصيلية للغازات'!$B$6:$B$36,A13,'المقايسة التفصيلية للغازات'!$I$6:$I$36)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":0,"f":"=IFERROR(E13/$E$14,0)","bg":"#F8FAFC","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":"إلزامي - تشغيل طبي","bg":"#F8FAFC","al":"center"}]},{"r":14,"h":44.0,"cells":[{"c":"A14","v":"إجمالي أقسام المقايسة (Subtotal قبل الاحتياطي والضريبة)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D14","v":26,"f":"=SUM(D8:D13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":11498113.5,"f":"=SUM(E8:E13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"f":"=SUM(F8:F13)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":"100% مكتمل","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center"}]}],"charts":[{"title":"توزيع تكاليف منظومة الغازات الطبية للمستشفى حسب القسم","type":"bar","grouping":"clustered","anchorRow":17,"anchorCol":0,"categories":["محطات المانيفولد الأوتوماتيكية والاحتياطية (O2, N2O, CO2)","محطات الهواء الطبي الجاف والشفط المركزي وطرد التخدير AGSS","شبكات المواسير النحاسية الطبية EN 13348 واللحام بالنيتروجين","صناديق صمامات العزل AVSU ولوحات الإنذار المركزية والفرعية","مخارج الغازات ووحدات رؤوس الأسرة والأذرع السقفية Pendants","منظمات التدفق والشفط واختبارات النقاوة والتسليم النهائي"],"series":[{"name":"إجمالي التكلفة التقديرية","valRef":"'ملخص المقايسة ولوحة المؤشرات'!$E$8:$E$13","values":[570000.0,2001770.0,3421996.0,1166687.5,3777660.0,560000.0],"color":"#2563EB","titleRef":"'ملخص المقايسة ولوحة المؤشرات'!$E$7","nf":"#,##0.00"}],"catRef":"'ملخص المقايسة ولوحة المؤشرات'!$B$8:$B$13"}]},{"name":"المقايسة التفصيلية للغازات","maxRow":40,"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 شبكة الغازات الطبية للمستشفيات والأكسجين والشفط ومحطة المانيفولد (BOQ-MEP-243)","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 محطات المانيفولد والأكسجين السائل، محطات الهواء الطبي والشفط المركزي، مواسير النحاس الطبي EN 13348، صناديق AVSU، المخارج والوحدات، والاختبارات","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 (HTM 02-01 / ISO 7396-1 / NFPA 99)","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":"[MEP-01] القسم الأول: محطات الغازات الطبية المركزية وخزانات الأكسجين السائل والمانيفولد (Manifolds & VIE)","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":72.0,"cells":[{"c":"A6","v":"1.01","b":true,"al":"center"},{"c":"B6","v":"MEP-01","al":"center"},{"c":"C6","v":"توريد وتركيب محطة مانيفولد أكسجين طبي أوتوماتيكية بالكامل (Fully Automatic O2 Duplex Manifold 2×10 Cylinders) شاملة لوحة التحكم الرقمية ومنظمات الضغط المزدوجة."},{"c":"D6","v":"طقم","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F6","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G6","v":1,"f":"=ROUND(E6*(1+F6),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":195000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I6","v":195000,"f":"=ROUND(G6*H6,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"1.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"MEP-01","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"توريد وتركيب مانيفولد طوارئ احتياطي للأكسجين الطبي (Emergency Reserve O2 Manifold 2×5 Cylinders) بصمام عدم رجوع وتبديل تلقائي عند انخفاض ضغط الشبكة.","bg":"#F8FAFC"},{"c":"D7","v":"طقم","bg":"#F8FAFC","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F7","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G7","v":1,"f":"=ROUND(E7*(1+F7),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":92000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I7","v":92000,"f":"=ROUND(G7*H7,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"1.03","b":true,"al":"center"},{"c":"B8","v":"MEP-01","al":"center"},{"c":"C8","v":"توريد وتركيب محطة مانيفولد غاز أكسيد النيتروز الطبي أوتوماتيكية (Automatic Nitrous Oxide N2O Manifold 2×4 Cylinders) شاملة السخانات الكهربائية المانعة للتجمد."},{"c":"D8","v":"طقم","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F8","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G8","v":1,"f":"=ROUND(E8*(1+F8),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":155000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I8","v":155000,"f":"=ROUND(G8*H8,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"1.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"MEP-01","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"توريد وتركيب محطة مانيفولد غاز ثاني أكسيد الكربون الطبي للمناظير الجراحية (Automatic CO2 Manifold 2×3 Cylinders) شاملة الوصلات المرنة عالية الضغط وحوامل الأسطوانات.","bg":"#F8FAFC"},{"c":"D9","v":"طقم","bg":"#F8FAFC","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G9","v":1,"f":"=ROUND(E9*(1+F9),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":128000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I9","v":128000,"f":"=ROUND(G9*H9,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"[MEP-02] القسم الثاني: محطات الهواء الطبي الجاف والشفط المركزي وتصريف غازات التخدير (Medical Air, Vacuum & AGSS)","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":"MEP-02","al":"center"},{"c":"C11","v":"توريد وتركيب محطة هواء طبي تنفسي وجراحي خالية من الزيوت (Triplex Oil-Free Scroll/Tooth Medical Air Plant 4 bar & 7 bar) شاملة مجففات الامتزاز المزدوجة وفلاتر البكتيريا وخزان الهواء."},{"c":"D11","v":"محطة","al":"center"},{"c":"E11","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G11","v":1,"f":"=ROUND(E11*(1+F11),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":980000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I11","v":980000,"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":"MEP-02","bg":"#F8FAFC","al":"center"},{"c":"C12","v":"توريد وتركيب محطة شفط طبي مركزي ثلاثية المضخات (Triplex Medical Vacuum Plant - Rotary Claw/Lubricated Vane) شاملة الفلاتر البكتيرية المزدوجة وخزان التجميع ولوحة التحكم التبادلية.","bg":"#F8FAFC"},{"c":"D12","v":"محطة","bg":"#F8FAFC","al":"center"},{"c":"E12","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F12","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G12","v":1,"f":"=ROUND(E12*(1+F12),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":640000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I12","v":640000,"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":"MEP-02","al":"center"},{"c":"C13","v":"توريد وتركيب وحدة طرد وتصريف غازات التخدير المخدرة لغرف العمليات (Duplex Anaesthetic Gas Scavenging System - AGSS Plant) شاملة صمام موازنة التدفق ومخرج الطرد للسطح."},{"c":"D13","v":"طقم","al":"center"},{"c":"E13","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F13","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G13","v":2,"f":"=ROUND(E13*(1+F13),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":145000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I13","v":290000,"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":"MEP-02","bg":"#F8FAFC","al":"center"},{"c":"C14","v":"توريد وتركيب شبكة طرد عادم مضخات الفاكيوم والـ AGSS من مواسير نحاس أو ستانلس ستيل حتى أعلى سطح المستشفى مع مصائد التكاثف ومخارج الحماية.","bg":"#F8FAFC"},{"c":"D14","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E14","v":95,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F14","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G14","v":99.75,"f":"=ROUND(E14*(1+F14),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":920,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I14","v":91770,"f":"=ROUND(G14*H14,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"[MEP-03] القسم الثالث: شبكات المواسير النحاسية الطبية المعالجة واللحام بالفضة والنيتروجين (Medical Copper Piping)","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":"MEP-03","al":"center"},{"c":"C16","v":"توريد وتركيب مواسير نحاس طبي غير ملحومة ومنزوعة الشحوم والزيوت (Degreased Medical Grade Copper Pipes BS EN 13348) أقطار 12 مم و15 مم شاملة القطع واللحام بسبائك الفضة تحت غاز النيتروجين."},{"c":"D16","v":"م.ط","al":"center"},{"c":"E16","v":3200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F16","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G16","v":3360,"f":"=ROUND(E16*(1+F16),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":340,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I16","v":1142400,"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":"MEP-03","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"توريد وتركيب مواسير نحاس طبي منزوعة الزيوت (Medical Copper Pipes EN 13348) أقطار 22 مم و28 مم للشبكات الفرعية والرئيسية بالأدوار شاملة التحاميل المعزولة والأكواع.","bg":"#F8FAFC"},{"c":"D17","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E17","v":1850,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F17","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G17","v":1942.5,"f":"=ROUND(E17*(1+F17),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":620,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I17","v":1204350,"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":"MEP-03","al":"center"},{"c":"C18","v":"توريد وتركيب مواسير نحاس طبي منزوعة الزيوت (Medical Copper Pipes EN 13348) أقطار 35 مم و42 مم و54 مم للصواعد والخطوط الرئيسية من غرفة المحطات."},{"c":"D18","v":"م.ط","al":"center"},{"c":"E18","v":680,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F18","v":0.04,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G18","v":707.2,"f":"=ROUND(E18*(1+F18),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":1180,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I18","v":834496,"f":"=ROUND(G18*H18,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"3.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"MEP-03","bg":"#F8FAFC","al":"center"},{"c":"C19","v":"توريد وتركيب محابس عزل كروية طبية من النحاس الأصفر المزود بوصلات NIST وصندوق قفل على الخطوط الرئيسية والفرعية (Line Isolation Ball Valves).","bg":"#F8FAFC"},{"c":"D19","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E19","v":75,"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":75,"f":"=ROUND(E19*(1+F19),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":2650,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I19","v":198750,"f":"=ROUND(G19*H19,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":"3.05","b":true,"al":"center"},{"c":"B20","v":"MEP-03","al":"center"},{"c":"C20","v":"توريد وتركيب أشرطة التمييز اللوني القياسية واتجاه السريان لجميع خطوط الغازات الطبية (O2 أبيض، Vac أصفر، MA4 أسود/أبيض، N2O أزرق) كل 3 أمتار وعند الاختراقات."},{"c":"D20","v":"مقطوعية","al":"center"},{"c":"E20","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F20","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G20","v":1,"f":"=ROUND(E20*(1+F20),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H20","v":42000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I20","v":42000,"f":"=ROUND(G20*H20,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":40.0,"cells":[{"c":"A21","v":"[MEP-04] القسم الرابع: صناديق صمامات العزل للأقسام ولوحات الإنذار المركزية والفرعية (AVSU & Alarm Systems)","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":22,"h":72.0,"cells":[{"c":"A22","v":"4.01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"MEP-04","bg":"#F8FAFC","al":"center"},{"c":"C22","v":"توريد وتركيب صندوق صمامات عزل مناطق للغازات الطبية (Zone Valve Box / AVSU - 3 to 5 Gases) بواجهة زجاجية قابلة للكسر في الطوارئ وعدادات ضغط رقمية ووصلات NIST.","bg":"#F8FAFC"},{"c":"D22","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E22","v":28,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F22","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G22","v":28,"f":"=ROUND(E22*(1+F22),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H22","v":18500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I22","v":518000,"f":"=ROUND(G22*H22,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":72.0,"cells":[{"c":"A23","v":"4.02","b":true,"al":"center"},{"c":"B23","v":"MEP-04","al":"center"},{"c":"C23","v":"توريد وتركيب لوحة إنذار غازات طبية مركزية (Master Medical Gas Alarm Panel 10-Channel) بغرفة التحكم والأمن لمتابعة حالة المحطات والضغوط مع ربط BMS عبر Modbus."},{"c":"D23","v":"عدد","al":"center"},{"c":"E23","v":2,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F23","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G23","v":2,"f":"=ROUND(E23*(1+F23),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H23","v":38000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I23","v":76000,"f":"=ROUND(G23*H23,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":72.0,"cells":[{"c":"A24","v":"4.03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"MEP-04","bg":"#F8FAFC","al":"center"},{"c":"C24","v":"توريد وتركيب لوحة إنذار غازات طبية فرعية رقمية وسمعية وبصرية للأقسام الحرجة والعمليات والعناية (Local Area Digital Alarm Panel 3 to 5 Gases) شاملة حساسات الضغط.","bg":"#F8FAFC"},{"c":"D24","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E24","v":28,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F24","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G24","v":28,"f":"=ROUND(E24*(1+F24),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H24","v":14200,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I24","v":397600,"f":"=ROUND(G24*H24,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":72.0,"cells":[{"c":"A25","v":"4.04","b":true,"al":"center"},{"c":"B25","v":"MEP-04","al":"center"},{"c":"C25","v":"توريد وتمديد كابلات التحكم والإنذار المقاومة للحريق (Fire-Resistant Shielded Control Cables 2×1.5mm²) داخل مواسير EMT لربط حساسات الضغط ولوحات الإنذار."},{"c":"D25","v":"م.ط","al":"center"},{"c":"E25","v":1450,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F25","v":0.05,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G25","v":1522.5,"f":"=ROUND(E25*(1+F25),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H25","v":115,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I25","v":175087.5,"f":"=ROUND(G25*H25,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":26,"h":40.0,"cells":[{"c":"A26","v":"[MEP-05] القسم الخامس: مخارج الغازات الطبية ووحدات رؤوس الأسرة والبندنت الجراحي (Outlets, Bedheads & Pendants)","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":27,"h":72.0,"cells":[{"c":"A27","v":"5.01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B27","v":"MEP-05","bg":"#F8FAFC","al":"center"},{"c":"C27","v":"توريد وتركيب مخرج غاز طبي حائطي أو بوحدة رأس السرير (Medical Gas Terminal Unit / Outlet BS 5682 / DIN) للأكسجين أو الهواء الطبي 4 بار أو الشفط أو أكسيد النيتروز.","bg":"#F8FAFC"},{"c":"D27","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E27","v":420,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F27","v":0.02,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G27","v":428.4,"f":"=ROUND(E27*(1+F27),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H27","v":1650,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I27","v":706860,"f":"=ROUND(G27*H27,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":28,"h":54.0,"cells":[{"c":"A28","v":"5.02","b":true,"al":"center"},{"c":"B28","v":"MEP-05","al":"center"},{"c":"C28","v":"توريد وتركيب مخرج هواء جراحي 7 بار ومخرج طرد غازات التخدير النشط (Surgical Air 7 bar & Active AGSS Terminal Unit) داخل غرف العمليات."},{"c":"D28","v":"عدد","al":"center"},{"c":"E28","v":32,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F28","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G28","v":32,"f":"=ROUND(E28*(1+F28),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H28","v":3900,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I28","v":124800,"f":"=ROUND(G28*H28,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":29,"h":72.0,"cells":[{"c":"A29","v":"5.03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B29","v":"MEP-05","bg":"#F8FAFC","al":"center"},{"c":"C29","v":"توريد وتركيب وحدات رؤوس أسرة أفقية للمرضى بالأجنحة (Inpatient Ward Bedhead Trunking Unit 1.6m) من الألومنيوم المؤكسد شاملة مسارات الغازات ومآخذ الكهرباء وإنارة القراءة.","bg":"#F8FAFC"},{"c":"D29","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E29","v":110,"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":110,"f":"=ROUND(E29*(1+F29),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H29","v":8400,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I29","v":924000,"f":"=ROUND(G29*H29,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":30,"h":72.0,"cells":[{"c":"A30","v":"5.04","b":true,"al":"center"},{"c":"B30","v":"MEP-05","al":"center"},{"c":"C30","v":"توريد وتركيب وحدات رؤوس أسرة متكاملة للعناية المركزة والطوارئ (ICU Heavy-Duty Wall Bedhead Unit 2.4m) مجهزة لحمل الشاشات ومضخات المحاليل و8 مخارج غازات و12 مأخذ كهرباء."},{"c":"D30","v":"عدد","al":"center"},{"c":"E30","v":36,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F30","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G30","v":36,"f":"=ROUND(E30*(1+F30),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H30","v":19500,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I30","v":702000,"f":"=ROUND(G30*H30,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":31,"h":72.0,"cells":[{"c":"A31","v":"5.05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B31","v":"MEP-05","bg":"#F8FAFC","al":"center"},{"c":"C31","v":"توريد وتركيب أذرع سقفية معلقة لغرف العمليات الجراحية والتخدير (Single/Double Arm Surgical & Anaesthesia Ceiling Pendant) شاملة مخارج الغازات والكهرباء والداتا والفرامل.","bg":"#F8FAFC"},{"c":"D31","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E31","v":8,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F31","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G31","v":8,"f":"=ROUND(E31*(1+F31),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H31","v":165000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I31","v":1320000,"f":"=ROUND(G31*H31,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":32,"h":40.0,"cells":[{"c":"A32","v":"[MEP-06] القسم السادس: المنظمات والمبلمرات الطبية واختبارات النقاوة والتسليم (Flowmeters, Suction & Testing)","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":33,"h":72.0,"cells":[{"c":"A33","v":"6.01","b":true,"al":"center"},{"c":"B33","v":"MEP-06","al":"center"},{"c":"C33","v":"توريد وتركيب منظمات تدفق أكسجين بالمرطب (Oxygen Flowmeter with Humidifier Bottle 0-15 L/min) ومنظمات شفط حائطية ببرطمانات بولي كربونات سعة 2 لتر."},{"c":"D33","v":"طقم","al":"center"},{"c":"E33","v":160,"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":160,"f":"=ROUND(E33*(1+F33),2)","b":true,"al":"center","nf":"#,##0.00"},{"c":"H33","v":2450,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I33","v":392000,"f":"=ROUND(G33*H33,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":34,"h":72.0,"cells":[{"c":"A34","v":"6.02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B34","v":"MEP-06","bg":"#F8FAFC","al":"center"},{"c":"C34","v":"إجراء اختبارات ضغط المواسير بالنيتروجين الجاف، واختبار عدم تقاطع الشبكات (Anti-Confusion / Cross-Connection Test)، وفحص التدفق وهبوط الضغط عند المخارج.","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":55000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I34","v":55000,"f":"=ROUND(G34*H34,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":35,"h":72.0,"cells":[{"c":"A35","v":"6.03","b":true,"al":"center"},{"c":"B35","v":"MEP-06","al":"center"},{"c":"C35","v":"إجراء التحاليل المعملية لنقاوة الغازات والهواء الطبي (Particulate, Oil Mist, Dew Point, CO & CO2 Purity Tests طبقاً لـ HTM 02-01 وربط الفارماكوبيا الأوروبية)."},{"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":65000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I35","v":65000,"f":"=ROUND(G35*H35,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":36,"h":72.0,"cells":[{"c":"A36","v":"6.04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B36","v":"MEP-06","bg":"#F8FAFC","al":"center"},{"c":"C36","v":"إعداد مخططات الورشة التنفيذية والحسابات الهيدروليكية ومخططات المطابقة النهائية وتدريب طاقم الصيانة بالمستشفى (Shop Drawings, Hydraulic Calc & As-Built).","bg":"#F8FAFC"},{"c":"D36","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E36","v":1,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"F36","v":0,"in":true,"bg":"#FFFBEB","al":"center","nf":"0.0%"},{"c":"G36","v":1,"f":"=ROUND(E36*(1+F36),2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"H36","v":48000,"in":true,"bg":"#FFFBEB","al":"center","nf":"#,##0.00"},{"c":"I36","v":48000,"f":"=ROUND(G36*H36,2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":37,"h":42.0,"cells":[{"c":"A37","v":"إجمالي تكلفة منظومة الغازات الطبية 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":"I37","v":0,"f":"=SUMIF(B6:B36,\"MEP-*\",I6:I36)","bg":"#E2E8F0","fg":"#0F2C59","b":true,"al":"center","nf":"#,##0.00"}]},{"r":38,"h":40.0,"cells":[{"c":"A38","v":"احتياطي قطع غيار تشغيلية أولية وفلاتر بكتيرية لمدة سنتين (3%)","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I38","v":0,"f":"=ROUND(I37*0.03,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":39,"h":40.0,"cells":[{"c":"A39","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":"I39","v":0,"f":"=ROUND((I37+I38)*0.14,2)","b":true,"al":"center","nf":"#,##0.00"}]},{"r":40,"h":46.0,"cells":[{"c":"A40","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":"I40","v":0,"f":"=SUM(I37:I39)","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"معدلات التدفق وأقطار الشبكة","maxRow":12,"maxCol":9,"colWidths":[18.0,52.0,20.0,13.0,22.0,20.0,22.0,20.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول التصميم الهيدروليكي لمعدلات التدفق ومعاملات التباين وأقطار المواسير الطبية وفق HTM 02-01","bg":"#0F2C59","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":""},{"c":"B2","v":""},{"c":"C2","v":""},{"c":"D2","v":""},{"c":"E2","v":""},{"c":"F2","v":""},{"c":"G2","v":""},{"c":"H2","v":""},{"c":"I2","v":""}]},{"r":3,"h":52.0,"cells":[{"c":"A3","v":"كود القسم الطبي","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B3","v":"القسم الطبي بالمستشفى ونوع الغاز","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C3","v":"عدد المخارج التصميمي (N)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D3","v":"التدفق للمخرج الأول (L/min)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E3","v":"التدفق لكل مخرج إضافي (L/min)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F3","v":"معامل التباين (Diversity Factor)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G3","v":"التدفق التصميمي الكلي (L/min)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H3","v":"الضغط الاسمي للشبكة (kPa)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I3","v":"القطر النحاسي المختار (مم)","bg":"#0D7377","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"DEPT-OR-O2","b":true,"al":"center"},{"c":"B4","v":"غرف العمليات الجراحية الكبرى (Major OR - Oxygen O2)"},{"c":"C4","v":8,"in":true,"al":"center","nf":"#,##0"},{"c":"D4","v":100,"in":true,"al":"center","nf":"#,##0"},{"c":"E4","v":15,"in":true,"al":"center","nf":"#,##0"},{"c":"F4","v":1,"in":true,"al":"center","nf":"0.00"},{"c":"G4","v":205,"f":"=ROUND(D4+(C4-1)*E4*F4,1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H4","v":400,"in":true,"al":"center","nf":"#,##0"},{"c":"I4","v":"22 مم","b":true,"al":"center"}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"DEPT-OR-SA7","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"غرف العمليات الجراحية (Surgical Air 7 bar - SA7)","bg":"#F8FAFC"},{"c":"C5","v":8,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D5","v":350,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E5","v":350,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F5","v":0.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"G5","v":1575,"f":"=ROUND(D5+(C5-1)*E5*F5,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"H5","v":700,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I5","v":"28 مم","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":6,"h":40.0,"cells":[{"c":"A6","v":"DEPT-OR-VAC","b":true,"al":"center"},{"c":"B6","v":"غرف العمليات الجراحية (Medical Vacuum - Vac)"},{"c":"C6","v":16,"in":true,"al":"center","nf":"#,##0"},{"c":"D6","v":80,"in":true,"al":"center","nf":"#,##0"},{"c":"E6","v":40,"in":true,"al":"center","nf":"#,##0"},{"c":"F6","v":0.75,"in":true,"al":"center","nf":"0.00"},{"c":"G6","v":530,"f":"=ROUND(D6+(C6-1)*E6*F6,1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H6","v":-53,"in":true,"al":"center","nf":"#,##0"},{"c":"I6","v":"28 مم","b":true,"al":"center"}]},{"r":7,"h":40.0,"cells":[{"c":"A7","v":"DEPT-ICU-O2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"وحدة العناية المركزة للبالغين (Adult ICU - Oxygen O2)","bg":"#F8FAFC"},{"c":"C7","v":24,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D7","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E7","v":6,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F7","v":0.75,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"G7","v":113.5,"f":"=ROUND(D7+(C7-1)*E7*F7,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"H7","v":400,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I7","v":"22 مم","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"DEPT-ICU-MA4","b":true,"al":"center"},{"c":"B8","v":"وحدة العناية المركزة (Medical Air 4 bar - MA4)"},{"c":"C8","v":24,"in":true,"al":"center","nf":"#,##0"},{"c":"D8","v":40,"in":true,"al":"center","nf":"#,##0"},{"c":"E8","v":20,"in":true,"al":"center","nf":"#,##0"},{"c":"F8","v":0.5,"in":true,"al":"center","nf":"0.00"},{"c":"G8","v":270,"f":"=ROUND(D8+(C8-1)*E8*F8,1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H8","v":400,"in":true,"al":"center","nf":"#,##0"},{"c":"I8","v":"22 مم","b":true,"al":"center"}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"DEPT-ICU-VAC","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"وحدة العناية المركزة (Medical Vacuum - Vac)","bg":"#F8FAFC"},{"c":"C9","v":24,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D9","v":40,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E9","v":40,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F9","v":0.5,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"G9","v":500,"f":"=ROUND(D9+(C9-1)*E9*F9,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"H9","v":-53,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I9","v":"28 مم","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"DEPT-ER-O2","b":true,"al":"center"},{"c":"B10","v":"قسم الطوارئ والإنعاش (Emergency & Resuscitation - O2)"},{"c":"C10","v":18,"in":true,"al":"center","nf":"#,##0"},{"c":"D10","v":100,"in":true,"al":"center","nf":"#,##0"},{"c":"E10","v":6,"in":true,"al":"center","nf":"#,##0"},{"c":"F10","v":0.75,"in":true,"al":"center","nf":"0.00"},{"c":"G10","v":176.5,"f":"=ROUND(D10+(C10-1)*E10*F10,1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H10","v":400,"in":true,"al":"center","nf":"#,##0"},{"c":"I10","v":"22 مم","b":true,"al":"center"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"DEPT-WRD-O2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"أجنحة إقامة المرضى الداخليين (Inpatient Wards - O2)","bg":"#F8FAFC"},{"c":"C11","v":110,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"D11","v":10,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"E11","v":6,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"F11","v":0.25,"in":true,"bg":"#F8FAFC","al":"center","nf":"0.00"},{"c":"G11","v":173.5,"f":"=ROUND(D11+(C11-1)*E11*F11,1)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"H11","v":400,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0"},{"c":"I11","v":"28 مم","bg":"#F8FAFC","b":true,"al":"center"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"DEPT-WRD-VAC","b":true,"al":"center"},{"c":"B12","v":"أجنحة إقامة المرضى الداخليين (Inpatient Wards - Vac)"},{"c":"C12","v":110,"in":true,"al":"center","nf":"#,##0"},{"c":"D12","v":40,"in":true,"al":"center","nf":"#,##0"},{"c":"E12","v":40,"in":true,"al":"center","nf":"#,##0"},{"c":"F12","v":0.2,"in":true,"al":"center","nf":"0.00"},{"c":"G12","v":912,"f":"=ROUND(D12+(C12-1)*E12*F12,1)","b":true,"al":"center","nf":"#,##0.0"},{"c":"H12","v":-53,"in":true,"al":"center","nf":"#,##0"},{"c":"I12","v":"35 مم","b":true,"al":"center"}]}]}]}