{"slug":"medical-gas-pipeline-system-oxygen-vacuum-and-manifold-plant-boq-sheet","sheets":[{"name":"مقايسة الغازات الطبية (MGPS)","maxRow":25,"maxCol":9,"colWidths":[14.0,15.0,54.0,10.0,14.0,16.0,13.0,17.0,19.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"مقايسة شبكات الغازات الطبية للمستشفيات ومحطات الأكسجين والشفط (MGPS BOQ) — كود BOQ-MEP-205","bg":"#0F172A","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":"مرجع الكود: HTM 02-01 (UK) | NFPA 99 (Health Care Facilities) | ISO 7396-1 | BS EN 13348 (مواسير النحاس الطبي المنزوع الشحوم)","bg":"#0369A1","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":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"الكود المرجعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان الأعمال والمواصفات الفنية (Item Description)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية الحصرية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر التوريد والمعدات (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"سعر التركيب واللحام والفحص (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الفئة الإجمالية للوحدة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الإجمالي الكلي للبند (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"MGP-PLT-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B5","v":"HTM 02-01","bg":"#F8FAFC","al":"center"},{"c":"C5","v":"محطة توزيع الأكسجين الطبي الأوتوماتيكية (Automatic Oxygen Duplex Manifold 2×10 Cylinders) شاملة لوحة التحويل التلقائي ومنظمات الضغط","bg":"#F8FAFC"},{"c":"D5","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E5","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F5","v":245000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G5","v":18000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H5","v":263000,"f":"=F5+G5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":263000,"f":"=E5*H5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"MGP-PLT-02","b":true,"al":"center"},{"c":"B6","v":"HTM 02-01","al":"center"},{"c":"C6","v":"محطة توزيع أكسيد النيتروز الطبي الأوتوماتيكية (N2O Automatic Manifold 2×4 Cylinders) لغرف العمليات والتخدير"},{"c":"D6","v":"مجموعة","al":"center"},{"c":"E6","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F6","v":185000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G6","v":14000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H6","v":199000,"f":"=F6+G6","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":199000,"f":"=E6*H6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"MGP-PLT-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"HTM 02-01","bg":"#F8FAFC","al":"center"},{"c":"C7","v":"محطة توزيع ثاني أكسيد الكربون الطبي للمناظير الجراحية (CO2 Automatic Manifold 2×3 Cylinders)","bg":"#F8FAFC"},{"c":"D7","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E7","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F7","v":155000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G7","v":12000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H7","v":167000,"f":"=F7+G7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":167000,"f":"=E7*H7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":72.0,"cells":[{"c":"A8","v":"MGP-PLT-04","b":true,"al":"center"},{"c":"B8","v":"ISO 7396-1","al":"center"},{"c":"C8","v":"محطة توليد الهواء الطبي المضغوط (Triplex Oil-Free Medical Air Plant 4 Bar & Surgical Air 7 Bar) شاملة المجففات الامتزازية والفلاتر البكتيرية"},{"c":"D8","v":"مجموعة","al":"center"},{"c":"E8","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F8","v":680000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G8","v":35000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H8","v":715000,"f":"=F8+G8","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":715000,"f":"=E8*H8","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":72.0,"cells":[{"c":"A9","v":"MGP-PLT-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"HTM 02-01","bg":"#F8FAFC","al":"center"},{"c":"C9","v":"محطة الشفط الطبي المركزي الثلاثية (Triplex Medical Vacuum Plant) شاملة خزان التجميع والفلاتر البكتيرية المزدوجة ومصيدة السوائل","bg":"#F8FAFC"},{"c":"D9","v":"مجموعة","bg":"#F8FAFC","al":"center"},{"c":"E9","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F9","v":520000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G9","v":28000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H9","v":548000,"f":"=F9+G9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":548000,"f":"=E9*H9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"MGP-PLT-06","b":true,"al":"center"},{"c":"B10","v":"ISO 7396-2","al":"center"},{"c":"C10","v":"نظام طرد غازات التخدير العادمة المركزي (Duplex AGSS Plant — Anaesthetic Gas Scavenging System) لغرف العمليات"},{"c":"D10","v":"مجموعة","al":"center"},{"c":"E10","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F10","v":210000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G10","v":16000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H10","v":226000,"f":"=F10+G10","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":226000,"f":"=E10*H10","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":72.0,"cells":[{"c":"A11","v":"MGP-PIP-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"BS EN 13348","bg":"#F8FAFC","al":"center"},{"c":"C11","v":"مواسير نحاس طبي منزوع الشحوم (Degreased Medical Copper Pipes Type L/M) قطر 15 مم شاملة اللحام بسبائك الفضة تحت ضخ غاز النيتروجين الخامل","bg":"#F8FAFC"},{"c":"D11","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E11","v":640,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F11","v":420,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G11","v":110,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H11","v":530,"f":"=F11+G11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":339200,"f":"=E11*H11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MGP-PIP-08","b":true,"al":"center"},{"c":"B12","v":"BS EN 13348","al":"center"},{"c":"C12","v":"مواسير نحاس طبي منزوع الشحوم (BS EN 13348) قطر 22 مم للخطوط الفرعية الرئيسية شاملة الحوامل النحاسية المعزولة"},{"c":"D12","v":"م.ط","al":"center"},{"c":"E12","v":420,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F12","v":650,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G12","v":140,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H12","v":790,"f":"=F12+G12","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":331800,"f":"=E12*H12","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"MGP-PIP-09","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"BS EN 13348","bg":"#F8FAFC","al":"center"},{"c":"C13","v":"مواسير نحاس طبي منزوع الشحوم (BS EN 13348) قطر 28 مم للصواعد والخطوط المغذية للأدوار","bg":"#F8FAFC"},{"c":"D13","v":"م.ط","bg":"#F8FAFC","al":"center"},{"c":"E13","v":260,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F13","v":890,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G13","v":175,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H13","v":1065,"f":"=F13+G13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":276900,"f":"=E13*H13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"MGP-PIP-10","b":true,"al":"center"},{"c":"B14","v":"BS EN 13348","al":"center"},{"c":"C14","v":"مواسير نحاس طبي منزوع الشحوم (BS EN 13348) قطر 42 مم و 54 مم للخطوط الرئيسية من غرفة المحطات ولشبكة الشفط"},{"c":"D14","v":"م.ط","al":"center"},{"c":"E14","v":180,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F14","v":1450,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G14","v":240,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H14","v":1690,"f":"=F14+G14","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":304200,"f":"=E14*H14","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"MGP-VAL-11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"HTM 02-01","bg":"#F8FAFC","al":"center"},{"c":"C15","v":"صناديق محابس العزل والتحكم للأقسام الطبية (Area Valve Service Units — AVSU 4-Gas & 5-Gas) بواجهة زجاجية قابلة للكسر في الطوارئ وأقفال NIST","bg":"#F8FAFC"},{"c":"D15","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E15","v":14,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F15","v":18500,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G15","v":2200,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H15","v":20700,"f":"=F15+G15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":289800,"f":"=E15*H15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"MGP-ALM-12","b":true,"al":"center"},{"c":"B16","v":"NFPA 99","al":"center"},{"c":"C16","v":"لوحة الإنذار المركزية للغازات الطبية (Master Medical Gas Alarm Panel 10-Point) مع ربط BMS، ولوحات الإنذار الفرعية للأقسام (Local Area Alarms)"},{"c":"D16","v":"مجموعة","al":"center"},{"c":"E16","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F16","v":145000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G16","v":15000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H16","v":160000,"f":"=F16+G16","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":160000,"f":"=E16*H16","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"MGP-OUT-13","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"BS EN 737-1","bg":"#F8FAFC","al":"center"},{"c":"C17","v":"مآخذ الغازات الطبية الحائطية (Medical Gas Terminal Units / Outlets BS/DIN Standard) للأكسجين، الهواء الطبي 4 بار، والشفط (شاملة علبة التأسيس)","bg":"#F8FAFC"},{"c":"D17","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E17","v":240,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F17","v":1650,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G17","v":280,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H17","v":1930,"f":"=F17+G17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":463200,"f":"=E17*H17","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"MGP-OUT-14","b":true,"al":"center"},{"c":"B18","v":"BS EN 737-1","al":"center"},{"c":"C18","v":"مآخذ غازات العمليات المتخصصة (N2O، الهواء الجراحي 7 بار، CO2، ومأخذ طرد غازات التخدير AGSS)"},{"c":"D18","v":"عدد","al":"center"},{"c":"E18","v":40,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F18","v":2400,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G18","v":350,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H18","v":2750,"f":"=F18+G18","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":110000,"f":"=E18*H18","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"MGP-BED-15","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"HTM 02-01","bg":"#F8FAFC","al":"center"},{"c":"C19","v":"وحدات خدمة رأس المريض الأفقية (Horizontal Bedhead Trunking Units طول 1.60 م من الألومنيوم المؤكسد) شاملة مخارج الكهرباء والإنارة واستدعاء الممرضات","bg":"#F8FAFC"},{"c":"D19","v":"عدد","bg":"#F8FAFC","al":"center"},{"c":"E19","v":80,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F19","v":8200,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G19","v":950,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H19","v":9150,"f":"=F19+G19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":732000,"f":"=E19*H19","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":"MGP-PEN-16","b":true,"al":"center"},{"c":"B20","v":"ISO 11197","al":"center"},{"c":"C20","v":"أذرع سقفية معلقة لغرف العمليات والعناية المركزة (Surgical & ICU Ceiling Pendants — Double Arm Motorized/Swivel) شاملة مآخذ الغازات والكهرباء والداتا"},{"c":"D20","v":"عدد","al":"center"},{"c":"E20","v":8,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F20","v":165000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G20","v":18000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H20","v":183000,"f":"=F20+G20","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":1464000,"f":"=E20*H20","b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":72.0,"cells":[{"c":"A21","v":"MGP-TST-17","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B21","v":"HTM 02-01","bg":"#F8FAFC","al":"center"},{"c":"C21","v":"اختبارات الفحص والاعتماد النهائي للشبكة (Purging with Medical Nitrogen, Pressure Decay Test 24h, Cross-Connection Test, Particulate & Purity Certification)","bg":"#F8FAFC"},{"c":"D21","v":"مقطوعية","bg":"#F8FAFC","al":"center"},{"c":"E21","v":1,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"F21","v":45000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"G21","v":25000,"in":true,"bg":"#F0F9FF","al":"center","nf":"#,##0.00"},{"c":"H21","v":70000,"f":"=F21+G21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I21","v":70000,"f":"=E21*H21","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"الإجمالي المباشر لشبكات ومحطات الغازات الطبية (Subtotal Direct Cost)","bg":"#F1F5F9","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":6659100,"f":"=SUM(I5:I21)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"احتياطي قطع الغيار الاستهلاكية والفلاتر البكتيرية لمدة عام (5%)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I23","v":332955,"f":"=I22*0.05","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"ضريبة القيمة المضافة المقررة (VAT 14%)","bg":"#F8FAFC","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I24","v":978887.7,"f":"=(I22+I23)*0.14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"الإجمالي الكلي التقديري لمقايسة الغازات الطبية (Grand Total EGP)","bg":"#E0F2FE","b":true,"al":"left","nf":"#,##0.00","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I25","v":7970942.7,"f":"=I22+I23+I24","bg":"#E0F2FE","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"حساب التدفقات HTM 02-01","maxRow":19,"maxCol":9,"colWidths":[13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":34.0,"cells":[{"c":"A1","v":"حاسبة التدفق التصميمي المتنوع للغازات الطبية طبقا للكود البريطاني HTM 02-01 (Diversified Flow Engine)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":34.0,"cells":[{"c":"A2","v":"حساب التدفق التصميمي للأكسجين والهواء الطبي والشفط لأقسام الإقامة والعناية المركزة وغرف العمليات","bg":"#0369A1","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":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"القسم الطبي ونوع الغاز (Department & Gas Type)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"عدد الأسرة / الغرف (N)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"التدفق التصميمي لأول مأخذ (L/min)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"التدفق الإضافي لكل مأخذ تالٍ (L/min)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"معامل التنوع (Diversity Factor)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"معادلة HTM 02-01 القياسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"التدفق التصميمي الكلي Q (L/min)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"التدفق بالمتر المكعب (m3/h)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":128.0,"cells":[{"c":"A5","v":1,"bg":"#F8FAFC","al":"center"},{"c":"B5","v":"أكسجين عنابر الإقامة الداخلية (In-Patient Wards O2)","bg":"#F8FAFC"},{"c":"C5","v":60,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"D5","v":10,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"E5","v":6,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"F5","v":0.25,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"G5","v":"Q = 10 + [(N - 1) × 6 × 0.25]","bg":"#F8FAFC","al":"center"},{"c":"H5","v":98.5,"f":"=D5+((C5-1)*E5*F5)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":5.91,"f":"=H5*60/1000","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":72.0,"cells":[{"c":"A6","v":2,"al":"center"},{"c":"B6","v":"أكسجين العناية المركزة والطوارئ (ICU / CCU O2)"},{"c":"C6","v":16,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"D6","v":10,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"E6","v":6,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"F6","v":0.75,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"G6","v":"Q = 10 + [(N - 1) × 6 × 0.75]","al":"center"},{"c":"H6","v":77.5,"f":"=D6+((C6-1)*E6*F6)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":4.65,"f":"=H6*60/1000","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":128.0,"cells":[{"c":"A7","v":3,"bg":"#F8FAFC","al":"center"},{"c":"B7","v":"أكسجين غرف العمليات الجراحية (Operating Theatres O2)","bg":"#F8FAFC"},{"c":"C7","v":4,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"D7","v":100,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"E7","v":15,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"F7","v":1,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"G7","v":"Q = 100 + [(N - 1) × 15]","bg":"#F8FAFC","al":"center"},{"c":"H7","v":145,"f":"=D7+((C7-1)*E7*F7)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":8.7,"f":"=H7*60/1000","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":128.0,"cells":[{"c":"A8","v":4,"al":"center"},{"c":"B8","v":"هواء طبي 4 بار للعناية المركزة (ICU Medical Air 4 Bar)"},{"c":"C8","v":16,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"D8","v":40,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"E8","v":40,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"F8","v":0.5,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"G8","v":"Q = 40 + [(N - 1) × 40 × 0.50]","al":"center"},{"c":"H8","v":340,"f":"=D8+((C8-1)*E8*F8)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":20.4,"f":"=H8*60/1000","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":151.9,"cells":[{"c":"A9","v":5,"bg":"#F8FAFC","al":"center"},{"c":"B9","v":"هواء جراحي 7 بار لتشغيل المناشير الطبية (Surgical Air 7 Bar)","bg":"#F8FAFC"},{"c":"C9","v":4,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"D9","v":350,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"E9","v":350,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"F9","v":0.25,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"G9","v":"Q = 350 + [(N - 1) × 350 × 0.25]","bg":"#F8FAFC","al":"center"},{"c":"H9","v":612.5,"f":"=D9+((C9-1)*E9*F9)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":36.75,"f":"=H9*60/1000","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":128.0,"cells":[{"c":"A10","v":6,"al":"center"},{"c":"B10","v":"الشفط الطبي لعنابر الإقامة (Wards Medical Vacuum)"},{"c":"C10","v":60,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"D10","v":40,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"E10","v":40,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"F10","v":0.1,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"G10","v":"Q = 40 + [(N - 1) × 40 × 0.10]","al":"center"},{"c":"H10","v":276,"f":"=D10+((C10-1)*E10*F10)","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":16.56,"f":"=H10*60/1000","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":104.0,"cells":[{"c":"A11","v":7,"bg":"#F8FAFC","al":"center"},{"c":"B11","v":"الشفط الطبي للعناية والعمليات (ICU & OR Vacuum)","bg":"#F8FAFC"},{"c":"C11","v":20,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"D11","v":80,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"E11","v":40,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"F11","v":0.5,"in":true,"bg":"#F0F9FF","al":"center"},{"c":"G11","v":"Q = 80 + [(N - 1) × 40 × 0.50]","bg":"#F8FAFC","al":"center"},{"c":"H11","v":460,"f":"=D11+((C11-1)*E11*F11)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":27.6,"f":"=H11*60/1000","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""},{"c":"G12","v":""},{"c":"H12","v":""},{"c":"I12","v":""}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""},{"c":"I13","v":""}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"توزيع تكلفة منظومة الغازات الطبية حسب الأنظمة الرئيسية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""},{"c":"I14","v":""}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"النظام الفرعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"إجمالي التكلفة المباشرة (ج.م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C15","v":"النسبة المئوية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""},{"c":"H15","v":""},{"c":"I15","v":""}]},{"r":16,"h":128.0,"cells":[{"c":"A16","v":"محطات التوليد والتوزيع المركزية (Plant & Manifolds)","b":true},{"c":"B16","v":2118000,"f":"=SUM('مقايسة الغازات الطبية (MGPS)'!I5:I10)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C16","v":0.318061,"f":"=B16/SUM($B$16:$B$19)","b":true,"al":"center","nf":"0.0%"},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""},{"c":"G16","v":""},{"c":"H16","v":""},{"c":"I16","v":""}]},{"r":17,"h":104.0,"cells":[{"c":"A17","v":"شبكة مواسير النحاس الطبي المنزوع الشحوم (Copper Piping)","b":true},{"c":"B17","v":1252100,"f":"=SUM('مقايسة الغازات الطبية (MGPS)'!I11:I14)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C17","v":0.188028,"f":"=B17/SUM($B$16:$B$19)","b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""}]},{"r":18,"h":151.9,"cells":[{"c":"A18","v":"صناديق العزل والإنذار والمآخذ الحائطية (AVSU, Alarms & Outlets)","b":true},{"c":"B18","v":1023000,"f":"=SUM('مقايسة الغازات الطبية (MGPS)'!I15:I18)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C18","v":0.153624,"f":"=B18/SUM($B$16:$B$19)","b":true,"al":"center","nf":"0.0%"},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""},{"c":"G18","v":""},{"c":"H18","v":""},{"c":"I18","v":""}]},{"r":19,"h":128.0,"cells":[{"c":"A19","v":"وحدات رأس المريض والأذرع السقفية والاختبارات (Bedheads & Pendants)","b":true},{"c":"B19","v":2266000,"f":"=SUM('مقايسة الغازات الطبية (MGPS)'!I19:I21)","b":true,"al":"center","nf":"#,##0.00"},{"c":"C19","v":0.340286,"f":"=B19/SUM($B$16:$B$19)","b":true,"al":"center","nf":"0.0%"},{"c":"D19","v":""},{"c":"E19","v":""},{"c":"F19","v":""},{"c":"G19","v":""},{"c":"H19","v":""},{"c":"I19","v":""}]}],"charts":[{"title":"التوزيع المالي لمنظومة الغازات الطبية بالمستشفى (MGPS)","type":"bar","grouping":"clustered","anchorRow":14,"anchorCol":4,"categories":["محطات التوليد والتوزيع المركزية (Plant & Manifolds)","شبكة مواسير النحاس الطبي المنزوع الشحوم (Copper Piping)","صناديق العزل والإنذار والمآخذ الحائطية (AVSU, Alarms & Outlets)","وحدات رأس المريض والأذرع السقفية والاختبارات (Bedheads & Pendants)"],"series":[{"name":"إجمالي التكلفة المباشرة (ج.م)","valRef":"'حساب التدفقات HTM 02-01'!$B$16:$B$19","values":[2118000.0,1252100.0,1023000.0,2266000.0],"color":"#2563EB","titleRef":"'حساب التدفقات HTM 02-01'!$B$15","nf":"#,##0.00"}],"catRef":"'حساب التدفقات HTM 02-01'!$A$16:$A$19"}]}]}