{"slug":"architectural-metalwork-handrails-qto","sheets":[{"name":"إعدادات وفئات الأعمال المعدنية","maxRow":16,"maxCol":6,"colWidths":[8.0,56.0,18.0,14.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات وفئات أسعار الأعمال المعدنية والكريتال والدرابزين (Metalwork & Handrails BOQ Setup)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"يشمل فئات درابزين السلالم الاستانلس/الزجاج، أسوار وبوابات الكريتال الليزر، مظلات السيارات، وسلالم البحاري","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"إجمالي أطوال الدرابزين والسلالم","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي مسطحات البوابات والمظلات","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"صافي مقايسة الأعمال المعدنية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"الإجمالي الكلي شاملاً ضريبة 15%","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":175.5,"f":"=SUM('جدول حصر ومقايسة الكريتال'!D5:D7,'جدول حصر ومقايسة الكريتال'!D10)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"C5","v":158,"f":"=SUM('جدول حصر ومقايسة الكريتال'!D8:D9)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.0","cs":2},{"skip":true},{"c":"E5","v":156930,"f":"='جدول حصر ومقايسة الكريتال'!F13","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":180469.5,"f":"='جدول حصر ومقايسة الكريتال'!F15","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"متر طولي (م.ط)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"متر مربع (م2)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"غير شامل الضريبة","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"Grand Total incl. VAT","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":14.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول الإعدادات المركزية والمعايير المرجعية (Central Setup & Parameters)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان المعامل / بند الإعداد المركزي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة / الفئة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"التوصيف الفني وملاحظات التطبيق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"فئة درابزين سلم داخلي استانلس ستيل 304 مع زجاج سيكوريت 10 مم","b":true},{"c":"C10","v":620,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E10","v":"شامل القوائم، الكوبستة العلوية، الإكسسوارات، والتركيب","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"فئة درابزين بلكونات وتراسات حديد مشغول / قص ليزر مدهون إلكتروستاتيك","b":true},{"c":"C11","v":450,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E11","v":"ارتفاع 1.10 م شامل الدهان الإيبوكسي والفرن الحراري","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"فئة بوابات وأسوار حديد كريتال قص ليزر بالعلب المجلفنة","b":true},{"c":"C12","v":780,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":"م2","fg":"#1E293B","al":"center"},{"c":"E12","v":"توريد وتركيب شامل المفصلات الثقيلة والدهان الناري/الفرن","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"فئة مظلات مواقف سيارات (Car Shades) هيكل معدني وتغطية PVC/HDPE","b":true},{"c":"C13","v":340,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":"م2","fg":"#1E293B","al":"center"},{"c":"E13","v":"قماش كوري/ألماني كثافة 1050 جم/م2 مقاوم للأشعة فوق البنفسجية","fg":"#1E293B","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"فئة أغطية غرف التفتيش وخزانات المياه من الصاج البقلاوة المجلفن","b":true},{"c":"C14","v":550,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E14","v":"Chequered Plate Cover شامل الإطار والمفصلات والمقبض الغاطس","fg":"#1E293B","cs":2},{"skip":true}]},{"r":15,"h":14.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""}]},{"r":16,"h":104.0,"cells":[{"c":"A16","v":"إعداد مهندس المكتب الفني / المختص\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C16","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E16","v":"اعتماد الاستشاري / الإدارة العليا\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"جدول حصر ومقايسة الكريتال","maxRow":17,"maxCol":6,"colWidths":[12.0,62.0,12.0,14.0,16.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر كميات ومقايسة الأعمال المعدنية والكريتال والدرابزين (Architectural Metalwork QTO & BOQ)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حصر تفصيلي بالمتر الطولي والمتر المربع والعدد والوزن لكافة بنود الحدادة المعمارية بالمشروع","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان وتوصيف بند الأعمال المعدنية والكريتال والدرابزين","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"فئة الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الإجمالي المالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"MTL-01","b":true,"al":"center"},{"c":"B5","v":"توريد وتركيب درابزين السلم الرئيسي من الاستانلس ستيل 304 والزجاج السيكوريت 10 مم","b":true},{"c":"C5","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D5","v":48,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":620,"f":"='إعدادات وفئات الأعمال المعدنية'!C10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":29760,"f":"=D5*E5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"MTL-02","b":true,"al":"center"},{"c":"B6","v":"توريد وتركيب درابزين سلم الهروب والطوارئ من مواسير الحديد الأسود المدهونة إيبوكسي","b":true},{"c":"C6","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D6","v":54,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":290,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":15660,"f":"=D6*E6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"MTL-03","b":true,"al":"center"},{"c":"B7","v":"توريد وتركيب درابزين حماية البلكونات والأسطح من قطاعات الحديد المشغول وقص الليزر","b":true},{"c":"C7","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D7","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":450,"f":"='إعدادات وفئات الأعمال المعدنية'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":29250,"f":"=D7*E7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"MTL-04","b":true,"al":"center"},{"c":"B8","v":"توريد وتركيب بوابات المداخل والأسوار الخارجية من الحديد الكريتال وشرائح الليزر CNC","b":true},{"c":"C8","v":"م2","fg":"#1E293B","al":"center"},{"c":"D8","v":38,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":780,"f":"='إعدادات وفئات الأعمال المعدنية'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":29640,"f":"=D8*E8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MTL-05","b":true,"al":"center"},{"c":"B9","v":"توريد وتركيب مظلات مواقف السيارات الكابولية شاملة القواعد والهيكل المعدني وشداد PVC","b":true},{"c":"C9","v":"م2","fg":"#1E293B","al":"center"},{"c":"D9","v":120,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":340,"f":"='إعدادات وفئات الأعمال المعدنية'!C13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":40800,"f":"=D9*E9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"MTL-06","b":true,"al":"center"},{"c":"B10","v":"توريد وتركيب سلم بحاري مجلفن بالقفص الحامي (Cat Ladder) للوصول لغرفة المصعد والخزان","b":true},{"c":"C10","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"D10","v":8.5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":480,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":4080,"f":"=D10*E10","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"MTL-07","b":true,"al":"center"},{"c":"B11","v":"توريد وتركيب أغطية خزانات مياه وغرف مضخات من الصاج البقلاوة المجلفن عالي التحمل","b":true},{"c":"C11","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D11","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":550,"f":"='إعدادات وفئات الأعمال المعدنية'!C14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":3300,"f":"=D11*E11","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MTL-08","b":true,"al":"center"},{"c":"B12","v":"توريد وتركيب زوايا حماية أركان أعمدة البدروم ومواقف السيارات ومصدات العجلات المعدنية","b":true},{"c":"C12","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D12","v":24,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":185,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":4440,"f":"=D12*E12","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"إجمالي قيمة الأعمال المعدنية والكريتال والدرابزين (Subtotal)","bg":"#E2E8F0","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":156930,"f":"=SUM(F5:F12)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#F1F5F9","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F14","v":23539.5,"f":"=F13*0.15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"الإجمالي الكلي لمقايسة الأعمال المعدنية (Grand Total)","bg":"#DCFCE7","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":180469.5,"f":"=F13+F14","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":14.0,"cells":[{"c":"A16","v":""},{"c":"B16","v":""},{"c":"C16","v":""},{"c":"D16","v":""},{"c":"E16","v":""},{"c":"F16","v":""}]},{"r":17,"h":128.0,"cells":[{"c":"A17","v":"إعداد مهندس المكتب الفني / المختص\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C17","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E17","v":"اعتماد الاستشاري / الإدارة العليا\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]}]}