{"slug":"low-current-cctv-access-control-boq","sheets":[{"name":"إعدادات وفئات التيار الخفيف","maxRow":17,"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 مقايسة التيار الخفيف (CCTV, Access Control, Data & Fire Alarm)","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":"⚠️ تنبيه استرشادي: يشمل فئات كاميرات IP، أجهزة التسجيل NVR، الراكات، كابلات Cat6A/Fiber، والتحكم بالدخول","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 نقاط التيار الخفيف","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"تكلفة نظام الكاميرات والشبكة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي مقايسة التيار الخفيف","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":149,"f":"=SUM('مقايسة التيار الخفيف ELV BOQ'!D5,'مقايسة التيار الخفيف ELV BOQ'!D9:D11,'مقايسة التيار الخفيف ELV BOQ'!D13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":62860,"f":"=SUM('مقايسة التيار الخفيف ELV BOQ'!F5:F10)","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":110160,"f":"='مقايسة التيار الخفيف ELV BOQ'!F14","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":126684,"f":"='مقايسة التيار الخفيف ELV BOQ'!F16","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"نقطة ذكية وأمنية","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"CCTV & Structured Cabling","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 وفئات الأسعار والمعاملات (Central Setup & Dynamic Rates)","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 توريد وتركيب كاميرا مراقبة شبكية داخلية/خارجية 4MP IP PoE","b":true},{"c":"C10","v":680,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E10","v":"دقة 4 ميجابكسل، رؤية ليلية IR 30m، مقاومة للعوامل الجوية IP67","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"فئة جهاز تسجيل شبكي NVR 32-Channel شامل هارد ديسك 16TB للمراقبة","b":true},{"c":"C11","v":6400,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E11","v":"يدعم التسجيل المستمر لمدة 31 يوماً وفق اشتراطات الضبط الأمني","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"فئة سويتش شبكي PoE Managed Switch 24-Port Gigabit","b":true},{"c":"C12","v":3200,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E12","v":"لتغذية الكاميرات ونقاط الواي فاي عبر كابلات الشبكة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"فئة نقطة شبكة معلومات ومخرج بيانات (Data / Voice Outlet Cat6A)","b":true},{"c":"C13","v":240,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E13","v":"شاملة المواسير، كابل Cat6A LSZH، اللقمة، والاختبار بـ Fluke","fg":"#1E293B","cs":2},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"فئة نظام التحكم بالدخول للبوابات (قارئ كروت وبصمة + قفل مغناطيسي + زر خروج)","b":true},{"c":"C14","v":2150,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":"باب","fg":"#1E293B","al":"center"},{"c":"E14","v":"Single Door Access Control شامل وحدة التحكم والبطارية الاحتياطية","fg":"#1E293B","cs":2},{"skip":true}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":6,"b":true,"al":"center"},{"c":"B15","v":"فئة كاشف دخان معنون (Addressable Smoke Detector) شامل القاعدة والتمديد","b":true},{"c":"C15","v":380,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E15","v":"مربوط على لوحة إنذار الحريق المعنونة بكابل مقاوم للحريق FP200","fg":"#1E293B","cs":2},{"skip":true}]},{"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":104.0,"cells":[{"c":"A17","v":"إعداد مهندس المكتب الفني / الحصر\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 المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"مقايسة التيار الخفيف ELV BOQ","maxRow":18,"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 الكميات والمقايسة التثمينية لأنظمة التيار الخفيف والأنظمة الأمنية (ELV / Low Current 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":"تغطي 4 أنظمة: المراقبة التلفزيونية CCTV، الشبكات والبيانات Data، التحكم بالدخول Access Control، وإنذار الحريق","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 أعمال التيار الخفيف والأنظمة الذكية","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":"ELV-01","b":true,"al":"center"},{"c":"B5","v":"توريد وتركيب كاميرات مراقبة شبكية (4MP IP Dome/Bullet Camera PoE) شاملة التمديد والبرمجة","b":true},{"c":"C5","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D5","v":28,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":680,"f":"='إعدادات وفئات التيار الخفيف'!C10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":19040,"f":"=D5*E5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"ELV-02","b":true,"al":"center"},{"c":"B6","v":"توريد وتركيب جهاز تسجيل شبكي (32-Ch NVR) شامل أقراص التخزين وشاشة عرض 55 بوصة","b":true},{"c":"C6","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D6","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":6400,"f":"='إعدادات وفئات التيار الخفيف'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":6400,"f":"=D6*E6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"ELV-03","b":true,"al":"center"},{"c":"B7","v":"توريد وتركيب كابينة اتصالات رئيسية (Server Rack 42U) شاملة الباتش بانل والمنظمات و PDU","b":true},{"c":"C7","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D7","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":7800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":7800,"f":"=D7*E7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"ELV-04","b":true,"al":"center"},{"c":"B8","v":"توريد وتركيب سويتشات تغذية شبكية (24-Port PoE+ Gigabit Managed Switch)","b":true},{"c":"C8","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D8","v":3,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":3200,"f":"='إعدادات وفئات التيار الخفيف'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":9600,"f":"=D8*E8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"ELV-05","b":true,"al":"center"},{"c":"B9","v":"تأسيس وتمديد وتقفيل مخارج شبكة البيانات والهاتف (RJ45 Cat6A Data Outlets) شاملة فحص Fluke","b":true},{"c":"C9","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"D9","v":48,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":240,"f":"='إعدادات وفئات التيار الخفيف'!C13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":11520,"f":"=D9*E9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"ELV-06","b":true,"al":"center"},{"c":"B10","v":"توريد وتركيب نقاط بث لاسلكي للإنترنت بالأسقف (Ceiling Wi-Fi 6 Access Points)","b":true},{"c":"C10","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D10","v":10,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":8500,"f":"=D10*E10","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"ELV-07","b":true,"al":"center"},{"c":"B11","v":"توريد وتركيب نظام التحكم بالدخول للأبواب (Access Control Reader + EM Lock 600lbs)","b":true},{"c":"C11","v":"باب","fg":"#1E293B","al":"center"},{"c":"D11","v":8,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":2150,"f":"='إعدادات وفئات التيار الخفيف'!C14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":17200,"f":"=D11*E11","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"ELV-08","b":true,"al":"center"},{"c":"B12","v":"توريد وتركيب لوحة إنذار حريق معنونة (2-Loop Addressable FACP) شاملة البطاريات","b":true},{"c":"C12","v":"عدد","fg":"#1E293B","al":"center"},{"c":"D12","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":9200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":9200,"f":"=D12*E12","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"ELV-09","b":true,"al":"center"},{"c":"B13","v":"توريد وتركيب كواشف دخان وحرارة معنونة وكواسر زجاجية وسراين إنذار بكابل FP200","b":true},{"c":"C13","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"D13","v":55,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":380,"f":"='إعدادات وفئات التيار الخفيف'!C15","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":20900,"f":"=D13*E13","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":40.0,"cells":[{"c":"A14","v":"إجمالي قيمة أعمال التيار الخفيف والأنظمة الأمنية (Subtotal)","bg":"#E2E8F0","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F14","v":110160,"f":"=SUM(F5:F13)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0"}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#F1F5F9","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":16524,"f":"=F14*0.15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"الإجمالي الكلي لمقايسة التيار الخفيف (Grand Total)","bg":"#DCFCE7","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":126684,"f":"=F14+F15","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":17,"h":14.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""}]},{"r":18,"h":128.0,"cells":[{"c":"A18","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C18","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E18","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]}]}