{"slug":"wooden-doors-carpentry-qto-boq","sheets":[{"name":"إعدادات وفئات النجارة المعمارية","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 الأبواب الخشبية والحلوق والخردوات (Carpentry Doors 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":"⚠️ تنبيه استرشادي: يشمل فئات الأبواب المصفحة، أبواب الغرف السويد/الزان/WPC، والحلوق والكوالين والمفصلات","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":34.0,"cells":[{"c":"A4","v":"إجمالي عدد الأبواب بالمشروع","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي تكلفة الأبواب والخردوات","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"الإجمالي شاملاً ضريبة 15%","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"متوسط تكلفة الباب الواحد","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":75,"f":"=SUM('جدول حصر ومقايسة الأبواب'!F5:F9)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":180800,"f":"='جدول حصر ومقايسة الأبواب'!H11","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":207920,"f":"='جدول حصر ومقايسة الأبواب'!H13","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":2410.666667,"f":"=C5/A5","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"باب معماري","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"غير شامل الضريبة","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"شامل ضريبة القيمة المضافة","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"شامل الحلق والخردوات","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 باب المدخل الرئيسي المصفح أو الخشب الزان الثقيل (1.10×2.20م)","b":true},{"c":"C10","v":4200,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D10","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E10","v":"شامل الحلق، البرور، الكالون الذكي/الأمان، 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 باب الغرف الداخلية خشب سويد مكسي قشرة قرو (0.90×2.20م)","b":true},{"c":"C11","v":1850,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E11","v":"شامل الحلق عرض 15 سم، البرور من الوجهين، ودهان الأستر/الدوكو","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"فئة باب الحمامات والمطابخ المقاوم للمياه والرطوبة WPC (0.80×2.20م)","b":true},{"c":"C12","v":1450,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E12","v":"مقاوم للماء والرطوبة والحشرات 100% شامل الحلق والبرور","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"فئة باب طوارئ وسلالم مقاوم للحريق لمدة 90 دقيقة (Fire Rated Door)","b":true},{"c":"C13","v":3100,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":"عدد","fg":"#1E293B","al":"center"},{"c":"E13","v":"معتمد من الدفاع المدني شامل ذراع الهروب (Panic Bar) والدفاش","fg":"#1E293B","cs":2},{"skip":true}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"فئة طقم الخردوات والإكسسوارات (كالون + أوكرة + 3 مفصلات استانلس + مصد)","b":true},{"c":"C14","v":280,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":"طقم","fg":"#1E293B","al":"center"},{"c":"E14","v":"إكسسوارات استانلس ستيل 304 مقاومة للصدأ لكل باب داخلي","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 / الحصر\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 المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"جدول حصر ومقايسة الأبواب","maxRow":15,"maxCol":8,"colWidths":[12.0,58.0,14.0,12.0,12.0,14.0,16.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر كميات ومقايسة الأبواب الخشبية والحلوق والخردوات (Doors Schedule & BOQ)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حصر تفصيلي حسب نماذج الأبواب المعمارية (D1, D2, D3, D4) وأبعاد الفتحات والكميات","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":8},{"skip":true},{"skip":true},{"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":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"رمز النموذج","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف ومواصفات الباب الخشبي والحلق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الأبعاد (م)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"عدد الأدوار","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"العدد بالدور","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"إجمالي العدد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"فئة الباب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"الإجمالي المالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"D-01","b":true,"al":"center"},{"c":"B5","v":"باب مدخل الشقة الرئيسي خشب زان / مصفح شامل الحلق والبرور والإكسسوارات","b":true},{"c":"C5","v":"1.10 × 2.20","fg":"#1E293B","al":"center"},{"c":"D5","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E5","v":2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F5","v":10,"f":"=D5*E5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":4200,"f":"='إعدادات وفئات النجارة المعمارية'!C10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":42000,"f":"=F5*G5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"D-02","b":true,"al":"center"},{"c":"B6","v":"أبواب غرف النوم والمعيشة خشب سويد مكسي قشرة قرو طبيعي بدهان البولي يوريثان","b":true},{"c":"C6","v":"0.90 × 2.20","fg":"#1E293B","al":"center"},{"c":"D6","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E6","v":6,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F6","v":30,"f":"=D6*E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":1850,"f":"='إعدادات وفئات النجارة المعمارية'!C11","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":55500,"f":"=F6*G6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"D-03","b":true,"al":"center"},{"c":"B7","v":"أبواب الحمامات والمطابخ من قطاعات الـ WPC المعالجة والمقاومة للمياه والرطوبة","b":true},{"c":"C7","v":"0.80 × 2.20","fg":"#1E293B","al":"center"},{"c":"D7","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E7","v":4,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F7","v":20,"f":"=D7*E7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":1450,"f":"='إعدادات وفئات النجارة المعمارية'!C12","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":29000,"f":"=F7*G7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"D-04","b":true,"al":"center"},{"c":"B8","v":"أبواب غرف الملابس والتخزين الداخلية بنظام الدرفتين المنزلق (Sliding Door)","b":true},{"c":"C8","v":"1.20 × 2.20","fg":"#1E293B","al":"center"},{"c":"D8","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E8","v":2,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F8","v":10,"f":"=D8*E8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":2200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":22000,"f":"=F8*G8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"FD-01","b":true,"al":"center"},{"c":"B9","v":"أبواب بيت الدرج ومخارج الطوارئ المقاومة للحريق لمدة 90 دقيقة شاملة الدفاش","b":true},{"c":"C9","v":"1.00 × 2.20","fg":"#1E293B","al":"center"},{"c":"D9","v":5,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E9","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":5,"f":"=D9*E9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":3100,"f":"='إعدادات وفئات النجارة المعمارية'!C13","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":15500,"f":"=F9*G9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"HW-01","b":true,"al":"center"},{"c":"B10","v":"توريد وتركيب أطقم الخردوات الاستنالس (كالون سلندر + أوكرة + 3 مفصلات + مصد)","b":true},{"c":"C10","v":"طقم قياسي","fg":"#1E293B","al":"center"},{"c":"D10","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"E10","v":60,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":60,"f":"=D10*E10","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":280,"f":"='إعدادات وفئات النجارة المعمارية'!C14","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":16800,"f":"=F10*G10","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"إجمالي قيمة أعمال الأبواب الخشبية والخردوات (Subtotal)","bg":"#E2E8F0","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H11","v":180800,"f":"=SUM(H5:H10)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0"}]},{"r":12,"h":40.0,"cells":[{"c":"A12","v":"ضريبة القيمة المضافة (VAT 15%)","bg":"#F1F5F9","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H12","v":27120,"f":"=H11*0.15","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"الإجمالي الكلي لمقايسة النجارة المعمارية والأبواب (Grand Total)","bg":"#DCFCE7","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H13","v":207920,"f":"=H11+H12","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":14,"h":14.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""},{"c":"H14","v":""}]},{"r":15,"h":104.0,"cells":[{"c":"A15","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C15","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F15","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]}]}