{"slug":"concrete-subcontractor-billing","sheets":[{"name":"لوحة_المعلومات_والمستخلص","maxRow":17,"maxCol":8,"colWidths":[8.0,46.0,12.0,20.0,24.0,18.0,26.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"مستخلص مقاول باطن أعمال الخرسانات والهيكل الإنشائي (Subcontractor IPC)","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":36.0,"cells":[{"c":"A2","v":"شهادة الدفع المرحلية لحصر الأعمال المنفذة، حساب الاستقطاعات، محتجز الضمان وصافي المستحق المالي للصرف","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":8},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع الإنشائي:","b":true,"al":"center"},{"c":"B4","v":"مشروع تشييد مجمع سكني وتجاري - عمارة رقم A4","al":"center"},{"c":"C4","v":""},{"c":"D4","v":"المقاول الرئيسي:","b":true,"al":"center"},{"c":"E4","v":"شركة البنيان للمقاولات العامة والتطوير","al":"center"},{"c":"F4","v":""},{"c":"G4","v":"رقم المستخلص:","b":true,"al":"center"},{"c":"H4","v":"IPC-SUB-CONC-04","al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"مقاول باطن الخرسانات:","b":true,"al":"center"},{"c":"B5","v":"مؤسسة الصروح لأعمال الهيكل الخرساني والنجارة المسلحة","al":"center"},{"c":"C5","v":""},{"c":"D5","v":"فترة حصر الأعمال:","b":true,"al":"center"},{"c":"E5","v":"من 01/09/2026م إلى 30/09/2026م","al":"center"},{"c":"F5","v":""},{"c":"G5","v":"تاريخ التقديم:","b":true,"al":"center"},{"c":"H5","v":"05/10/2026م","al":"center"}]},{"r":6,"h":28.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"إجمالي الأعمال المنفذة حتى تاريخه","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C7","v":"قيمة الأعمال المنفذة بالمستخلص الجاري","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E7","v":"إجمالي الاستقطاعات والخصومات","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"G7","v":"صافي المبلغ المستحق للصرف لمقاول الباطن","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":8,"h":44.0,"cells":[{"c":"A8","v":190310,"f":"=مستخلص_الأعمال_الجارية!K16","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"C8","v":0,"f":"=مستخلص_الأعمال_الجارية!K17","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"E8","v":3950,"f":"=جدول_الاستقطاعات_والدفعات!E10","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true},{"c":"G8","v":-3950,"f":"=جدول_الاستقطاعات_والدفعات!E11","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\"","cs":2},{"skip":true}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"القيمة التراكمية الإجمالية للأعمال المنجزة","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C9","v":"أعمال الشهر الحالي قبل الاستقطاعات","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"محتجز ضمان 10% + استرداد سلفة + غرامات","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G9","v":"صافي الشيك المستحق للدفع الفوري","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""},{"c":"G10","v":""},{"c":"H10","v":""}]},{"r":11,"h":40.0,"cells":[{"c":"A11","v":"ملخص بنود الهيكل الخرساني المنجزة بالمشروع (Structural Concrete Summary)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"م","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B12","v":"عنصر الهيكل الإنشائي","bg":"#F1F5F9","b":true,"al":"center"},{"c":"C12","v":"الوحدة","bg":"#F1F5F9","b":true,"al":"center"},{"c":"D12","v":"الكمية التعاقدية","bg":"#F1F5F9","b":true,"al":"center"},{"c":"E12","v":"الكمية المنجزة تراكمياً","bg":"#F1F5F9","b":true,"al":"center"},{"c":"F12","v":"نسبة الإنجاز (%)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"G12","v":"القيمة التراكمية (ر.س)","bg":"#F1F5F9","b":true,"al":"center"},{"c":"H12","v":"حالة الاستلام الهندسي","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":1,"fg":"#1E293B","al":"center"},{"c":"B13","v":"أعمال خرسانة النظافة والقواعد العادية C20","fg":"#1E293B"},{"c":"C13","v":"م3","fg":"#1E293B","al":"center"},{"c":"D13","v":120,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":120,"f":"=مستخلص_الأعمال_الجارية!H5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":1,"f":"=E13/D13","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G13","v":7800,"f":"=مستخلص_الأعمال_الجارية!K5","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H13","v":"مستلمة ومعتمدة RFI","fg":"#1E293B","al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":2,"fg":"#1E293B","al":"center"},{"c":"B14","v":"أعمال القواعد المسلحة والميدات الرابطة C35","fg":"#1E293B"},{"c":"C14","v":"م3","fg":"#1E293B","al":"center"},{"c":"D14","v":310,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":310,"f":"=مستخلص_الأعمال_الجارية!H6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":1,"f":"=E14/D14","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G14","v":44950,"f":"=مستخلص_الأعمال_الجارية!K6","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H14","v":"مستلمة ومعتمدة RFI","fg":"#1E293B","al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":3,"fg":"#1E293B","al":"center"},{"c":"B15","v":"أعمال أعمدة وقص ورقاب البدروم والأرضي C40","fg":"#1E293B"},{"c":"C15","v":"م3","fg":"#1E293B","al":"center"},{"c":"D15","v":145,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":145,"f":"=مستخلص_الأعمال_الجارية!H7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":1,"f":"=E15/D15","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G15","v":26825,"f":"=مستخلص_الأعمال_الجارية!K7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H15","v":"مستلمة ومعتمدة RFI","fg":"#1E293B","al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":4,"fg":"#1E293B","al":"center"},{"c":"B16","v":"أعمال الأسقف الخرسانية والكمرات C35","fg":"#1E293B"},{"c":"C16","v":"م3","fg":"#1E293B","al":"center"},{"c":"D16","v":480,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E16","v":125,"f":"=مستخلص_الأعمال_الجارية!H8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F16","v":0.260417,"f":"=E16/D16","fg":"#1E293B","al":"center","nf":"0.00%"},{"c":"G16","v":26250,"f":"=مستخلص_الأعمال_الجارية!K8","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H16","v":"جاري استكمال الصب","fg":"#1E293B","al":"center"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"الإجمالي التراكمي العام لعناصر الهيكل","bg":"#FEF3C7","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D17","v":1055,"f":"=SUM(D13:D16)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":700,"f":"=SUM(E13:E16)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"F17","v":0.663507,"f":"=E17/D17","bg":"#FEF3C7","b":true,"al":"center","nf":"0.00%"},{"c":"G17","v":105825,"f":"=SUM(G13:G16)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"H17","v":"مطابق لتقارير تكسير المكعبات","bg":"#FEF3C7","b":true,"al":"center"}]}]},{"name":"مستخلص_الأعمال_الجارية","maxRow":17,"maxCol":11,"colWidths":[8.0,54.0,12.0,22.0,18.0,18.0,18.0,18.0,22.0,22.0,24.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول حصر الكميات والمستخلص الجاري لأعمال الهيكل الخرساني (IPC No. 04)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"مقارنة الكميات السابقة والحالية والإجمالية مع الفئات التعاقدية لحساب الاستحقاق المالي الميداني","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":11},{"skip":true},{"skip":true},{"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":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"بند","bg":"#2563EB","b":true,"al":"center"},{"c":"B4","v":"توصيف بند العمل الإنشائي","bg":"#2563EB","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#2563EB","b":true,"al":"center"},{"c":"D4","v":"فئة السعر التعاقدي (ر.س)","bg":"#2563EB","b":true,"al":"center"},{"c":"E4","v":"الكمية التعاقدية","bg":"#2563EB","b":true,"al":"center"},{"c":"F4","v":"كمية سابقة (مستخلص 3)","bg":"#2563EB","b":true,"al":"center"},{"c":"G4","v":"كمية حالية (مستخلص 4)","bg":"#2563EB","b":true,"al":"center"},{"c":"H4","v":"إجمالي كمية منفذة","bg":"#2563EB","b":true,"al":"center"},{"c":"I4","v":"قيمة سابقة (ر.س)","bg":"#2563EB","b":true,"al":"center"},{"c":"J4","v":"قيمة حالية (ر.س)","bg":"#2563EB","b":true,"al":"center"},{"c":"K4","v":"قيمة إجمالية تراكمية (ر.س)","bg":"#2563EB","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"1.01","fg":"#1E293B","al":"center"},{"c":"B5","v":"أعمال خرسانة عادية للنظافة أسفل القواعد بسمك 10 سم مجهزة C20","fg":"#1E293B"},{"c":"C5","v":"م3","fg":"#1E293B","al":"center"},{"c":"D5","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":120,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":120,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":120,"f":"=F5+G5","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":7800,"f":"=D5*F5","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J5","v":0,"f":"=D5*G5","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K5","v":7800,"f":"=D5*H5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"1.02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B6","v":"أعمال مصنعيات خرسانة مسلحة للقواعد المنفصلة والمشتركة والسملات C35","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"م3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":145,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":310,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":240,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":70,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":310,"f":"=F6+G6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":34800,"f":"=D6*F6","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J6","v":10150,"f":"=D6*G6","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K6","v":44950,"f":"=D6*H6","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"1.03","fg":"#1E293B","al":"center"},{"c":"B7","v":"أعمال مصنعيات خرسانة مسلحة للحوائط الساندة للبدروم وخزان المياه C35","fg":"#1E293B"},{"c":"C7","v":"م3","fg":"#1E293B","al":"center"},{"c":"D7","v":185,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":160,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":100,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":145,"f":"=F7+G7","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":18500,"f":"=D7*F7","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J7","v":8325,"f":"=D7*G7","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K7","v":26825,"f":"=D7*H7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"1.04","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B8","v":"أعمال مصنعيات خرسانة مسلحة لرقاب الأعمدة وأعمدة الدور الأرضي C40","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"م3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":210,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":145,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":75,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":50,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":125,"f":"=F8+G8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":15750,"f":"=D8*F8","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J8","v":10500,"f":"=D8*G8","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K8","v":26250,"f":"=D8*H8","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"1.05","fg":"#1E293B","al":"center"},{"c":"B9","v":"أعمال مصنعيات خرسانة مسلحة لسقف الدور الأرضي (كمرات وبلاطات) C35","fg":"#1E293B"},{"c":"C9","v":"م3","fg":"#1E293B","al":"center"},{"c":"D9","v":175,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":240,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":210,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":210,"f":"=F9+G9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":0,"f":"=D9*F9","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J9","v":36750,"f":"=D9*G9","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K9","v":36750,"f":"=D9*H9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"1.06","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B10","v":"أعمال مصنعيات خرسانة مسلحة لأعمدة الدور الأول المتكرر C40","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"م3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":210,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":110,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":60,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":60,"f":"=F10+G10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":0,"f":"=D10*F10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J10","v":12600,"f":"=D10*G10","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K10","v":12600,"f":"=D10*H10","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"1.07","fg":"#1E293B","al":"center"},{"c":"B11","v":"أعمال مصنعيات خرسانة مسلحة لسقف الدور الأول المتكرر Flat Slab C35","fg":"#1E293B"},{"c":"C11","v":"م3","fg":"#1E293B","al":"center"},{"c":"D11","v":180,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":240,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":0,"f":"=F11+G11","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":0,"f":"=D11*F11","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J11","v":0,"f":"=D11*G11","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K11","v":0,"f":"=D11*H11","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"1.08","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B12","v":"أعمال مصنعيات خرسانة مسلحة لبيت الدرج والسلالم والمصاعد C35","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"م3","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":195,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":45,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":15,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":18,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":33,"f":"=F12+G12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":2925,"f":"=D12*F12","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J12","v":3510,"f":"=D12*G12","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K12","v":6435,"f":"=D12*H12","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"1.09","fg":"#1E293B","al":"center"},{"c":"B13","v":"أعمال معالجة وعزل الأسطح الخرسانية الملامسة للتربة بمادة بيتومينية","fg":"#1E293B"},{"c":"C13","v":"م2","fg":"#1E293B","al":"center"},{"c":"D13","v":14,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":550,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":250,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":800,"f":"=F13+G13","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":7700,"f":"=D13*F13","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J13","v":3500,"f":"=D13*G13","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K13","v":11200,"f":"=D13*H13","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"1.10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"أعمال فك وتركيب الشدات المعدنية والسقالات المؤقتة الداعمة للأدوار","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"مقطوعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":25000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":0.4,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":0.3,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":0.7,"f":"=F14+G14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":10000,"f":"=D14*F14","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J14","v":7500,"f":"=D14*G14","bg":"#F8FAFC","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K14","v":17500,"f":"=D14*H14","bg":"#F8FAFC","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":15,"h":28.0,"cells":[{"c":"A15","v":""},{"c":"B15","v":""},{"c":"C15","v":""},{"c":"D15","v":""},{"c":"E15","v":""},{"c":"F15","v":""},{"c":"G15","v":""},{"c":"H15","v":""},{"c":"I15","v":""},{"c":"J15","v":""},{"c":"K15","v":""}]},{"r":16,"h":40.0,"cells":[{"c":"A16","v":"إجمالي قيمة الأعمال المنجزة حتى تاريخه (تراكمي)","bg":"#FEF3C7","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I16","v":97475,"f":"=SUM(I5:I14)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"J16","v":92835,"f":"=SUM(J5:J14)","bg":"#FEF3C7","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"K16","v":190310,"f":"=SUM(K5:K14)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"قيمة الأعمال المنجزة بالمستخلص الجاري رقم 04 فقط (Current Work Done)","bg":"#ECFDF5","fg":"#059669","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I17","v":92835,"f":"=J16","bg":"#ECFDF5","fg":"#059669","b":true,"al":"center","nf":"#,##0.00 \"ر.س (أساس حساب الاستقطاعات)\"","cs":3},{"skip":true},{"skip":true}]}]},{"name":"جدول_الاستقطاعات_والدفعات","maxRow":11,"maxCol":7,"colWidths":[8.0,48.0,24.0,22.0,24.0,24.0,38.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"جدول الاستقطاعات وصافي المبلغ المستحق لمقاول الباطن (Payment Summary)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"بيان استقطاعات الدفعة المقدمة، محتجز الضمان 10%، التأمينات، غرامات التأخير ومحاسبة الخرسانات الهالكة","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":7},{"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":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"م","bg":"#D97706","b":true,"al":"center"},{"c":"B4","v":"بيان الاستقطاع والخصم المالي","bg":"#D97706","b":true,"al":"center"},{"c":"C4","v":"الأساس المرجعي","bg":"#D97706","b":true,"al":"center"},{"c":"D4","v":"النسبة / القيمة المطبقة","bg":"#D97706","b":true,"al":"center"},{"c":"E4","v":"المبلغ المستقطع (ر.س)","bg":"#D97706","b":true,"al":"center"},{"c":"F4","v":"المستقطع التراكمي (ر.س)","bg":"#D97706","b":true,"al":"center"},{"c":"G4","v":"ملاحظات وتوجيه المحاسبة","bg":"#D97706","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":1,"bg":"#FEF3C7","al":"center"},{"c":"B5","v":"قيمة الأعمال المنفذة بالمستخلص الجاري رقم 04","bg":"#FEF3C7","b":true},{"c":"C5","v":"مستخلص الأعمال","bg":"#FEF3C7","al":"center"},{"c":"D5","v":"100.00%","bg":"#FEF3C7","al":"center"},{"c":"E5","v":0,"f":"=مستخلص_الأعمال_الجارية!K17","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F5","v":190310,"f":"=مستخلص_الأعمال_الجارية!K16","bg":"#FEF3C7","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G5","v":"إجمالي إنجاز الشهر","bg":"#FEF3C7"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","al":"center"},{"c":"B6","v":"استقطاع استرداد الدفعة المقدمة (Advance Payment)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"عقد المقاولة البند 6","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"10.00%","bg":"#F8FAFC","al":"center"},{"c":"E6","v":0,"f":"=E5*0.10","bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F6","v":19031,"f":"=F5*0.10","bg":"#F8FAFC","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G6","v":"استرداد سلفة العقد","bg":"#F8FAFC"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"استقطاع ضمان حسن التنفيذ المحتجز (Retention Money)","fg":"#1E293B"},{"c":"C7","v":"عقد المقاولة البند 9","al":"center"},{"c":"D7","v":"10.00%","al":"center"},{"c":"E7","v":0,"f":"=E5*0.10","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F7","v":19031,"f":"=F5*0.10","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G7","v":"يرد عند التسليم الابتدائي"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","al":"center"},{"c":"B8","v":"خصم تكاليف هالك الخرسانة الزائد عن النسبة المسموحة (2%)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"تقرير المكتب الفني","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"قيمة مقطوعة","bg":"#F8FAFC","al":"center"},{"c":"E8","v":2450,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F8","v":5200,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G8","v":"فروق طلب خرسانة زائدة","bg":"#F8FAFC"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"خصم غرامات ومخالفات السلامة والصحة المهنية (HSE)","fg":"#1E293B"},{"c":"C9","v":"تقرير مسؤول السلامة","al":"center"},{"c":"D9","v":"قيمة مقطوعة","al":"center"},{"c":"E9","v":1500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F9","v":3000,"in":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G9","v":"عدم ارتداء مهمات PPE"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"إجمالي الاستقطاعات والخصومات من المستخلص الجاري","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E10","v":3950,"f":"=SUM(E6:E9)","bg":"#F1F5F9","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F10","v":46262,"f":"=SUM(F6:F9)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"G10","v":"تخصم من قيمة المستخلص الجاري","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":11,"h":48.0,"cells":[{"c":"A11","v":"صافي المبلغ المستحق للصرف النهائي لمقاول الباطن (Net Payable)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E11","v":-3950,"f":"=E5-E10","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00 \"ر.س\""},{"c":"F11","v":"مستحق الصرف بشيك لأمر مقاول الباطن","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"محضر_حصر_ومطابقة_الأعمال","maxRow":12,"maxCol":6,"colWidths":[22.0,30.0,36.0,26.0,18.0,24.0],"rows":[{"r":1,"h":52.0,"cells":[{"c":"A1","v":"محضر حصر ومطابقة الأعمال الميدانية المستلمة (Joint Measurement Record)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":36.0,"cells":[{"c":"A2","v":"توثيق المطابقة المشتركة بين مهندس الموقع والمهندس المشرف وممثل مقاول الباطن للاعتماد والصرف","bg":"#1E293B","fg":"#E2E8F0","al":"center","cs":6},{"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":""}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"إقرار مطابقة الحصر الميداني:","bg":"#F1F5F9","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":72.0,"cells":[{"c":"A5","v":"نشهد نحن الموقعين أدناه بأننا قمنا بإجراء المعاينة والحصر الميداني المشترك لكافة الأعمال الخرسانية المذكورة بالمستخلص الجاري رقم 04، وتمت مطابقة الأبعاد الهندسية المنفذة على الطبيعة مع المخططات التنفيذية المعتمدة (Shop Drawings) ونتائج اختبارات تكسير المكعبات الخرسانية (28 يوماً)، وتبين مطابقتها التامة لأصول الصنعة واشتراطات الكود السعودي SBC 304.","fg":"#1E293B","rs":2,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":40.0,"cells":[{"c":"A8","v":"جهة المراجعة والاعتماد","bg":"#334155","b":true,"al":"center"},{"c":"B8","v":"الصفة والمسمى الوظيفي","bg":"#334155","b":true,"al":"center"},{"c":"C8","v":"اسم المهندس المسؤول","bg":"#334155","b":true,"al":"center"},{"c":"D8","v":"التوقيع المعتمد","bg":"#334155","b":true,"al":"center"},{"c":"E8","v":"التاريخ","bg":"#334155","b":true,"al":"center"},{"c":"F8","v":"الخاتم الرسمي","bg":"#334155","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"مقاول الباطن","b":true,"al":"center"},{"c":"B9","v":"مدير المشروع / المفوض بالتوقيع","fg":"#1E293B","al":"center"},{"c":"C9","v":"المهندس / ....................................","fg":"#1E293B","al":"center"},{"c":"D9","v":"....................................","fg":"#1E293B","al":"center"},{"c":"E9","v":".... / .... / 2026م","fg":"#1E293B","al":"center"},{"c":"F9","v":"[المصادقة والتوقيع]","fg":"#1E293B","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"مهندس الموقع الميداني","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"مهندس الموقع للأعمال المدنية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C10","v":"المهندس / ....................................","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":"....................................","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E10","v":".... / .... / 2026م","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F10","v":"[المصادقة والتوقيع]","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"المكتب الفني","b":true,"al":"center"},{"c":"B11","v":"مهندس الحصر والمستخلصات","fg":"#1E293B","al":"center"},{"c":"C11","v":"المهندس / ....................................","fg":"#1E293B","al":"center"},{"c":"D11","v":"....................................","fg":"#1E293B","al":"center"},{"c":"E11","v":".... / .... / 2026م","fg":"#1E293B","al":"center"},{"c":"F11","v":"[المصادقة والتوقيع]","fg":"#1E293B","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"إدارة المشاريع","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"مدير إدارة المشاريع الإنشائية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"C12","v":"المهندس / ....................................","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":"....................................","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"E12","v":".... / .... / 2026م","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F12","v":"[المصادقة والتوقيع]","bg":"#F8FAFC","fg":"#1E293B","al":"center"}]}]}]}