{"slug":"construction-price-escalation-and-material-cost-fluctuation-sheet","sheets":[{"name":"لوحة المؤشرات والملخص التنفيذي","maxRow":31,"maxCol":10,"colWidths":[16.0,38.0,24.0,18.0,13.0,24.0,22.0,26.0,13.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة متابعة فروق الأسعار وتعديل تكاليف العقود الإنشائية (FIDIC 13.8 & نظام المشتريات)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"شيت تشغيلي لحساب وضبط تعويضات تغير الأسعار وفق معادلة الفيديك ونظام المنافسات والمشتريات الحكومية | الخلايا الصفراء مدخلات والخضراء روابط ديناميكية","bg":"#F1F5F9","fg":"#475569","al":"center","cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"  ١. البيانات العامة للمشروع والعقد الإنشائي (Contract Metadata & Baselines)  ","bg":"#334155","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":35.0,"cells":[{"c":"A4","v":"اسم المشروع التعاقدي:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C4","v":"مشروع إنشاء برج بنيان المكتبي والتجاري - حي النرجس","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"المالك / صاحب العمل:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"H4","v":"شركة ركائز التطوير العقاري الاستثمارية","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":"رقم العقد ورمز المشروع:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C5","v":"CTR-SA-2024-8842 / PKG-01","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F5","v":"المقاول العام المنفذ:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"H5","v":"شركة الإنشاءات المتقدمة للمقاولات العامة","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"الاستشاري المشرف على العقد:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C6","v":"دار الاستشارات الهندسية والإشرافية الموحدة","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F6","v":"تاريخ الأساس التعاقدي (Base Date):","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"H6","v":"2024-01-15 (قبل 28 يوماً من العطاء)","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":"قيمة العقد الأصلية (غير شاملة الضريبة):","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C7","v":45000000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"F7","v":"مدة تنفيذ العقد التعاقدية:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"H7","v":"24 شهراً ميلادياً","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":"آلية تعديل الأسعار التعاقدية:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"C8","v":"معادلة الفيديك 13.8 + تعديل أسعار الوقود المباشر","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"F8","v":"عملة العقد والحسابات:","bg":"#F1F5F9","b":true,"cs":2},{"skip":true},{"c":"H8","v":"ريال سعودي (SAR)","bg":"#FEF9C3","fg":"#0000FF","b":true,"cs":3},{"skip":true},{"skip":true}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"  ٢. كروت المؤشرات التنفيذية لأثر فروق وتعديل الأسعار (Executive KPI Metrics)  ","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"إجمالي الأعمال المنفذة V","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"C10","v":"إجمالي فروق الأسعار المستحقة","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"E10","v":"الأثر المالي من قيمة العقد","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"G10","v":"معامل التعديل التراكمي المرجح","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"I10","v":"استحقاق الشهر الأخير (IPC 12)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true}]},{"r":11,"h":46.0,"cells":[{"c":"A11","v":44900000,"f":"='معادلة الفيديك 13.8 للتعديل'!C20","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"C11","v":4487027.94,"f":"='معادلة الفيديك 13.8 للتعديل'!P20","bg":"#DCFCE7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"E11","v":0.099712,"f":"=C11/C7","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"G11","v":1.111038,"f":"='معادلة الفيديك 13.8 للتعديل'!L20","bg":"#F3E8FF","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0000","cs":2},{"skip":true},{"c":"I11","v":770422.95,"f":"='معادلة الفيديك 13.8 للتعديل'!P19","bg":"#CCFBF1","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"القيمة التراكمية المعتمدة للمستخلصات","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C12","v":"صافي التعويضات المستحقة للمقاول","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E12","v":"نسبة فروق الأسعار إلى قيمة العقد","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G12","v":"متوسط مضاعف التكلفة Pn الفعلي","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I12","v":"صافي فروق أسعار الدورة الحالية","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"  ٣. جدول ملخص المستخلصات وفروق الأسعار المعتمدة شهرياً (Monthly IPC & Escalation Tracking)  ","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"رقم المستخلص","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"بيان فترة المستخلص وتاريخ الاعتماد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"قيمة الأعمال المنفذة V (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"معامل التعديل Pn","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"نسبة التغير (Pn - 1)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"إجمالي استحقاق الفروق (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"استقطاع الدفعة المقدمة (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"صافي فروق الأسعار المعتمدة (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I14","v":"الرصيد التراكمي للفروق (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J14","v":"حالة الاعتماد والصرف","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":"IPC-01","b":true,"al":"center"},{"c":"B15","v":"مستخلص الأعمال المنجزة للشهر 01"},{"c":"C15","v":1850000,"f":"='معادلة الفيديك 13.8 للتعديل'!C8","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":1.005164,"f":"='معادلة الفيديك 13.8 للتعديل'!L8","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E15","v":0.005164,"f":"='معادلة الفيديك 13.8 للتعديل'!M8","al":"center","nf":"0.00%"},{"c":"F15","v":9553.4,"f":"='معادلة الفيديك 13.8 للتعديل'!N8","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":955.34,"f":"='معادلة الفيديك 13.8 للتعديل'!O8","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":8598.06,"f":"='معادلة الفيديك 13.8 للتعديل'!P8","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":8598.06,"f":"='معادلة الفيديك 13.8 للتعديل'!Q8","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":"مدفوع بالكامل","fg":"#16A34A","b":true,"al":"center"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":"IPC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"مستخلص الأعمال المنجزة للشهر 02","bg":"#F8FAFC"},{"c":"C16","v":2100000,"f":"='معادلة الفيديك 13.8 للتعديل'!C9","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":1.01257,"f":"='معادلة الفيديك 13.8 للتعديل'!L9","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E16","v":0.01257,"f":"='معادلة الفيديك 13.8 للتعديل'!M9","bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"F16","v":26397,"f":"='معادلة الفيديك 13.8 للتعديل'!N9","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":2639.7,"f":"='معادلة الفيديك 13.8 للتعديل'!O9","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":23757.3,"f":"='معادلة الفيديك 13.8 للتعديل'!P9","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":32355.36,"f":"='معادلة الفيديك 13.8 للتعديل'!Q9","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":"مدفوع بالكامل","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":"IPC-03","b":true,"al":"center"},{"c":"B17","v":"مستخلص الأعمال المنجزة للشهر 03"},{"c":"C17","v":2450000,"f":"='معادلة الفيديك 13.8 للتعديل'!C10","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":1.024741,"f":"='معادلة الفيديك 13.8 للتعديل'!L10","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E17","v":0.024741,"f":"='معادلة الفيديك 13.8 للتعديل'!M10","al":"center","nf":"0.00%"},{"c":"F17","v":60615.45,"f":"='معادلة الفيديك 13.8 للتعديل'!N10","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":6061.545,"f":"='معادلة الفيديك 13.8 للتعديل'!O10","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":54553.905,"f":"='معادلة الفيديك 13.8 للتعديل'!P10","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":86909.265,"f":"='معادلة الفيديك 13.8 للتعديل'!Q10","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":"مدفوع بالكامل","fg":"#16A34A","b":true,"al":"center"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":"IPC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"مستخلص الأعمال المنجزة للشهر 04","bg":"#F8FAFC"},{"c":"C18","v":2900000,"f":"='معادلة الفيديك 13.8 للتعديل'!C11","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":1.036636,"f":"='معادلة الفيديك 13.8 للتعديل'!L11","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E18","v":0.036636,"f":"='معادلة الفيديك 13.8 للتعديل'!M11","bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"F18","v":106244.4,"f":"='معادلة الفيديك 13.8 للتعديل'!N11","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":10624.44,"f":"='معادلة الفيديك 13.8 للتعديل'!O11","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":95619.96,"f":"='معادلة الفيديك 13.8 للتعديل'!P11","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":182529.225,"f":"='معادلة الفيديك 13.8 للتعديل'!Q11","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":"مدفوع بالكامل","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":"IPC-05","b":true,"al":"center"},{"c":"B19","v":"مستخلص الأعمال المنجزة للشهر 05"},{"c":"C19","v":3400000,"f":"='معادلة الفيديك 13.8 للتعديل'!C12","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":1.091075,"f":"='معادلة الفيديك 13.8 للتعديل'!L12","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E19","v":0.091075,"f":"='معادلة الفيديك 13.8 للتعديل'!M12","al":"center","nf":"0.00%"},{"c":"F19","v":309655,"f":"='معادلة الفيديك 13.8 للتعديل'!N12","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":30965.5,"f":"='معادلة الفيديك 13.8 للتعديل'!O12","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":278689.5,"f":"='معادلة الفيديك 13.8 للتعديل'!P12","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":461218.725,"f":"='معادلة الفيديك 13.8 للتعديل'!Q12","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":"مدفوع بالكامل","fg":"#16A34A","b":true,"al":"center"}]},{"r":20,"h":35.0,"cells":[{"c":"A20","v":"IPC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"مستخلص الأعمال المنجزة للشهر 06","bg":"#F8FAFC"},{"c":"C20","v":3850000,"f":"='معادلة الفيديك 13.8 للتعديل'!C13","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":1.104771,"f":"='معادلة الفيديك 13.8 للتعديل'!L13","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E20","v":0.104771,"f":"='معادلة الفيديك 13.8 للتعديل'!M13","bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"F20","v":403368.35,"f":"='معادلة الفيديك 13.8 للتعديل'!N13","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":40336.835,"f":"='معادلة الفيديك 13.8 للتعديل'!O13","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":363031.515,"f":"='معادلة الفيديك 13.8 للتعديل'!P13","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":824250.24,"f":"='معادلة الفيديك 13.8 للتعديل'!Q13","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"مدفوع بالكامل","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"}]},{"r":21,"h":35.0,"cells":[{"c":"A21","v":"IPC-07","b":true,"al":"center"},{"c":"B21","v":"مستخلص الأعمال المنجزة للشهر 07"},{"c":"C21","v":4200000,"f":"='معادلة الفيديك 13.8 للتعديل'!C14","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":1.115721,"f":"='معادلة الفيديك 13.8 للتعديل'!L14","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E21","v":0.115721,"f":"='معادلة الفيديك 13.8 للتعديل'!M14","al":"center","nf":"0.00%"},{"c":"F21","v":486028.2,"f":"='معادلة الفيديك 13.8 للتعديل'!N14","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":48602.82,"f":"='معادلة الفيديك 13.8 للتعديل'!O14","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":437425.38,"f":"='معادلة الفيديك 13.8 للتعديل'!P14","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I21","v":1261675.62,"f":"='معادلة الفيديك 13.8 للتعديل'!Q14","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":"مدفوع بالكامل","fg":"#16A34A","b":true,"al":"center"}]},{"r":22,"h":35.0,"cells":[{"c":"A22","v":"IPC-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"مستخلص الأعمال المنجزة للشهر 08","bg":"#F8FAFC"},{"c":"C22","v":4600000,"f":"='معادلة الفيديك 13.8 للتعديل'!C15","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":1.126602,"f":"='معادلة الفيديك 13.8 للتعديل'!L15","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E22","v":0.126602,"f":"='معادلة الفيديك 13.8 للتعديل'!M15","bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"F22","v":582369.2,"f":"='معادلة الفيديك 13.8 للتعديل'!N15","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":58236.92,"f":"='معادلة الفيديك 13.8 للتعديل'!O15","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":524132.28,"f":"='معادلة الفيديك 13.8 للتعديل'!P15","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I22","v":1785807.9,"f":"='معادلة الفيديك 13.8 للتعديل'!Q15","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":"مدفوع بالكامل","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"}]},{"r":23,"h":35.0,"cells":[{"c":"A23","v":"IPC-09","b":true,"al":"center"},{"c":"B23","v":"مستخلص الأعمال المنجزة للشهر 09"},{"c":"C23","v":4850000,"f":"='معادلة الفيديك 13.8 للتعديل'!C16","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":1.136324,"f":"='معادلة الفيديك 13.8 للتعديل'!L16","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E23","v":0.136324,"f":"='معادلة الفيديك 13.8 للتعديل'!M16","al":"center","nf":"0.00%"},{"c":"F23","v":661171.4,"f":"='معادلة الفيديك 13.8 للتعديل'!N16","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":66117.14,"f":"='معادلة الفيديك 13.8 للتعديل'!O16","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":595054.26,"f":"='معادلة الفيديك 13.8 للتعديل'!P16","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I23","v":2380862.16,"f":"='معادلة الفيديك 13.8 للتعديل'!Q16","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J23","v":"مدفوع بالكامل","fg":"#16A34A","b":true,"al":"center"}]},{"r":24,"h":35.0,"cells":[{"c":"A24","v":"IPC-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"مستخلص الأعمال المنجزة للشهر 10","bg":"#F8FAFC"},{"c":"C24","v":4700000,"f":"='معادلة الفيديك 13.8 للتعديل'!C17","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D24","v":1.147925,"f":"='معادلة الفيديك 13.8 للتعديل'!L17","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E24","v":0.147925,"f":"='معادلة الفيديك 13.8 للتعديل'!M17","bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"F24","v":695247.5,"f":"='معادلة الفيديك 13.8 للتعديل'!N17","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":69524.75,"f":"='معادلة الفيديك 13.8 للتعديل'!O17","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":625722.75,"f":"='معادلة الفيديك 13.8 للتعديل'!P17","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I24","v":3006584.91,"f":"='معادلة الفيديك 13.8 للتعديل'!Q17","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J24","v":"مدفوع بالكامل","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"}]},{"r":25,"h":35.0,"cells":[{"c":"A25","v":"IPC-11","b":true,"al":"center"},{"c":"B25","v":"مستخلص الأعمال المنجزة للشهر 11"},{"c":"C25","v":4950000,"f":"='معادلة الفيديك 13.8 للتعديل'!C18","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D25","v":1.159376,"f":"='معادلة الفيديك 13.8 للتعديل'!L18","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E25","v":0.159376,"f":"='معادلة الفيديك 13.8 للتعديل'!M18","al":"center","nf":"0.00%"},{"c":"F25","v":788911.2,"f":"='معادلة الفيديك 13.8 للتعديل'!N18","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":78891.12,"f":"='معادلة الفيديك 13.8 للتعديل'!O18","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":710020.08,"f":"='معادلة الفيديك 13.8 للتعديل'!P18","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I25","v":3716604.99,"f":"='معادلة الفيديك 13.8 للتعديل'!Q18","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J25","v":"معتمد للصرف","fg":"#2563EB","b":true,"al":"center"}]},{"r":26,"h":35.0,"cells":[{"c":"A26","v":"IPC-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":"مستخلص الأعمال المنجزة للشهر 12","bg":"#F8FAFC"},{"c":"C26","v":5050000,"f":"='معادلة الفيديك 13.8 للتعديل'!C19","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D26","v":1.16951,"f":"='معادلة الفيديك 13.8 للتعديل'!L19","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E26","v":0.16951,"f":"='معادلة الفيديك 13.8 للتعديل'!M19","bg":"#F8FAFC","al":"center","nf":"0.00%"},{"c":"F26","v":856025.5,"f":"='معادلة الفيديك 13.8 للتعديل'!N19","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":85602.55,"f":"='معادلة الفيديك 13.8 للتعديل'!O19","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":770422.95,"f":"='معادلة الفيديك 13.8 للتعديل'!P19","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I26","v":4487027.94,"f":"='معادلة الفيديك 13.8 للتعديل'!Q19","fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J26","v":"تحت المراجعة الفنية","bg":"#F8FAFC","fg":"#D97706","b":true,"al":"center"}]},{"r":27,"h":42.0,"cells":[{"c":"A27","v":"الإجمالي التراكمي المعتمد للمستخلصات والفروق:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C27","v":44900000,"f":"=SUM(C15:C26)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D27","v":1.099934,"f":"=1+(H27/C27)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0000"},{"c":"E27","v":0.099934,"f":"=H27/C27","bg":"#E2E8F0","b":true,"al":"center","nf":"0.00%"},{"c":"F27","v":4985586.6,"f":"=SUM(F15:F26)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":498558.66,"f":"=SUM(G15:G26)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":4487027.94,"f":"=SUM(H15:H26)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I27","v":4487027.94,"f":"=I26","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J27","v":"مطابق 100%","bg":"#E2E8F0","fg":"#16A34A","b":true,"al":"center"}]},{"r":28,"h":28.0,"cells":[{"c":"A28","v":""},{"c":"B28","v":""},{"c":"C28","v":""},{"c":"D28","v":""},{"c":"E28","v":""},{"c":"F28","v":""},{"c":"G28","v":""},{"c":"H28","v":""},{"c":"I28","v":""},{"c":"J28","v":""}]},{"r":29,"h":38.0,"cells":[{"c":"A29","v":"  ٤. اعتمادات وتواقيع دورة تدقيق فروق الأسعار والمستخلصات التعاقدية  ","bg":"#334155","fg":"#FFFFFF","b":true,"cs":10},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"إعداد مهندس التكاليف والمكتب الفني للمقاول","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D30","v":"اعتماد مدير إدارة المشاريع للمقاول العام","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true},{"c":"F30","v":"تدقيق واعتماد مهندس العقد واستشاري الإشراف","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"I30","v":"المصادقة النهائية لممثل المالك / جهة الإسناد","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","cs":2},{"skip":true}]},{"r":31,"h":76.0,"cells":[{"c":"A31","v":"المهندس: م. خالد عبد الرحيم\nالتوقيع: ........................\nالتاريخ: 2024-12-28","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D31","v":"المهندس: م. ياسر الشمري\nالتوقيع: ........................\nالتاريخ: 2024-12-29","al":"center","cs":2},{"skip":true},{"c":"F31","v":"الاستشاري: م. طارق المنصور\nالتوقيع: ........................\nالتاريخ: 2024-12-30","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"I31","v":"المدير التنفيذي: أ. د. عبد الله السالم\nالتوقيع: ........................\nالتاريخ: 2024-12-31","al":"center","cs":2},{"skip":true}]}]},{"name":"إعدادات العقد والمؤشرات","maxRow":28,"maxCol":9,"colWidths":[15.0,58.0,18.0,16.0,18.0,22.0,40.0,20.0,45.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات الأوزان النسبية والمؤشرات القياسية الرسمية لسنة الأساس (Base Indices & Weights)","bg":"#1E3A8A","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":56.0,"cells":[{"c":"A2","v":"تحديد الأوزان النسبية لمعادلة الفيديك 13.8 وجدول الأرقام القياسية الصادرة عن الهيئات الرسمية (الهيئة العامة للإحصاء / كابماس) في تاريخ الأساس","bg":"#F1F5F9","fg":"#475569","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"  ١. جدول الأوزان النسبية لعناصر التكلفة في معادلة الفيديك 13.8 (Weighting Coefficients - Table of Adjustment Data)  ","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"رمز العنصر","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف عنصر التكلفة التعاقدي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوزن النسبي (Weight)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"النسبة المئوية %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"وحدة القياس المرجعية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر / مؤشر سنة الأساس (Io)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"مصدر المؤشر والنشرة الرسمية","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"حد التفاوت الأدنى للتعديل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"ملاحظات تعاقدية وضوابط الصرف","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"a","b":true,"al":"center"},{"c":"B5","v":"الجزء الثابت غير الخاضع للتعديل (Fixed Non-Adjustable Portion)"},{"c":"C5","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"D5","v":0.15,"f":"=C5","al":"center","nf":"0.0%"},{"c":"E5","v":"نسبة مئوية","al":"center"},{"c":"F5","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"0.00"},{"c":"G5","v":"شروط العقد الخاصة - فيديك 13.8"},{"c":"H5","v":"0.0%","b":true,"al":"center"},{"c":"I5","v":"جزء قطعي يمثل الأرباح والمصاريف الإدارية الثابتة للمقاول"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"b","b":true,"al":"center"},{"c":"B6","v":"حديد التسليح عالي المقاومة (Deformed Steel Rebar - Grade 60)"},{"c":"C6","v":0.28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"D6","v":0.28,"f":"=C6","al":"center","nf":"0.0%"},{"c":"E6","v":"طن متري","al":"center"},{"c":"F6","v":2750,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":"نشرة متوسطات أسعار السلع - الهيئة العامة للإحصاء GASTAT"},{"c":"H6","v":"± 2.0%","b":true,"al":"center"},{"c":"I6","v":"يشمل كافة أقطار حديد التسليح (8 مم إلى 32 مم) والمشغولات"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"c","b":true,"al":"center"},{"c":"B7","v":"الأسمنت البورتلاندي العادي السائب والمكيس (Ordinary Portland Cement)"},{"c":"C7","v":0.14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"D7","v":0.14,"f":"=C7","al":"center","nf":"0.0%"},{"c":"E7","v":"طن متري","al":"center"},{"c":"F7","v":340,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":"نشرة متوسطات أسعار السلع - الهيئة العامة للإحصاء GASTAT"},{"c":"H7","v":"± 3.0%","b":true,"al":"center"},{"c":"I7","v":"أسمنت بورتلاندي عادي ومقاوم للكبريتات SRC"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"d","b":true,"al":"center"},{"c":"B8","v":"وقود الديزل لتشغيل المعدات والآليات (Diesel Fuel for Equipment)"},{"c":"C8","v":0.12,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"D8","v":0.12,"f":"=C8","al":"center","nf":"0.0%"},{"c":"E8","v":"لتر","al":"center"},{"c":"F8","v":1.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"0.00"},{"c":"G8","v":"التسعيرة الرسمية المعتمدة من وزارة الطاقة وهيئة كفاءة الإنفاق"},{"c":"H8","v":"تعديل مباشر","b":true,"al":"center"},{"c":"I8","v":"تعديل مباشر وفوري عند صدور أوامر ملكية أو قرارات تعديل المحروقات"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"e","b":true,"al":"center"},{"c":"B9","v":"المواد البيتومينية والأسفلت السائل (Bitumen 60/70 & Asphalt)"},{"c":"C9","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"D9","v":0.08,"f":"=C9","al":"center","nf":"0.0%"},{"c":"E9","v":"طن متري","al":"center"},{"c":"F9","v":2100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"النشرة الدورية لشركة أرامكو السعودية / الهيئة العامة للإحصاء"},{"c":"H9","v":"± 3.0%","b":true,"al":"center"},{"c":"I9","v":"يشمل أعمال طبقات الأسفلت الرابطة والسطحية والعزل المائي"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"f","b":true,"al":"center"},{"c":"B10","v":"الخرسانة الجاهزة المقاومة والعادية (Ready-Mix Concrete K350/C30)"},{"c":"C10","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"D10","v":0.08,"f":"=C10","al":"center","nf":"0.0%"},{"c":"E10","v":"متر مكعب","al":"center"},{"c":"F10","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"متوسط أسعار الخرسانة الجاهزة - الغرفة التجارية ونشرة الإحصاء"},{"c":"H10","v":"± 3.0%","b":true,"al":"center"},{"c":"I10","v":"تستخدم لمطابقة الفروق المركبة في الأعمال الخرسانية المصبوبة"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"g","b":true,"al":"center"},{"c":"B11","v":"أجور العمالة المباشرة الموقعية (Direct Construction Labor Index)"},{"c":"C11","v":0.08,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"D11","v":0.08,"f":"=C11","al":"center","nf":"0.0%"},{"c":"E11","v":"مؤشر نقطي","al":"center"},{"c":"F11","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"الرقم القياسي لتكاليف المعيشة والأجور - مصلحة الإحصاء"},{"c":"H11","v":"± 5.0%","b":true,"al":"center"},{"c":"I11","v":"تغطي العمالة الماهرة والمساعدة وساعات العمل القياسية"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"h","b":true,"al":"center"},{"c":"B12","v":"تكاليف تشغيل وصيانة وتأجير المعدات الثقيلة (Construction Plant & Equipment)"},{"c":"C12","v":0.07,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0000"},{"c":"D12","v":0.07,"f":"=C12","al":"center","nf":"0.0%"},{"c":"E12","v":"مؤشر نقطي","al":"center"},{"c":"F12","v":100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"مؤشر تكاليف الآلات والمعدات الثقيلة - الهيئة العامة للإحصاء"},{"c":"H12","v":"± 5.0%","b":true,"al":"center"},{"c":"I12","v":"يشمل الحفارات والرافعات البرجية ومضخات الخرسانة والمولدات"}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"مجموع الأوزان النسبية الكلية (يجب أن يساوي 1.000):","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C13","v":1,"f":"=SUM(C5:C12)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0000"},{"c":"D13","v":1,"f":"=SUM(D5:D12)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"E13","v":"متزن تعاقدياً 100% (مطابق لاشتراطات الفيديك 13.8)","f":"=IF(ROUND(C13,4)=1, \"متزن تعاقدياً 100% (مطابق لاشتراطات الفيديك 13.8)\", \"تنبيه خطأ: مجموع الأوزان لا يساوي 1.0000\")","bg":"#E2E8F0","fg":"#16A34A","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":28.0,"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":""},{"c":"I14","v":""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"  ٢. مصفوفة الأرقام القياسية الشهرية الرسمية للمواد والمدخلات (Monthly Indices Matrix: Month 01 to 12)  ","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"الشهر التعاقدي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"تاريخ النشرة الرسمية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C16","v":"حديد التسليح (ريال/طن)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":"الأسمنت البورتلاندي (ريال/طن)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E16","v":"وقود الديزل (ريال/لتر)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F16","v":"البيتومين الأسفلتي (ريال/طن)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G16","v":"الخرسانة الجاهزة (ريال/م3)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H16","v":"مؤشر العمالة المباشرة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I16","v":"مؤشر الآلات والمعدات","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":"الشهر 01","b":true,"al":"center"},{"c":"B17","v":"2024-02-15","al":"center"},{"c":"C17","v":2780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":342,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":1.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F17","v":2110,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":221,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":100.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I17","v":100.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":"الشهر 02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"2024-03-15","bg":"#F8FAFC","al":"center"},{"c":"C18","v":2820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":345,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":1.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F18","v":2130,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":223,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":101,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I18","v":100.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":"الشهر 03","b":true,"al":"center"},{"c":"B19","v":"2024-04-15","al":"center"},{"c":"C19","v":2890,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":1.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F19","v":2160,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":226,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":101.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I19","v":101,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":20,"h":35.0,"cells":[{"c":"A20","v":"الشهر 04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"2024-05-15","bg":"#F8FAFC","al":"center"},{"c":"C20","v":2950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":355,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":1.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F20","v":2200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":230,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":102,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I20","v":101.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":21,"h":35.0,"cells":[{"c":"A21","v":"الشهر 05","b":true,"al":"center"},{"c":"B21","v":"2024-06-15","al":"center"},{"c":"C21","v":3050,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D21","v":362,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E21","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F21","v":2250,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":235,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H21","v":102.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I21","v":102.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":22,"h":35.0,"cells":[{"c":"A22","v":"الشهر 06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"2024-07-15","bg":"#F8FAFC","al":"center"},{"c":"C22","v":3120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D22","v":368,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E22","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F22","v":2290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G22","v":239,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H22","v":103.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I22","v":103,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":23,"h":35.0,"cells":[{"c":"A23","v":"الشهر 07","b":true,"al":"center"},{"c":"B23","v":"2024-08-15","al":"center"},{"c":"C23","v":3180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D23","v":372,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E23","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F23","v":2320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":242,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H23","v":104,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I23","v":103.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":24,"h":35.0,"cells":[{"c":"A24","v":"الشهر 08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"2024-09-15","bg":"#F8FAFC","al":"center"},{"c":"C24","v":3240,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D24","v":376,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F24","v":2350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G24","v":245,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H24","v":104.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I24","v":104.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":25,"h":35.0,"cells":[{"c":"A25","v":"الشهر 09","b":true,"al":"center"},{"c":"B25","v":"2024-10-15","al":"center"},{"c":"C25","v":3290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D25","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F25","v":2380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G25","v":248,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H25","v":105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I25","v":105,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":26,"h":35.0,"cells":[{"c":"A26","v":"الشهر 10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B26","v":"2024-11-15","bg":"#F8FAFC","al":"center"},{"c":"C26","v":3350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D26","v":385,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E26","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F26","v":2410,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G26","v":251,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H26","v":105.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I26","v":105.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":27,"h":35.0,"cells":[{"c":"A27","v":"الشهر 11","b":true,"al":"center"},{"c":"B27","v":"2024-12-15","al":"center"},{"c":"C27","v":3410,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D27","v":390,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E27","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F27","v":2440,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G27","v":254,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H27","v":106.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I27","v":106.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]},{"r":28,"h":35.0,"cells":[{"c":"A28","v":"الشهر 12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"2025-01-15","bg":"#F8FAFC","al":"center"},{"c":"C28","v":3460,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D28","v":395,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E28","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"F28","v":2470,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G28","v":257,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H28","v":107,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I28","v":107,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"}]}]},{"name":"معادلة الفيديك 13.8 للتعديل","maxRow":20,"maxCol":18,"colWidths":[14.0,16.0,24.0,14.0,15.0,13.0,13.0,13.0,13.0,13.0,13.0,16.0,13.0,24.0,20.0,26.0,13.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حساب معامل تعديل الأسعار الدوري (Pn) واستحقاق فروق التكاليف وفق المادة 13.8 من عقد الفيديك","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"Pn = a + b(Ln/Lo) + c(En/Eo) + d(Mn/Mo) + ... | تُحسب الفروق للفترة n بالمعادلة: ΔP = V × (Pn - 1) بعد خصم استرداد الدفعة المقدمة","bg":"#F1F5F9","fg":"#475569","al":"center","cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"  جدول الحسابات التفصيلية لمضاعف التعديل Pn واستحقاقات المستخلصات (Periods IPC-01 to IPC-12)  ","bg":"#334155","fg":"#FFFFFF","b":true,"cs":18},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"بيانات الدورة والمستخلص","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"قيمة الأعمال","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"مساهمة عناصر التكلفة المرجحة في المعادلة: wi × (Ini / Ioi)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"L4","v":"معامل التعديل Pn ومعدل الفروق","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"N4","v":"التسوية المالية واستحقاق الفروق (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"Q4","v":"الرصيد التراكمي والمطابقة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"المستخلص","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"تاريخ الدورة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"قيمة الأعمال V (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"ثابت a (15%)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"حديد b(Sn/So)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"أسمنت c(Cn/Co)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"ديزل d(Fn/Fo)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"بيتومين e(Bn/Bo)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"خرسانة f(Rn/Ro)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"عمالة g(Ln/Lo)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"معدات h(En/Eo)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"المعامل Pn","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M5","v":"معدل التغير (Pn-1)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N5","v":"إجمالي الفروق ΔP (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O5","v":"استقطاع مقدمة 10%","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"P5","v":"صافي الفروق المستحقة (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"Q5","v":"الرصيد التراكمي (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"R5","v":"المؤشر الرقابي","bg":"#334155","fg":"#FFFFFF","b":true,"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":""},{"c":"I6","v":""},{"c":"J6","v":""},{"c":"K6","v":""},{"c":"L6","v":""},{"c":"M6","v":""},{"c":"N6","v":""},{"c":"O6","v":""},{"c":"P6","v":""},{"c":"Q6","v":""},{"c":"R6","v":""}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""},{"c":"L7","v":""},{"c":"M7","v":""},{"c":"N7","v":""},{"c":"O7","v":""},{"c":"P7","v":""},{"c":"Q7","v":""},{"c":"R7","v":""}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":"IPC-01","b":true,"al":"center"},{"c":"B8","v":"2024-02-15","f":"='إعدادات العقد والمؤشرات'!B17","fg":"#008000","b":true,"al":"center"},{"c":"C8","v":1850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E8","v":0.283055,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C17/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F8","v":0.140824,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D17/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G8","v":0.12,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E17/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H8","v":0.080381,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F17/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I8","v":0.080364,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G17/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J8","v":0.0804,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H17/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K8","v":0.07014,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I17/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L8","v":1.005164,"f":"=SUM(D8:K8)","b":true,"al":"center","nf":"0.0000"},{"c":"M8","v":0.005164,"f":"=L8-1","al":"center","nf":"0.00%"},{"c":"N8","v":9553.4,"f":"=C8*M8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O8","v":955.34,"f":"=N8*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P8","v":8598.06,"f":"=N8-O8","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q8","v":8598.06,"f":"=P8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R8","v":"تعويض لصالح المقاول","f":"=IF(P8>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":"IPC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"2024-03-15","f":"='إعدادات العقد والمؤشرات'!B18","fg":"#008000","b":true,"al":"center"},{"c":"C9","v":2100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E9","v":0.287127,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C18/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F9","v":0.142059,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D18/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G9","v":0.12,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E18/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H9","v":0.081143,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F18/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I9","v":0.081091,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G18/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J9","v":0.0808,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H18/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K9","v":0.07035,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I18/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L9","v":1.01257,"f":"=SUM(D9:K9)","bg":"#EFF6FF","b":true,"al":"center","nf":"0.0000"},{"c":"M9","v":0.01257,"f":"=L9-1","al":"center","nf":"0.00%"},{"c":"N9","v":26397,"f":"=C9*M9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O9","v":2639.7,"f":"=N9*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P9","v":23757.3,"f":"=N9-O9","bg":"#F0FDF4","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q9","v":32355.36,"f":"=Q8+P9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R9","v":"تعويض لصالح المقاول","f":"=IF(P9>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":"IPC-03","b":true,"al":"center"},{"c":"B10","v":"2024-04-15","f":"='إعدادات العقد والمؤشرات'!B19","fg":"#008000","b":true,"al":"center"},{"c":"C10","v":2450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E10","v":0.294255,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C19/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F10","v":0.144118,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D19/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G10","v":0.12,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E19/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H10","v":0.082286,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F19/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I10","v":0.082182,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G19/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J10","v":0.0812,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H19/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K10","v":0.0707,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I19/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L10","v":1.024741,"f":"=SUM(D10:K10)","b":true,"al":"center","nf":"0.0000"},{"c":"M10","v":0.024741,"f":"=L10-1","al":"center","nf":"0.00%"},{"c":"N10","v":60615.45,"f":"=C10*M10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O10","v":6061.545,"f":"=N10*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P10","v":54553.905,"f":"=N10-O10","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q10","v":86909.265,"f":"=Q9+P10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R10","v":"تعويض لصالح المقاول","f":"=IF(P10>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":11,"h":35.0,"cells":[{"c":"A11","v":"IPC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"2024-05-15","f":"='إعدادات العقد والمؤشرات'!B20","fg":"#008000","b":true,"al":"center"},{"c":"C11","v":2900000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E11","v":0.300364,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C20/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F11","v":0.146176,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D20/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G11","v":0.12,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E20/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H11","v":0.08381,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F20/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I11","v":0.083636,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G20/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J11","v":0.0816,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H20/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K11","v":0.07105,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I20/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L11","v":1.036636,"f":"=SUM(D11:K11)","bg":"#EFF6FF","b":true,"al":"center","nf":"0.0000"},{"c":"M11","v":0.036636,"f":"=L11-1","al":"center","nf":"0.00%"},{"c":"N11","v":106244.4,"f":"=C11*M11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O11","v":10624.44,"f":"=N11*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P11","v":95619.96,"f":"=N11-O11","bg":"#F0FDF4","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q11","v":182529.225,"f":"=Q10+P11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R11","v":"تعويض لصالح المقاول","f":"=IF(P11>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":12,"h":35.0,"cells":[{"c":"A12","v":"IPC-05","b":true,"al":"center"},{"c":"B12","v":"2024-06-15","f":"='إعدادات العقد والمؤشرات'!B21","fg":"#008000","b":true,"al":"center"},{"c":"C12","v":3400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D12","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E12","v":0.310545,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C21/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F12","v":0.149059,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D21/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G12","v":0.156522,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E21/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H12","v":0.085714,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F21/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I12","v":0.085455,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G21/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J12","v":0.08224,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H21/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K12","v":0.07154,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I21/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L12","v":1.091075,"f":"=SUM(D12:K12)","b":true,"al":"center","nf":"0.0000"},{"c":"M12","v":0.091075,"f":"=L12-1","al":"center","nf":"0.00%"},{"c":"N12","v":309655,"f":"=C12*M12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O12","v":30965.5,"f":"=N12*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P12","v":278689.5,"f":"=N12-O12","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q12","v":461218.725,"f":"=Q11+P12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R12","v":"تعويض لصالح المقاول","f":"=IF(P12>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":13,"h":35.0,"cells":[{"c":"A13","v":"IPC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B13","v":"2024-07-15","f":"='إعدادات العقد والمؤشرات'!B22","fg":"#008000","b":true,"al":"center"},{"c":"C13","v":3850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D13","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E13","v":0.317673,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C22/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F13","v":0.151529,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D22/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G13","v":0.156522,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E22/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H13","v":0.087238,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F22/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I13","v":0.086909,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G22/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J13","v":0.0828,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H22/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K13","v":0.0721,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I22/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L13","v":1.104771,"f":"=SUM(D13:K13)","bg":"#EFF6FF","b":true,"al":"center","nf":"0.0000"},{"c":"M13","v":0.104771,"f":"=L13-1","al":"center","nf":"0.00%"},{"c":"N13","v":403368.35,"f":"=C13*M13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O13","v":40336.835,"f":"=N13*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P13","v":363031.515,"f":"=N13-O13","bg":"#F0FDF4","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q13","v":824250.24,"f":"=Q12+P13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R13","v":"تعويض لصالح المقاول","f":"=IF(P13>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":14,"h":35.0,"cells":[{"c":"A14","v":"IPC-07","b":true,"al":"center"},{"c":"B14","v":"2024-08-15","f":"='إعدادات العقد والمؤشرات'!B23","fg":"#008000","b":true,"al":"center"},{"c":"C14","v":4200000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D14","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E14","v":0.323782,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C23/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F14","v":0.153176,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D23/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G14","v":0.156522,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E23/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H14","v":0.088381,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F23/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I14","v":0.088,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G23/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J14","v":0.0832,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H23/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K14","v":0.07266,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I23/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L14","v":1.115721,"f":"=SUM(D14:K14)","b":true,"al":"center","nf":"0.0000"},{"c":"M14","v":0.115721,"f":"=L14-1","al":"center","nf":"0.00%"},{"c":"N14","v":486028.2,"f":"=C14*M14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O14","v":48602.82,"f":"=N14*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P14","v":437425.38,"f":"=N14-O14","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q14","v":1261675.62,"f":"=Q13+P14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R14","v":"تعويض لصالح المقاول","f":"=IF(P14>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":"IPC-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B15","v":"2024-09-15","f":"='إعدادات العقد والمؤشرات'!B24","fg":"#008000","b":true,"al":"center"},{"c":"C15","v":4600000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D15","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E15","v":0.329891,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C24/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F15","v":0.154824,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D24/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G15","v":0.156522,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E24/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H15","v":0.089524,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F24/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I15","v":0.089091,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G24/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J15","v":0.0836,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H24/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K15","v":0.07315,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I24/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L15","v":1.126602,"f":"=SUM(D15:K15)","bg":"#EFF6FF","b":true,"al":"center","nf":"0.0000"},{"c":"M15","v":0.126602,"f":"=L15-1","al":"center","nf":"0.00%"},{"c":"N15","v":582369.2,"f":"=C15*M15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O15","v":58236.92,"f":"=N15*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P15","v":524132.28,"f":"=N15-O15","bg":"#F0FDF4","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q15","v":1785807.9,"f":"=Q14+P15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R15","v":"تعويض لصالح المقاول","f":"=IF(P15>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":"IPC-09","b":true,"al":"center"},{"c":"B16","v":"2024-10-15","f":"='إعدادات العقد والمؤشرات'!B25","fg":"#008000","b":true,"al":"center"},{"c":"C16","v":4850000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D16","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E16","v":0.334982,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C25/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F16","v":0.156471,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D25/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G16","v":0.156522,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E25/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H16","v":0.090667,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F25/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I16","v":0.090182,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G25/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J16","v":0.084,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H25/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K16","v":0.0735,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I25/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L16","v":1.136324,"f":"=SUM(D16:K16)","b":true,"al":"center","nf":"0.0000"},{"c":"M16","v":0.136324,"f":"=L16-1","al":"center","nf":"0.00%"},{"c":"N16","v":661171.4,"f":"=C16*M16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O16","v":66117.14,"f":"=N16*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P16","v":595054.26,"f":"=N16-O16","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q16","v":2380862.16,"f":"=Q15+P16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R16","v":"تعويض لصالح المقاول","f":"=IF(P16>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":"IPC-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"2024-11-15","f":"='إعدادات العقد والمؤشرات'!B26","fg":"#008000","b":true,"al":"center"},{"c":"C17","v":4700000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D17","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E17","v":0.341091,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C26/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F17","v":0.158529,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D26/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G17","v":0.156522,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E26/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H17","v":0.09181,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F26/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I17","v":0.091273,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G26/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J17","v":0.08464,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H26/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K17","v":0.07406,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I26/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L17","v":1.147925,"f":"=SUM(D17:K17)","bg":"#EFF6FF","b":true,"al":"center","nf":"0.0000"},{"c":"M17","v":0.147925,"f":"=L17-1","al":"center","nf":"0.00%"},{"c":"N17","v":695247.5,"f":"=C17*M17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O17","v":69524.75,"f":"=N17*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P17","v":625722.75,"f":"=N17-O17","bg":"#F0FDF4","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q17","v":3006584.91,"f":"=Q16+P17","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R17","v":"تعويض لصالح المقاول","f":"=IF(P17>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":"IPC-11","b":true,"al":"center"},{"c":"B18","v":"2024-12-15","f":"='إعدادات العقد والمؤشرات'!B27","fg":"#008000","b":true,"al":"center"},{"c":"C18","v":4950000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D18","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E18","v":0.3472,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C27/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F18","v":0.160588,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D27/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G18","v":0.156522,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E27/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H18","v":0.092952,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F27/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I18","v":0.092364,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G27/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J18","v":0.0852,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H27/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K18","v":0.07455,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I27/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L18","v":1.159376,"f":"=SUM(D18:K18)","b":true,"al":"center","nf":"0.0000"},{"c":"M18","v":0.159376,"f":"=L18-1","al":"center","nf":"0.00%"},{"c":"N18","v":788911.2,"f":"=C18*M18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O18","v":78891.12,"f":"=N18*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P18","v":710020.08,"f":"=N18-O18","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q18","v":3716604.99,"f":"=Q17+P18","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R18","v":"تعويض لصالح المقاول","f":"=IF(P18>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":"IPC-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B19","v":"2025-01-15","f":"='إعدادات العقد والمؤشرات'!B28","fg":"#008000","b":true,"al":"center"},{"c":"C19","v":5050000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D19","v":0.15,"f":"='إعدادات العقد والمؤشرات'!$C$5","fg":"#008000","b":true,"al":"center","nf":"0.0000"},{"c":"E19","v":0.352291,"f":"='إعدادات العقد والمؤشرات'!$C$6*('إعدادات العقد والمؤشرات'!C28/'إعدادات العقد والمؤشرات'!$F$6)","al":"center","nf":"0.0000"},{"c":"F19","v":0.162647,"f":"='إعدادات العقد والمؤشرات'!$C$7*('إعدادات العقد والمؤشرات'!D28/'إعدادات العقد والمؤشرات'!$F$7)","al":"center","nf":"0.0000"},{"c":"G19","v":0.156522,"f":"='إعدادات العقد والمؤشرات'!$C$8*('إعدادات العقد والمؤشرات'!E28/'إعدادات العقد والمؤشرات'!$F$8)","al":"center","nf":"0.0000"},{"c":"H19","v":0.094095,"f":"='إعدادات العقد والمؤشرات'!$C$9*('إعدادات العقد والمؤشرات'!F28/'إعدادات العقد والمؤشرات'!$F$9)","al":"center","nf":"0.0000"},{"c":"I19","v":0.093455,"f":"='إعدادات العقد والمؤشرات'!$C$10*('إعدادات العقد والمؤشرات'!G28/'إعدادات العقد والمؤشرات'!$F$10)","al":"center","nf":"0.0000"},{"c":"J19","v":0.0856,"f":"='إعدادات العقد والمؤشرات'!$C$11*('إعدادات العقد والمؤشرات'!H28/'إعدادات العقد والمؤشرات'!$F$11)","al":"center","nf":"0.0000"},{"c":"K19","v":0.0749,"f":"='إعدادات العقد والمؤشرات'!$C$12*('إعدادات العقد والمؤشرات'!I28/'إعدادات العقد والمؤشرات'!$F$12)","al":"center","nf":"0.0000"},{"c":"L19","v":1.16951,"f":"=SUM(D19:K19)","bg":"#EFF6FF","b":true,"al":"center","nf":"0.0000"},{"c":"M19","v":0.16951,"f":"=L19-1","al":"center","nf":"0.00%"},{"c":"N19","v":856025.5,"f":"=C19*M19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O19","v":85602.55,"f":"=N19*0.1","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P19","v":770422.95,"f":"=N19-O19","bg":"#F0FDF4","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q19","v":4487027.94,"f":"=Q18+P19","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R19","v":"تعويض لصالح المقاول","f":"=IF(P19>0, \"تعويض لصالح المقاول\", \"وفر لصالح المالك\")","fg":"#16A34A","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"الإجماليات الكلية لمعادلة الفيديك 13.8:","bg":"#E2E8F0","b":true,"cs":2},{"skip":true},{"c":"C20","v":44900000,"f":"=SUM(C8:C19)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"E20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"F20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"L20","v":1.111038,"f":"=1+(N20/C20)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0000"},{"c":"M20","v":0.111038,"f":"=N20/C20","bg":"#E2E8F0","b":true,"al":"center","nf":"0.00%"},{"c":"N20","v":4985586.6,"f":"=SUM(N8:N19)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"O20","v":498558.66,"f":"=SUM(O8:O19)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"P20","v":4487027.94,"f":"=SUM(P8:P19)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"Q20","v":4487027.94,"f":"=Q19","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"R20","v":"مطابق للرصيد","bg":"#E2E8F0","fg":"#16A34A","b":true,"al":"center"}]}]},{"name":"تعديل أسعار المواد والوقود","maxRow":22,"maxCol":11,"colWidths":[14.0,24.0,32.0,35.0,24.0,13.0,13.0,13.0,18.0,26.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"حساب تعويضات وتعديل أسعار المواد المباشرة والوقود (نظام المنافسات والمشتريات الحكومية)","bg":"#1E3A8A","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":56.0,"cells":[{"c":"A2","v":"حساب فروق الأسعار المباشرة لكميات المواد المستهلكة فعلياً (حديد، أسمنت، ديزل، أسفلت) بناءً على بوالص التوريد الرسمية وقرارات تعديل المحروقات","bg":"#F1F5F9","fg":"#475569","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":38.0,"cells":[{"c":"A3","v":"  ١. جدول تسوية فروق أسعار حديد التسليح للمشروع (Steel Rebar Direct Price Adjustment)  ","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":72.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"المستخلص وتاريخ التوريد الموقعي","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"رقم بوليصة التوريد وشهادة الاختبار","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"القطر / التوصيف","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية الموردة فعلياً (طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الأساس التعاقدي (ريال/طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"السعر السائد وقت التوريد (ريال/طن)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"فرق السعر للطن (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"نسبة التغير %","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"إجمالي فرق السعر المستحق (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"حالة اعتماد الاستشاري","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":"ST-01","b":true,"al":"center"},{"c":"B5","v":"IPC-01 / 2024-02-10","al":"center"},{"c":"C5","v":"INV-ST-10492 / MTC-01","al":"center"},{"c":"D5","v":"حديد تسليح عالي المقاومة Ø16-Ø32"},{"c":"E5","v":185.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00"},{"c":"F5","v":2750,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":2780,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":30,"f":"=G5-F5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I5","v":0.010909,"f":"=H5/F5","al":"center","nf":"0.0%"},{"c":"J5","v":5565,"f":"=E5*H5","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K5","v":"معتمد ومطابق","fg":"#16A34A","b":true,"al":"center"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"ST-02","b":true,"al":"center"},{"c":"B6","v":"IPC-02 / 2024-03-12","al":"center"},{"c":"C6","v":"INV-ST-10588 / MTC-02","al":"center"},{"c":"D6","v":"حديد تسليح عالي المقاومة Ø16-Ø25"},{"c":"E6","v":220,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00"},{"c":"F6","v":2750,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":2820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":70,"f":"=G6-F6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0.025455,"f":"=H6/F6","al":"center","nf":"0.0%"},{"c":"J6","v":15400,"f":"=E6*H6","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K6","v":"معتمد ومطابق","fg":"#16A34A","b":true,"al":"center"}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":"ST-03","b":true,"al":"center"},{"c":"B7","v":"IPC-03 / 2024-04-14","al":"center"},{"c":"C7","v":"INV-ST-10704 / MTC-03","al":"center"},{"c":"D7","v":"حديد تسليح عالي المقاومة Ø12-Ø20"},{"c":"E7","v":260.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00"},{"c":"F7","v":2750,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":2890,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":140,"f":"=G7-F7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0.050909,"f":"=H7/F7","al":"center","nf":"0.0%"},{"c":"J7","v":36456,"f":"=E7*H7","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K7","v":"معتمد ومطابق","fg":"#16A34A","b":true,"al":"center"}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":"ST-04","b":true,"al":"center"},{"c":"B8","v":"IPC-04 / 2024-05-15","al":"center"},{"c":"C8","v":"INV-ST-10822 / MTC-04","al":"center"},{"c":"D8","v":"حديد تسليح عالي المقاومة Ø10-Ø25"},{"c":"E8","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00"},{"c":"F8","v":2750,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":2950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":200,"f":"=G8-F8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.072727,"f":"=H8/F8","al":"center","nf":"0.0%"},{"c":"J8","v":62000,"f":"=E8*H8","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K8","v":"معتمد ومطابق","fg":"#16A34A","b":true,"al":"center"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":"ST-05","b":true,"al":"center"},{"c":"B9","v":"IPC-05 / 2024-06-12","al":"center"},{"c":"C9","v":"INV-ST-10940 / MTC-05","al":"center"},{"c":"D9","v":"حديد تسليح عالي المقاومة Ø12-Ø32"},{"c":"E9","v":345,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00"},{"c":"F9","v":2750,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":3050,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":300,"f":"=G9-F9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.109091,"f":"=H9/F9","al":"center","nf":"0.0%"},{"c":"J9","v":103500,"f":"=E9*H9","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K9","v":"معتمد ومطابق","fg":"#16A34A","b":true,"al":"center"}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":"ST-06","b":true,"al":"center"},{"c":"B10","v":"IPC-06 / 2024-07-16","al":"center"},{"c":"C10","v":"INV-ST-11088 / MTC-06","al":"center"},{"c":"D10","v":"حديد تسليح عالي المقاومة Ø16-Ø32"},{"c":"E10","v":380,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00"},{"c":"F10","v":2750,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":3120,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":370,"f":"=G10-F10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.134545,"f":"=H10/F10","al":"center","nf":"0.0%"},{"c":"J10","v":140600,"f":"=E10*H10","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K10","v":"معتمد ومطابق","fg":"#16A34A","b":true,"al":"center"}]},{"r":11,"h":42.0,"cells":[{"c":"A11","v":"إجمالي الكميات وفروق أسعار حديد التسليح:","bg":"#E2E8F0","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E11","v":1700.9,"f":"=SUM(E5:E10)","bg":"#E2E8F0","b":true,"nf":"#,##0.00"},{"c":"F11","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"G11","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H11","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I11","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J11","v":363521,"f":"=SUM(J5:J10)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K11","v":"معتمد بالكامل","bg":"#E2E8F0","fg":"#16A34A","b":true,"al":"center"}]},{"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":""},{"c":"J12","v":""},{"c":"K12","v":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"  ٢. جدول تعويض تعديل أسعار وقود الديزل للمعدات والآليات (Diesel Fuel Compensation)  ","bg":"#B45309","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":72.0,"cells":[{"c":"A14","v":"رقم البند","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B14","v":"المستخلص ودورة التشغيل","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C14","v":"نوع المعدات والآليات المعتمدة","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D14","v":"ساعات التشغيل المعتمدة (ساعة)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E14","v":"معدل الاستهلاك القياسي (لتر/ساعة)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F14","v":"إجمالي استهلاك الديزل (لتر)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G14","v":"سعر الأساس للديزل (ريال/لتر)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H14","v":"السعر بعد التعديل الرسمي (ريال/لتر)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I14","v":"فرق السعر للتر (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J14","v":"إجمالي تعويض الوقود المستحق (ريال)","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K14","v":"القرار الرسمي المنظم","bg":"#334155","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"FL-01","b":true,"al":"center"},{"c":"B15","v":"IPC-05 (يونيو 2024)","al":"center"},{"c":"C15","v":"حفارات هيدروليكية وبولدوزرات الحفر"},{"c":"D15","v":1450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.0"},{"c":"E15","v":28,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"F15","v":40600,"f":"=D15*E15","nf":"#,##0.0"},{"c":"G15","v":1.15,"in":true,"fg":"#008000","b":true,"al":"center","nf":"0.00"},{"c":"H15","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I15","v":0.35,"f":"=H15-G15","al":"center","nf":"0.00"},{"c":"J15","v":14210,"f":"=F15*I15","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K15","v":"قرار تعديل أسعار الديزل 2024"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"FL-02","b":true,"al":"center"},{"c":"B16","v":"IPC-05 (يونيو 2024)","al":"center"},{"c":"C16","v":"لوادر وشاحنات نقل ناتج الحفر والمخلفات"},{"c":"D16","v":1820,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.0"},{"c":"E16","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"F16","v":40040,"f":"=D16*E16","nf":"#,##0.0"},{"c":"G16","v":1.15,"in":true,"fg":"#008000","b":true,"al":"center","nf":"0.00"},{"c":"H16","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I16","v":0.35,"f":"=H16-G16","al":"center","nf":"0.00"},{"c":"J16","v":14014,"f":"=F16*I16","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K16","v":"قرار تعديل أسعار الديزل 2024"}]},{"r":17,"h":72.0,"cells":[{"c":"A17","v":"FL-03","b":true,"al":"center"},{"c":"B17","v":"IPC-06 (يوليو 2024)","al":"center"},{"c":"C17","v":"رافعات برجية ومولدات ومضخات الخرسانة"},{"c":"D17","v":2100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.0"},{"c":"E17","v":18.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"F17","v":38850,"f":"=D17*E17","nf":"#,##0.0"},{"c":"G17","v":1.15,"in":true,"fg":"#008000","b":true,"al":"center","nf":"0.00"},{"c":"H17","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I17","v":0.35,"f":"=H17-G17","al":"center","nf":"0.00"},{"c":"J17","v":13597.5,"f":"=F17*I17","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K17","v":"قرار تعديل أسعار الديزل 2024"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"FL-04","b":true,"al":"center"},{"c":"B18","v":"IPC-07 (أغسطس 2024)","al":"center"},{"c":"C18","v":"معدات التسوية ورصاصات الدك والأسفلت"},{"c":"D18","v":1680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.0"},{"c":"E18","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"F18","v":33600,"f":"=D18*E18","nf":"#,##0.0"},{"c":"G18","v":1.15,"in":true,"fg":"#008000","b":true,"al":"center","nf":"0.00"},{"c":"H18","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I18","v":0.35,"f":"=H18-G18","al":"center","nf":"0.00"},{"c":"J18","v":11760,"f":"=F18*I18","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K18","v":"قرار تعديل أسعار الديزل 2024"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"FL-05","b":true,"al":"center"},{"c":"B19","v":"IPC-08 (سبتمبر 2024)","al":"center"},{"c":"C19","v":"معدات الرفع والمناولات ومولدات الموقع"},{"c":"D19","v":1950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.0"},{"c":"E19","v":16,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0"},{"c":"F19","v":31200,"f":"=D19*E19","nf":"#,##0.0"},{"c":"G19","v":1.15,"in":true,"fg":"#008000","b":true,"al":"center","nf":"0.00"},{"c":"H19","v":1.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.00"},{"c":"I19","v":0.35,"f":"=H19-G19","al":"center","nf":"0.00"},{"c":"J19","v":10920,"f":"=F19*I19","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K19","v":"قرار تعديل أسعار الديزل 2024"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"إجمالي استهلاك الديزل وتعويضات الوقود المعتمدة:","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F20","v":184290,"f":"=SUM(F15:F19)","bg":"#E2E8F0","b":true,"nf":"#,##0.0"},{"c":"G20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"H20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"I20","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"J20","v":64501.5,"f":"=SUM(J15:J19)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K20","v":"مطابق لقرارات الطاقة","bg":"#E2E8F0","fg":"#16A34A","b":true,"al":"center"}]},{"r":21,"h":28.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""},{"c":"I21","v":""},{"c":"J21","v":""},{"c":"K21","v":""}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"الإجمالي الكلي لتعويضات المواد المنفردة والوقود (حديد + ديزل):","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"J22","v":428022.5,"f":"=J11+J20","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"K22","v":"جاهز للصرف","bg":"#F1F5F9","fg":"#16A34A","b":true,"al":"center"}]}]},{"name":"سجل مطالبات فروق الأسعار","maxRow":17,"maxCol":11,"colWidths":[16.0,13.0,13.0,35.0,42.0,24.0,26.0,18.0,24.0,18.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل متابعة وإدارة مطالبات فروق الأسعار والوثائق المؤيدة للمشروع (Escalation Claims Log)","bg":"#1E3A8A","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":56.0,"cells":[{"c":"A2","v":"سجل رسمي لتوثيق تقديم، تدقيق، واعتماد مطالبات تعديل الأسعار، ومتابعة الفروقات بين المطالب به والمعتمد تعاقدياً","bg":"#F1F5F9","fg":"#475569","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":38.0,"cells":[{"c":"A3","v":"  سجل المطالبات التعاقدية لفروق الأسعار وموقف الاعتمادات المالية  ","bg":"#334155","fg":"#FFFFFF","b":true,"cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم المطالبة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"المستخلص المرتبط","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"تاريخ التقديم","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"نطاق التعديل التعاقدي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"المستندات والوثائق المرفقة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"المبلغ المطالب به (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"المبلغ المعتمد من المهندس (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"نسبة الاعتماد %","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"المبلغ المستقطع وأسبابه (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"تاريخ المصادقة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"الحالة التعاقدية للصرف","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":"CLM-ESC-01","b":true,"al":"center"},{"c":"B5","v":"IPC-01","b":true,"al":"center"},{"c":"C5","v":"2024-02-25","al":"center"},{"c":"D5","v":"معادلة الفيديك 13.8 العامة"},{"c":"E5","v":"نشرة إحصاء يناير + حصر كميات"},{"c":"F5","v":12500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G5","v":12248.15,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H5","v":0.979852,"f":"=G5/F5","al":"center","nf":"0.0%"},{"c":"I5","v":251.85,"f":"=F5-G5","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J5","v":"2024-03-02","al":"center"},{"c":"K5","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"CLM-ESC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"IPC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":"2024-03-26","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"معادلة الفيديك 13.8 العامة"},{"c":"E6","v":"نشرة إحصاء فبراير + حصر كميات"},{"c":"F6","v":28000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":27436.5,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0.979875,"f":"=G6/F6","al":"center","nf":"0.0%"},{"c":"I6","v":563.5,"f":"=F6-G6","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":"2024-04-03","bg":"#F8FAFC","al":"center"},{"c":"K6","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":"CLM-ESC-03","b":true,"al":"center"},{"c":"B7","v":"IPC-03","b":true,"al":"center"},{"c":"C7","v":"2024-04-25","al":"center"},{"c":"D7","v":"معادلة الفيديك 13.8 العامة"},{"c":"E7","v":"نشرة إحصاء مارس + فواتير حديد"},{"c":"F7","v":62000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":60882.5,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":0.981976,"f":"=G7/F7","al":"center","nf":"0.0%"},{"c":"I7","v":1117.5,"f":"=F7-G7","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":"2024-05-02","al":"center"},{"c":"K7","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":"CLM-ESC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"IPC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":"2024-05-26","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"معادلة الفيديك 13.8 العامة"},{"c":"E8","v":"نشرة إحصاء أبريل + بوالص شحن"},{"c":"F8","v":108000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":105952.8,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":0.981044,"f":"=G8/F8","al":"center","nf":"0.0%"},{"c":"I8","v":2047.2,"f":"=F8-G8","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":"2024-06-03","bg":"#F8FAFC","al":"center"},{"c":"K8","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":"CLM-ESC-05","b":true,"al":"center"},{"c":"B9","v":"IPC-05","b":true,"al":"center"},{"c":"C9","v":"2024-06-25","al":"center"},{"c":"D9","v":"معادلة الفيديك + فروق وقود الديزل"},{"c":"E9","v":"قرار الطاقة + بوالص تشغيل معدات"},{"c":"F9","v":245000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":240584,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0.981976,"f":"=G9/F9","al":"center","nf":"0.0%"},{"c":"I9","v":4416,"f":"=F9-G9","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":"2024-07-04","al":"center"},{"c":"K9","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":"CLM-ESC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"IPC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":"2024-07-26","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"معادلة الفيديك + فروق وقود الديزل"},{"c":"E10","v":"نشرة إحصاء يونيو + تقارير معدات"},{"c":"F10","v":310000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":304212,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":0.981329,"f":"=G10/F10","al":"center","nf":"0.0%"},{"c":"I10","v":5788,"f":"=F10-G10","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":"2024-08-03","bg":"#F8FAFC","al":"center"},{"c":"K10","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":11,"h":35.0,"cells":[{"c":"A11","v":"CLM-ESC-07","b":true,"al":"center"},{"c":"B11","v":"IPC-07","b":true,"al":"center"},{"c":"C11","v":"2024-08-26","al":"center"},{"c":"D11","v":"معادلة الفيديك + فروق وقود الديزل"},{"c":"E11","v":"نشرة إحصاء يوليو + فواتير أسمنت"},{"c":"F11","v":375000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":368298,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":0.982128,"f":"=G11/F11","al":"center","nf":"0.0%"},{"c":"I11","v":6702,"f":"=F11-G11","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":"2024-09-02","al":"center"},{"c":"K11","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":12,"h":35.0,"cells":[{"c":"A12","v":"CLM-ESC-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"IPC-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":"2024-09-25","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"معادلة الفيديك + فروق وقود الديزل"},{"c":"E12","v":"نشرة إحصاء أغسطس + فواتير حديد"},{"c":"F12","v":450000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":442152,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":0.98256,"f":"=G12/F12","al":"center","nf":"0.0%"},{"c":"I12","v":7848,"f":"=F12-G12","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":"2024-10-04","bg":"#F8FAFC","al":"center"},{"c":"K12","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":13,"h":35.0,"cells":[{"c":"A13","v":"CLM-ESC-09","b":true,"al":"center"},{"c":"B13","v":"IPC-09","b":true,"al":"center"},{"c":"C13","v":"2024-10-26","al":"center"},{"c":"D13","v":"معادلة الفيديك + فروق وقود الديزل"},{"c":"E13","v":"نشرة إحصاء سبتمبر + بوالص توريد"},{"c":"F13","v":515000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":506424,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":0.983348,"f":"=G13/F13","al":"center","nf":"0.0%"},{"c":"I13","v":8576,"f":"=F13-G13","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":"2024-11-03","al":"center"},{"c":"K13","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":14,"h":35.0,"cells":[{"c":"A14","v":"CLM-ESC-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"IPC-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":"2024-11-25","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"معادلة الفيديك + فروق وقود الديزل"},{"c":"E14","v":"نشرة إحصاء أكتوبر + تقارير موقع"},{"c":"F14","v":540000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":531288,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":0.983867,"f":"=G14/F14","al":"center","nf":"0.0%"},{"c":"I14","v":8712,"f":"=F14-G14","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":"2024-12-04","bg":"#F8FAFC","al":"center"},{"c":"K14","v":"تم الصرف مع المستخلص","fg":"#16A34A","b":true,"al":"center"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":"CLM-ESC-11","b":true,"al":"center"},{"c":"B15","v":"IPC-11","b":true,"al":"center"},{"c":"C15","v":"2024-12-25","al":"center"},{"c":"D15","v":"معادلة الفيديك + فروق وقود الديزل"},{"c":"E15","v":"نشرة إحصاء نوفمبر + مطابقة فنية"},{"c":"F15","v":620000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":608850,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0.982016,"f":"=G15/F15","al":"center","nf":"0.0%"},{"c":"I15","v":11150,"f":"=F15-G15","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":"2025-01-05","al":"center"},{"c":"K15","v":"معتمد للصرف الجاري","fg":"#2563EB","b":true,"al":"center"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":"CLM-ESC-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"IPC-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":"2025-01-20","bg":"#F8FAFC","al":"center"},{"c":"D16","v":"معادلة الفيديك + فروق وقود الديزل"},{"c":"E16","v":"نشرة إحصاء ديسمبر + مسودة الحصر"},{"c":"F16","v":685000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":672520,"in":true,"fg":"#008000","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":0.981781,"f":"=G16/F16","al":"center","nf":"0.0%"},{"c":"I16","v":12480,"f":"=F16-G16","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":"2025-01-28","bg":"#F8FAFC","al":"center"},{"c":"K16","v":"تحت المراجعة والتدقيق","fg":"#D97706","b":true,"al":"center"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"إجمالي المطالبات التعاقدية والمبالغ المعتمدة:","bg":"#E2E8F0","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":3950500,"f":"=SUM(F5:F16)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":3880847.95,"f":"=SUM(G5:G16)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":0.982369,"f":"=G17/F17","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"},{"c":"I17","v":69652.05,"f":"=SUM(I5:I16)","bg":"#E2E8F0","b":true,"nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":"-","bg":"#E2E8F0","b":true,"al":"center"},{"c":"K17","v":"متوافق بنسبة 98%","bg":"#E2E8F0","fg":"#16A34A","b":true,"al":"center"}]}]},{"name":"الاشتراطات وقائمة التدقيق","maxRow":19,"maxCol":7,"colWidths":[14.0,58.0,32.0,46.0,42.0,22.0,46.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"الدليل التعاقدي وقائمة الفحص والتدقيق الفني لمطالبات فروق الأسعار (Contract QC Checklist)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"الاشتراطات القانونية والإجرائية وفق الفيديك 13.8 ونظام المنافسات والمشتريات الحكومية وقائمة تدقيق مهندسي العقود والمكتب الفني قبل اعتماد الصرف","bg":"#F1F5F9","fg":"#475569","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":38.0,"cells":[{"c":"A3","v":"  قائمة التحقق والتدقيق المكتبي والتعاقدي لمطالبات فروق الأسعار (15 بند تدقيق فني)  ","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"معيار الفحص والاشتراط التعاقدي الإلزامي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"المرجعية النظامية / كود العقد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الإجراء المطلوب من مهندس التكاليف","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الوثيقة الثبوتية المطلوبة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"حالة التحقق","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"ملاحظات التدقيق والاستشاري","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"QC-01","b":true,"al":"center"},{"c":"B5","v":"التحقق من صحة تاريخ الأساس (Base Date) وتطابقه مع 28 يوماً قبل موعد تقديم العطاءات.","b":true},{"c":"C5","v":"FIDIC Sub-Clause 1.1.3.1 & 13.8","al":"center"},{"c":"D5","v":"مطابقة تاريخ مؤشرات الأساس مع موعد فتح المظاريف."},{"c":"E5","v":"خطاب تقديم العطاء والجدول التعاقدي"},{"c":"F5","v":"مكتمل ومطابق","fg":"#16A34A","b":true,"al":"center"},{"c":"G5","v":"تم التدقيق: 2024-01-15 تاريخ الأساس المعتمد."}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"QC-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"التأكد من أن مجموع الأوزان النسبية (a + b + c + d + ...) يساوي 1.0000 بدقة.","b":true},{"c":"C6","v":"FIDIC Table of Adjustment Data","bg":"#F8FAFC","al":"center"},{"c":"D6","v":"تدقيق صيغة المجموع في شيت الإعدادات ومراجعته."},{"c":"E6","v":"جدول بيانات التعديل في ملحق العطاء"},{"c":"F6","v":"مكتمل ومطابق","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"},{"c":"G6","v":"مجموع الأوزان = 1.0000 بنسبة 100% دون انحراف."}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"QC-03","b":true,"al":"center"},{"c":"B7","v":"استبعاد الدفعة المقدمة (Advance Payment) واسترداداتها من وعاء الأعمال الخاضعة للتعديل V.","b":true},{"c":"C7","v":"FIDIC Sub-Clause 13.8 & 14.2","al":"center"},{"c":"D7","v":"حساب التعديل على القيمة الصافية للأعمال المنجزة فقط."},{"c":"E7","v":"كشف تفريغ وحسابات المستخلص الجاري"},{"c":"F7","v":"مكتمل ومطابق","fg":"#16A34A","b":true,"al":"center"},{"c":"G7","v":"تم خصم نسبة استرداد الدفعة المقدمة من مبلغ الفروق."}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"QC-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"التحقق من عدم تطبيق معادلة الزيادة على الأعمال المنفذة خلال فترات تأخير ناتجة عن تقصير المقاول.","b":true},{"c":"C8","v":"المادة 68 من نظام المشتريات / الفيديك","bg":"#F8FAFC","al":"center"},{"c":"D8","v":"مقارنة تاريخ التنفيذ الفعلي بالبرنامج الزمني المعتمد."},{"c":"E8","v":"البرنامج الزمني المعتمد Baseline Schedule"},{"c":"F8","v":"مكتمل ومطابق","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"},{"c":"G8","v":"المشروع ضمن المسار الحرج المعتمد دون تأخير متسبب."}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"QC-05","b":true,"al":"center"},{"c":"B9","v":"التأكد من اعتماد المؤشرات الرسمية الصادرة حصراً من جهات إحصائية حكومية معترف بها.","b":true},{"c":"C9","v":"نظام المنافسات والمشتريات الحكومية","al":"center"},{"c":"D9","v":"مضاهاة الأرقام بالأصل المنشور في موقع هيئة الإحصاء."},{"c":"E9","v":"نشرات الهيئة العامة للإحصاء GASTAT"},{"c":"F9","v":"مكتمل ومطابق","fg":"#16A34A","b":true,"al":"center"},{"c":"G9","v":"الأرقام مطابقة 100% للنشرة الشهرية الرسمية."}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"QC-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"فحص بوالص شحن وتوريد حديد التسليح وتطابقها مع الكميات الموردة والمستهلكة في الموقع.","b":true},{"c":"C10","v":"شروط الاستلام الموقعي QC/QA","bg":"#F8FAFC","al":"center"},{"c":"D10","v":"حصر أوزان حديد التسليح من مذكرات الاستلام MTC."},{"c":"E10","v":"شهادات اختبار المصنع وبوالص الميزان"},{"c":"F10","v":"مكتمل ومطابق","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"},{"c":"G10","v":"تمت مطابقة 1,700.90 طن حديد مع بوالص التوريد."}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"QC-07","b":true,"al":"center"},{"c":"B11","v":"التدقيق في عدم تكرار المطالبة بفروق الأسعار للمادة ذاتها بأكثر من طريقة (فيديك ومباشر).","b":true},{"c":"C11","v":"القواعد المحاسبية للعقود الهندسية","al":"center"},{"c":"D11","v":"التأكد من أن البند يحاسب إما بالمعادلة أو بالفروق المباشرة."},{"c":"E11","v":"سجل المطالبات والمقايسة المسعرة BOQ"},{"c":"F11","v":"مكتمل ومطابق","fg":"#16A34A","b":true,"al":"center"},{"c":"G11","v":"تم فصل نطاق المواد المباشرة عن نطاق المعادلة العامة."}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"QC-08","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"التأكد من استبعاد ضريبة القيمة المضافة (VAT) من أسعار الأساس والأرقام القياسية.","b":true},{"c":"C12","v":"اللوائح الضريبية لهيئة الزكاة والضريبة ZATCA","bg":"#F8FAFC","al":"center"},{"c":"D12","v":"تدقيق أن جميع المدخلات للأسعار خالية تماماً من الـ VAT."},{"c":"E12","v":"الفواتير الضريبية المعتمدة مع رمز QR"},{"c":"F12","v":"مكتمل ومطابق","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"},{"c":"G12","v":"تطبق ضريبة القيمة المضافة في نهاية المستخلص الإجمالي."}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"QC-09","b":true,"al":"center"},{"c":"B13","v":"التحقق من صحة ساعات تشغيل المعدات في مطالبات تعويض وقود الديزل المباشر.","b":true},{"c":"C13","v":"ضوابط وزارة الطاقة وهيئة كفاءة الإنفاق","al":"center"},{"c":"D13","v":"مطابقة ساعات التشغيل مع التقارير اليومية DSR المعتمدة."},{"c":"E13","v":"التقارير اليومية DSR وسجلات الورشة"},{"c":"F13","v":"مكتمل ومطابق","fg":"#16A34A","b":true,"al":"center"},{"c":"G13","v":"ساعات التشغيل معتمدة بختم مهندس الموقع الاستشاري."}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"QC-10","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"التأكد من أن معدل استهلاك الوقود للآليات يقع ضمن الحدود المعيارية المعتمدة عالمياً.","b":true},{"c":"C14","v":"Caterpillar Performance Handbook","bg":"#F8FAFC","al":"center"},{"c":"D14","v":"مراجعة معدل اللتر/ساعة لكل فئة معدة وفق دليل المصنع."},{"c":"E14","v":"دليل الصانع للمعدات وسجلات التشغيل"},{"c":"F14","v":"مكتمل ومطابق","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"},{"c":"G14","v":"المعدلات تقع ضمن الحدود المتوسطة لاستهلاك الآليات."}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"QC-11","b":true,"al":"center"},{"c":"B15","v":"التحقق من عدم سريان التعديل بالزيادة على المواد الموردة بعد انتهاء مدة العقد الأصلية.","b":true},{"c":"C15","v":"المادة 96 من اللائحة التنفيذية للمشتريات","al":"center"},{"c":"D15","v":"تجميد المؤشرات عند تاريخ نهاية العقد في حال تأخر المقاول."},{"c":"E15","v":"شهادة تمديد المدة الزمنية EOT المعتمدة"},{"c":"F15","v":"مكتمل ومطابق","fg":"#16A34A","b":true,"al":"center"},{"c":"G15","v":"المشروع سارٍ وضمن المدة التعاقدية النظامية."}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"QC-12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"التأكد من أن المطالبة تم تقديمها خلال المدد القانونية المحددة في شروط العقد.","b":true},{"c":"C16","v":"FIDIC Sub-Clause 20.1 (Claims Notice)","bg":"#F8FAFC","al":"center"},{"c":"D16","v":"التحقق من إشعار المهندس بالزيادة خلال 28 يوماً من حدوثها."},{"c":"E16","v":"خطاب إشعار المطالبة Notice of Claim"},{"c":"F16","v":"مكتمل ومطابق","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"},{"c":"G16","v":"تم تقديم كافة المطالبات في المواعيد العقدية المقررة."}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"QC-13","b":true,"al":"center"},{"c":"B17","v":"مراجعة صحة حسابات الخصم في حال انخفاض الأسعار لصالح صاحب العمل (المعادلة متوازنة).","b":true},{"c":"C17","v":"FIDIC Sub-Clause 13.8 (Two-way Fluctuation)","al":"center"},{"c":"D17","v":"التأكد من أن المعادلة تخصم تلقائياً عند انخفاض المؤشرات."},{"c":"E17","v":"شيت الحسابات ونتائج فترات التراجع"},{"c":"F17","v":"مكتمل ومطابق","fg":"#16A34A","b":true,"al":"center"},{"c":"G17","v":"المعادلة ثنائية الاتجاه وتحفظ حقوق الطرفين."}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"QC-14","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"التحقق من إرفاق شهادات مطابقة الجودة للمواد الموردة المشمولة بالتعويض.","b":true},{"c":"C18","v":"كود البناء السعودي SBC 304","bg":"#F8FAFC","al":"center"},{"c":"D18","v":"ربط بوالص الشحن باختبارات مكعبات الخرسانة والحديد."},{"c":"E18","v":"تقارير اختبارات المختبر المعتمد RFI/NCR"},{"c":"F18","v":"مكتمل ومطابق","bg":"#F8FAFC","fg":"#16A34A","b":true,"al":"center"},{"c":"G18","v":"كافة المواد الموردة مجازة ومختبرة في الموقع."}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"QC-15","b":true,"al":"center"},{"c":"B19","v":"المصادقة على توقيعات مهندس المكتب الفني واستشاري الإشراف وممثل المالك.","b":true},{"c":"C19","v":"إجراءات الحوكمة المؤسسية للمشاريع","al":"center"},{"c":"D19","v":"التأكد من استيفاء التواقيع في صفحة الملخص التنفيذي."},{"c":"E19","v":"استمارة صرف المستخلص المعتمدة"},{"c":"F19","v":"مكتمل ومطابق","fg":"#16A34A","b":true,"al":"center"},{"c":"G19","v":"دورة الاعتماد مستوفاة بالكامل وجاهزة للأرشفة."}]}]}]}