{"slug":"contractor-subcontractor-interim-payment-certificate-ipc","sheets":[{"name":"شهادة_الدفع_المؤقتة_IPC","maxRow":33,"maxCol":8,"colWidths":[10.0,24.0,24.0,18.0,18.0,18.0,18.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شهادة الدفع المؤقتة للمقاولين ومقاولي الباطن (Interim Payment Certificate - IPC)","bg":"#064E3B","fg":"#FFFFFF","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"بيان مستخلص الدفع الدوري المالي وفق المادة 14.6 من عقد الفيديك الأحمر (FIDIC Red Book) متضمناً الأعمال وتشوينات الموقع والاستقطاعات والضريبة","bg":"#064E3B","fg":"#D1FAE5","al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"إجمالي الأعمال المنجزة حتى تاريخه","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي الاستقطاعات النظامية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F4","v":"صافي المبلغ المستحق الحالي","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"نسبة الإنجاز المالي للعقد","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":0,"f":"='جدول_حصر_الأعمال_المنجزة'!I23","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":320000,"f":"=D19+D20","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00","cs":3},{"skip":true},{"skip":true},{"c":"F5","v":320000,"f":"=D25","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H5","v":0,"f":"=D18/D10","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"ريال سعودي (Gross Certified)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"ريال (دفعة مقدمة + ضمان)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F6","v":"ريال سعودي (Net Current Due)","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"H6","v":"نسبة مئوية من قيمة العقد المعدل","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"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":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"بيانات العقد وشهادة الدفع وأطراف المشروع","bg":"#059669","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"اسم المشروع الإنشائي:","b":true},{"c":"B9","v":"مشروع إنشاء وتطوير المجمع التجاري السكني الفاخر","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F9","v":"رقم شهادة الدفع (IPC No):","b":true},{"c":"G9","v":"IPC-06 (المستخلص الدوري السادس)","fg":"#1E293B","cs":2},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"صاحب العمل / المالك:","b":true},{"c":"B10","v":"شركة التطوير العقاري القابضة","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F10","v":"فترة المستخلص المعتمدة:","b":true},{"c":"G10","v":"من: 2026-09-01 حتى: 2026-09-30م","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"المقاول الرئيسي:","b":true},{"c":"B11","v":"شركة الإنشاءات العامة والمقاولات المتحدة","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F11","v":"تاريخ تقديم المستخلص:","b":true},{"c":"G11","v":"2026-10-05م","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":72.0,"cells":[{"c":"A12","v":"المهندس المشرف / الاستشاري:","b":true},{"c":"B12","v":"مكتب الاستشارات الهندسية التخصصي","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F12","v":"تاريخ اعتماد الشهادة:","b":true},{"c":"G12","v":"2026-10-11م","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":28.0,"cells":[{"c":"A13","v":""},{"c":"B13","v":""},{"c":"C13","v":""},{"c":"D13","v":""},{"c":"E13","v":""},{"c":"F13","v":""},{"c":"G13","v":""},{"c":"H13","v":""}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"الملخص المالي المعتمد لشهادة الدفع المؤقتة (FIDIC Sub-Clause 14.6)","bg":"#059669","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":15,"h":40.0,"cells":[{"c":"A15","v":"البند","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"البيان والتوصيف المالي","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D15","v":"المبلغ الإجمالي حتى تاريخه (ريال)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"F15","v":"المبلغ بالمستخلص السابق (ريال)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"H15","v":"صافي المستحق الحالي (ريال)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"1","b":true,"al":"center"},{"c":"B16","v":"قيمة العقد الأصلية (Original Contract Sum)","fg":"#1E293B","cs":2},{"skip":true},{"c":"D16","v":12500000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F16","v":12500000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H16","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"2","b":true,"al":"center"},{"c":"B17","v":"أوامر التغيير المعتمدة تراكمياً (Approved Variations)","fg":"#1E293B","cs":2},{"skip":true},{"c":"D17","v":650000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F17","v":400000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H17","v":250000,"in":true,"b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"3","b":true,"al":"center"},{"c":"B18","v":"قيمة العقد المعدلة الحالية (Revised Contract Sum) [1 + 2]","b":true,"cs":2},{"skip":true},{"c":"D18","v":13150000,"f":"=D16+D17","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F18","v":12900000,"f":"=F16+F17","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H18","v":250000,"f":"=H16+H17","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"4","b":true,"al":"center"},{"c":"B19","v":"إجمالي الأعمال المنفذة التعاقدية (Work Completed)","fg":"#1E293B","cs":2},{"skip":true},{"c":"D19","v":0,"f":"='جدول_حصر_الأعمال_المنجزة'!I23","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F19","v":4200000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H19","v":-4200000,"f":"=D19-F19","b":true,"al":"center","nf":"#,##0.00"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"5","b":true,"al":"center"},{"c":"B20","v":"تشوينات المواد المعتمدة بالموقع (Materials on Site - MOS 80%)","fg":"#1E293B","cs":2},{"skip":true},{"c":"D20","v":320000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F20","v":210000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H20","v":110000,"in":true,"b":true,"al":"center","nf":"#,##0.00"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"6","b":true,"al":"center"},{"c":"B21","v":"إجمالي قيمة الإنجاز والتوريدات (Gross Cumulative) [4 + 5]","b":true,"cs":2},{"skip":true},{"c":"D21","v":320000,"f":"=D19+D20","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F21","v":4410000,"f":"=F19+F20","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H21","v":-4090000,"f":"=H19+H20","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"7","b":true,"al":"center"},{"c":"B22","v":"استرداد الدفعة المقدمة (Advance Payment Recovery 10%)","fg":"#1E293B","cs":2},{"skip":true},{"c":"D22","v":0,"f":"='حساب_الاستقطاعات_والتسويات'!D9","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F22","v":420000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H22","v":-420000,"f":"=D22-F22","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"8","b":true,"al":"center"},{"c":"B23","v":"خصم محتجز الضمان (Retention Deduction 10% - Cap 5%)","fg":"#1E293B","cs":2},{"skip":true},{"c":"D23","v":0,"f":"='حساب_الاستقطاعات_والتسويات'!D15","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F23","v":420000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H23","v":-420000,"f":"=D23-F23","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"9","b":true,"al":"center"},{"c":"B24","v":"غرامات التأخير / خصومات أخرى (Liquidated Damages / Others)","fg":"#1E293B","cs":2},{"skip":true},{"c":"D24","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F24","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H24","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"10","b":true,"al":"center"},{"c":"B25","v":"صافي القيمة قبل الضريبة [6 - 7 - 8 - 9]","b":true,"cs":2},{"skip":true},{"c":"D25","v":320000,"f":"=D21-D22-D23-D24","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F25","v":3570000,"f":"=F21-F22-F23-F24","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H25","v":-3250000,"f":"=H21-H22-H23-H24","b":true,"al":"center","nf":"#,##0.00"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"11","b":true,"al":"center"},{"c":"B26","v":"ضريبة القيمة المضافة (VAT 15%)","fg":"#1E293B","cs":2},{"skip":true},{"c":"D26","v":48000,"f":"=D25*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F26","v":535500,"f":"=F25*0.15","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H26","v":-487500,"f":"=H25*0.15","b":true,"al":"center","nf":"#,##0.00"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"12","b":true,"al":"center"},{"c":"B27","v":"إجمالي المستحق شاملاً ضريبة القيمة المضافة (Total Due)","b":true,"cs":2},{"skip":true},{"c":"D27","v":368000,"f":"=D25+D26","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F27","v":4105500,"f":"=F25+F26","fg":"#1E293B","al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"H27","v":-3737500,"f":"=H25+H26","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00"}]},{"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":""}]},{"r":29,"h":38.0,"cells":[{"c":"A29","v":"الاعتمادات والتوصية بالصرف (FIDIC Signatures & Approvals)","bg":"#059669","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":30,"h":40.0,"cells":[{"c":"A30","v":"إعداد وتقديم المقاول العام","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D30","v":"تدقيق ومطابقة الاستشاري المشرف","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H30","v":"اعتماد الصرف النهائي للمالك","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"الاسم والمنصب: .......................................","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"D31","v":"الاسم والمنصب: .......................................","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H31","v":"الاسم والمنصب: .......................................","fg":"#1E293B"}]},{"r":32,"h":34.0,"cells":[{"c":"A32","v":"التوقيع والختم: .......................................","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"D32","v":"التوقيع والختم: .......................................","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H32","v":"التوقيع والختم: .......................................","fg":"#1E293B"}]},{"r":33,"h":34.0,"cells":[{"c":"A33","v":"التاريخ: ..... / ..... / 2026م","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"D33","v":"التاريخ: ..... / ..... / 2026م","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"H33","v":"التاريخ: ..... / ..... / 2026م","fg":"#1E293B"}]}]},{"name":"جدول_حصر_الأعمال_المنجزة","maxRow":17,"maxCol":11,"colWidths":[12.0,34.0,10.0,14.0,16.0,14.0,14.0,14.0,20.0,14.0,16.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر بنود الأعمال المنجزة تعاقدياً حتى تاريخه (Detailed BOQ Progress Schedule)","bg":"#064E3B","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":"مطابقة الكميات التعاقدية مع الكميات المنفذة السابقة والحالية واحتساب النسب المئوية للإنجاز والقيمة المالية التراكمية","bg":"#064E3B","fg":"#D1FAE5","al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""}]},{"r":4,"h":40.0,"cells":[{"c":"A4","v":"رقم البند","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"توصيف بند الأعمال التعاقدي","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"كمية العقد","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"سعر الوحدة (ريال)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"كمية سابقة","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"كمية حالية","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"كمية إجمالية","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"القيمة الإجمالية (ريال)","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"نسبة الإنجاز %","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"ملاحظات الفحص","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"01.01","b":true,"al":"center"},{"c":"B5","v":"أعمال الحفر العام لزوم الأساسات والقبو في تربة صخرية","fg":"#1E293B"},{"c":"C5","v":"م³","fg":"#1E293B","al":"center"},{"c":"D5","v":18500,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E5","v":45,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F5","v":18500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G5","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H5","v":18500,"f":"=F5+G5","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I5","v":832500,"f":"=H5*E5","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":1,"f":"=H5/D5","b":true,"al":"center","nf":"0.0%"},{"c":"K5","v":"مطابق 100%","fg":"#1E293B","al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"01.02","b":true,"al":"center"},{"c":"B6","v":"أعمال الردم بتربة نظيفة موردة والدمك على طبقات 25 سم","fg":"#1E293B"},{"c":"C6","v":"م³","fg":"#1E293B","al":"center"},{"c":"D6","v":6200,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E6","v":32,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F6","v":3000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G6","v":1200,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H6","v":4200,"f":"=F6+G6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I6","v":134400,"f":"=H6*E6","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":0.677419,"f":"=H6/D6","b":true,"al":"center","nf":"0.0%"},{"c":"K6","v":"جاري التنفيذ","fg":"#1E293B","al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"02.01","b":true,"al":"center"},{"c":"B7","v":"خرسانة عادية للفرشة والنظافة سمك 10 سم عيار C20","fg":"#1E293B"},{"c":"C7","v":"م³","fg":"#1E293B","al":"center"},{"c":"D7","v":850,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E7","v":240,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F7","v":850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G7","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H7","v":850,"f":"=F7+G7","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I7","v":204000,"f":"=H7*E7","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":1,"f":"=H7/D7","b":true,"al":"center","nf":"0.0%"},{"c":"K7","v":"معتمد بالكامل","fg":"#1E293B","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"02.02","b":true,"al":"center"},{"c":"B8","v":"خرسانة مسلحة للقواعد واللبشة المسلحة عيار C35 مقاوم","fg":"#1E293B"},{"c":"C8","v":"م³","fg":"#1E293B","al":"center"},{"c":"D8","v":3200,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E8","v":480,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F8","v":3200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G8","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H8","v":3200,"f":"=F8+G8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I8","v":1536000,"f":"=H8*E8","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":1,"f":"=H8/D8","b":true,"al":"center","nf":"0.0%"},{"c":"K8","v":"معتمد بالكامل","fg":"#1E293B","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"02.03","b":true,"al":"center"},{"c":"B9","v":"خرسانة مسلحة للحوائط الساندة والأعمدة عيار C40","fg":"#1E293B"},{"c":"C9","v":"م³","fg":"#1E293B","al":"center"},{"c":"D9","v":1600,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E9","v":560,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F9","v":1200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G9","v":250,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H9","v":1450,"f":"=F9+G9","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I9","v":812000,"f":"=H9*E9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":0.90625,"f":"=H9/D9","b":true,"al":"center","nf":"0.0%"},{"c":"K9","v":"جاري الصب","fg":"#1E293B","al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"02.04","b":true,"al":"center"},{"c":"B10","v":"خرسانة مسلحة للأسقف والكمرات عيار C35","fg":"#1E293B"},{"c":"C10","v":"م³","fg":"#1E293B","al":"center"},{"c":"D10","v":4800,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E10","v":510,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F10","v":1800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G10","v":850,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H10","v":2650,"f":"=F10+G10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I10","v":1351500,"f":"=H10*E10","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":0.552083,"f":"=H10/D10","b":true,"al":"center","nf":"0.0%"},{"c":"K10","v":"سقف الدور الأول","fg":"#1E293B","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"03.01","b":true,"al":"center"},{"c":"B11","v":"حديد تسليح عالي المقاومة Gr.60 لكامل الهيكل","fg":"#1E293B"},{"c":"C11","v":"طن","fg":"#1E293B","al":"center"},{"c":"D11","v":1250,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E11","v":3800,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F11","v":680,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G11","v":240,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H11","v":920,"f":"=F11+G11","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I11","v":3496000,"f":"=H11*E11","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":0.736,"f":"=H11/D11","b":true,"al":"center","nf":"0.0%"},{"c":"K11","v":"وفق جداول BBS","fg":"#1E293B","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"04.01","b":true,"al":"center"},{"c":"B12","v":"عزل مائي إيجابي للأساسات والحوائط الساندة بممبرين 4 مم","fg":"#1E293B"},{"c":"C12","v":"م²","fg":"#1E293B","al":"center"},{"c":"D12","v":5400,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E12","v":65,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F12","v":4800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G12","v":600,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H12","v":5400,"f":"=F12+G12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I12","v":351000,"f":"=H12*E12","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":1,"f":"=H12/D12","b":true,"al":"center","nf":"0.0%"},{"c":"K12","v":"تم اختبار الغمر","fg":"#1E293B","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"05.01","b":true,"al":"center"},{"c":"B13","v":"مباني بلوك أسمنتي مفرغ سمك 20 سم للقواطع الداخلية","fg":"#1E293B"},{"c":"C13","v":"م²","fg":"#1E293B","al":"center"},{"c":"D13","v":12000,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E13","v":75,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F13","v":1500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G13","v":2200,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H13","v":3700,"f":"=F13+G13","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I13","v":277500,"f":"=H13*E13","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":0.308333,"f":"=H13/D13","b":true,"al":"center","nf":"0.0%"},{"c":"K13","v":"جاري بالدور الأرضي","fg":"#1E293B","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"06.01","b":true,"al":"center"},{"c":"B14","v":"أعمال البياض والمحارة الداخلية للأسقف والجدران","fg":"#1E293B"},{"c":"C14","v":"م²","fg":"#1E293B","al":"center"},{"c":"D14","v":22000,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"E14","v":35,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F14","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"G14","v":1800,"in":true,"b":true,"al":"center","nf":"#,##0.0"},{"c":"H14","v":1800,"f":"=F14+G14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.0"},{"c":"I14","v":63000,"f":"=H14*E14","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":0.081818,"f":"=H14/D14","b":true,"al":"center","nf":"0.0%"},{"c":"K14","v":"بدء أعمال البؤج","fg":"#1E293B","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"07.01","b":true,"al":"center"},{"c":"B15","v":"تأسيسات المواسير الكهربائية والعلب ولوحات التوزيع","fg":"#1E293B"},{"c":"C15","v":"مقطوع","fg":"#1E293B","al":"center"},{"c":"D15","v":1,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"E15","v":450000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F15","v":0.35,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"G15","v":0.15,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H15","v":0.5,"f":"=F15+G15","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"I15","v":225000,"f":"=H15*E15","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":0.5,"f":"=H15/D15","b":true,"al":"center","nf":"0.0%"},{"c":"K15","v":"مطابق للرسومات","fg":"#1E293B","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"08.01","b":true,"al":"center"},{"c":"B16","v":"تأسيسات مواسير التغذية والصرف الصحي المعلقة","fg":"#1E293B"},{"c":"C16","v":"مقطوع","fg":"#1E293B","al":"center"},{"c":"D16","v":1,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"E16","v":380000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"F16","v":0.3,"in":true,"fg":"#1E293B","al":"center","nf":"0.00"},{"c":"G16","v":0.15,"in":true,"b":true,"al":"center","nf":"0.00"},{"c":"H16","v":0.45,"f":"=F16+G16","bg":"#F8FAFC","b":true,"al":"center","nf":"0.00"},{"c":"I16","v":171000,"f":"=H16*E16","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":0.45,"f":"=H16/D16","b":true,"al":"center","nf":"0.0%"},{"c":"K16","v":"تم ضغط الشبكة","fg":"#1E293B","al":"center"}]},{"r":17,"h":42.0,"cells":[{"c":"A17","v":"إجمالي قيمة الأعمال التعاقدية المنفذة حتى تاريخه (Gross Completed)","bg":"#E2E8F0","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I17","v":9453900,"f":"=SUM(I5:I16)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":"","bg":"#E2E8F0","al":"center"},{"c":"K17","v":"","bg":"#E2E8F0","al":"center"}]}]},{"name":"حساب_الاستقطاعات_والتسويات","maxRow":12,"maxCol":9,"colWidths":[13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول متابعة وتفصيل الاستقطاعات والضمان والدفعة المقدمة والضريبة","bg":"#064E3B","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":"تطبيق معادلات استرداد الدفعة المقدمة، مراقبة سقف محتجز الضمان (Retention Cap 5%)، واحتساب ضريبة القيمة المضافة 15%","bg":"#064E3B","fg":"#D1FAE5","al":"center","cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: جدول استرداد الدفعة المقدمة (Advance Payment Recovery Tracker)","bg":"#059669","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"إجمالي قيمة الدفعة المقدمة المصروفة للمقاول (10%):","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":1250000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F5","v":"نسبة الاسترداد من كل مستخلص شهري:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"I5","v":"10.0% من قيمة الإنجاز","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"إجمالي الدفعة المقدمة المستردة بالمستخلصات السابقة:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":420000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F6","v":"المبلغ المسترد بالمستخلص الحالي (IPC-06):","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"I6","v":0,"f":"=D9-B6","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"إجمالي الدفعة المقدمة المستردة تراكمياً حتى تاريخه:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D7","v":0,"f":"='جدول_حصر_الأعمال_المنجزة'!I23*0.10","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F7","v":"رصيد الدفعة المقدمة المتبقي بذمة المقاول:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"I7","v":0,"f":"=B5-B7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""},{"c":"G8","v":""},{"c":"H8","v":""},{"c":"I8","v":""}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"ثانياً: جدول مراقبة سقف محتجز الضمان (Retention Money Cap Tracker - Max 5%)","bg":"#059669","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"نسبة الخصم الشهرية لمحتجز الضمان:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D10","v":"10.0% من قيمة الإنجاز","b":true,"al":"center","cs":2},{"skip":true},{"c":"F10","v":"الحد الأقصى الكودي لمحتجز الضمان (Retention Cap):","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"I10","v":"5.0% من قيمة العقد المعدلة","b":true,"al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"سقف محتجز الضمان الإجمالي المسموح خصمه:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D11","v":657500,"f":"='شهادة_الدفع_المؤقتة_IPC'!D18*0.05","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F11","v":"إجمالي الضمان المحتجز بالمستخلصات السابقة:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"I11","v":420000,"in":true,"b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"إجمالي الضمان المحتجز تراكمياً حتى تاريخه:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D12","v":0,"f":"=MIN(D12, 'جدول_حصر_الأعمال_المنجزة'!I23*0.10)","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"F12","v":"محتجز الضمان للمستخلص الحالي:","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"I12","v":0,"f":"=D13-I12","b":true,"al":"center","nf":"#,##0.00"}]}]}]}