{"slug":"fidic-price-escalation-compensation-sheet","sheets":[{"name":"إعدادات معادلة الفيديك والأوزان","maxRow":19,"maxCol":6,"colWidths":[8.0,56.0,18.0,14.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات معادلة تعديل الأسعار والتعويضات (FIDIC Sub-Clause 13.8 Price Escalation)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"حساب معامل تعديل الأسعار Pn = a + b*(Ln/Lo) + c*(En/Eo) + d*(Mn/Mo) طبقاً للأرقام القياسية الرسمية","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"مجموع الأوزان التعاقدية (a+b+c+d)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"معامل تعديل الأسعار الحالي (Pn)","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي قيمة الأعمال الأصلية","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"},{"c":"F4","v":"إجمالي تعويض فروق الأسعار المستحق","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center"}]},{"r":5,"h":42.0,"cells":[{"c":"A5","v":1,"f":"=SUM(C10:C13)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true},{"c":"C5","v":1.201,"f":"='حساب مطالبات فروق الأسعار'!D8","bg":"#EFF6FF","b":true,"al":"center","nf":"0.000","cs":2},{"skip":true},{"c":"E5","v":8000000,"f":"=SUM('حساب مطالبات فروق الأسعار'!C5:C9)","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0"},{"c":"F5","v":1263590,"f":"='حساب مطالبات فروق الأسعار'!G10-E5","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"يجب أن يساوي 100%","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"Multiplier Factor Pn","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"قبل تعديل الأسعار","bg":"#F1F5F9","fg":"#64748B","al":"center"},{"c":"F6","v":"صافي مطالبة التضخم (Escalation)","bg":"#F1F5F9","fg":"#64748B","al":"center"}]},{"r":7,"h":14.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"جدول الإعدادات المركزية وفئات الأسعار والمعاملات (Central Setup & Dynamic Rates)","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":40.0,"cells":[{"c":"A9","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"بيان المعامل / بند الإعداد المركزي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"القيمة / الفئة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"التوصيف الفني وملاحظات التطبيق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":1,"b":true,"al":"center"},{"c":"B10","v":"الجزء الثابت غير القابل للتعديل (Fixed Non-Adjustable Portion - a)","b":true},{"c":"C10","v":0.15,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D10","v":"%","fg":"#1E293B","al":"center"},{"c":"E10","v":"نسبة المصاريف الإدارية والربح الثابتة (عادة 10% إلى 15%)","fg":"#1E293B","cs":2},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":2,"b":true,"al":"center"},{"c":"B11","v":"الوزن النسبي لعنصر العمالة في العقد (Labor Weight - b)","b":true},{"c":"C11","v":0.25,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D11","v":"%","fg":"#1E293B","al":"center"},{"c":"E11","v":"معامل تأثير أجور العمالة في هيكل تكلفة المشروع","fg":"#1E293B","cs":2},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":3,"b":true,"al":"center"},{"c":"B12","v":"الوزن النسبي لعنصر المعدات والوقود (Equipment Weight - c)","b":true},{"c":"C12","v":0.15,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D12","v":"%","fg":"#1E293B","al":"center"},{"c":"E12","v":"معامل تأثير إيجار المعدات والمحروقات","fg":"#1E293B","cs":2},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":4,"b":true,"al":"center"},{"c":"B13","v":"الوزن النسبي لعنصر المواد الأساسية كالحديد والأسمنت (Material Weight - d)","b":true},{"c":"C13","v":0.45,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":"%","fg":"#1E293B","al":"center"},{"c":"E13","v":"مجموع المعاملات (a + b + c + d) يجب أن يساوي 100%","fg":"#1E293B","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":5,"b":true,"al":"center"},{"c":"B14","v":"الرقم القياسي الأساسي للعمالة عند تقديم العطاء (Base Labor Index Lo)","b":true},{"c":"C14","v":100,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E14","v":"مؤشر الأساس قبل تاريخ إغلاق العطاء بـ 28 يوماً","fg":"#1E293B","cs":2},{"skip":true}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":6,"b":true,"al":"center"},{"c":"B15","v":"الرقم القياسي الحالي للعمالة في شهر المستخلص (Current Labor Index Ln)","b":true},{"c":"C15","v":112,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E15","v":"المؤشر الرسمي الصادر من هيئة الإحصاء لشهر المستخلص","fg":"#1E293B","cs":2},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":7,"b":true,"al":"center"},{"c":"B16","v":"الرقم القياسي الأساسي للمعدات (Eo) مقابل الحالي (En)","b":true},{"c":"C16","v":118,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D16","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E16","v":"الأساس Eo = 100 نقطة | الحالي En = 118 نقطة","fg":"#1E293B","cs":2},{"skip":true}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":8,"b":true,"al":"center"},{"c":"B17","v":"الرقم القياسي الأساسي للمواد والحديد (Mo = 100) مقابل الحالي (Mn)","b":true},{"c":"C17","v":132,"in":true,"bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":"نقطة","fg":"#1E293B","al":"center"},{"c":"E17","v":"ارتفاع مؤشر أسعار الحديد والخرسانة بنسبة 32% عن تاريخ العطاء","fg":"#1E293B","cs":2},{"skip":true}]},{"r":18,"h":14.0,"cells":[{"c":"A18","v":""},{"c":"B18","v":""},{"c":"C18","v":""},{"c":"D18","v":""},{"c":"E18","v":""},{"c":"F18","v":""}]},{"r":19,"h":104.0,"cells":[{"c":"A19","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C19","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E19","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"حساب مطالبات فروق الأسعار","maxRow":12,"maxCol":7,"colWidths":[14.0,54.0,22.0,18.0,18.0,22.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حساب معامل التعديل (Pn) وقيمة تعويض فروق الأسعار للمستخلصات الجارية","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"تطبيق معادلة الفيديك البند 13.8 لحساب صافي مبلغ التعويض المستحق للمقاول عن التضخم وارتفاع أسعار المواد","bg":"#1D4ED8","fg":"#DBEAFE","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":12.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم المستخلص","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المستخلص والفترة الزمنية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"قيمة الأعمال الخاضعة للتعديل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"معامل التعديل المحسوب (Pn)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نسبة الزيادة الصافية (Pn - 1)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"قيمة تعويض فروق الأسعار","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الإجمالي المعدل للمستخلص","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"IPC-01","b":true,"al":"center"},{"c":"B5","v":"المستخلص الجاري الأول (أعمال الحفر والخرسانة العادية)","b":true},{"c":"C5","v":850000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D5","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":0,"f":"=D5-1","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":0,"f":"=C5*E5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":850000,"f":"=C5+F5","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"IPC-02","b":true,"al":"center"},{"c":"B6","v":"المستخلص الجاري الثاني (صب اللبشة المسلحة ورقاب الأعمدة)","b":true},{"c":"C6","v":1450000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D6","v":1.125,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":0.125,"f":"=D6-1","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":181250,"f":"=C6*E6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":1631250,"f":"=C6+F6","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"IPC-03","b":true,"al":"center"},{"c":"B7","v":"المستخلص الجاري الثالث (أعمدة وأسقف الدور الأرضي والأول)","b":true},{"c":"C7","v":1920000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D7","v":1.168,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":0.168,"f":"=D7-1","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":322560,"f":"=C7*E7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":2242560,"f":"=C7+F7","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"IPC-04","b":true,"al":"center"},{"c":"B8","v":"المستخلص الجاري الرابع (أسقف الأدوار المتكررة والمباني)","b":true},{"c":"C8","v":2100000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D8","v":1.201,"f":"='إعدادات معادلة الفيديك والأوزان'!C10+('إعدادات معادلة الفيديك والأوزان'!C11*'إعدادات معادلة الفيديك والأوزان'!C15/'إعدادات معادلة الفيديك والأوزان'!C14)+('إعدادات معادلة الفيديك والأوزان'!C12*'إعدادات معادلة الفيديك والأوزان'!C16/100)+('إعدادات معادلة الفيديك والأوزان'!C13*'إعدادات معادلة الفيديك والأوزان'!C17/100)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":0.201,"f":"=D8-1","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":422100,"f":"=C8*E8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":2522100,"f":"=C8+F8","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"IPC-05","b":true,"al":"center"},{"c":"B9","v":"المستخلص الجاري الخامس (أعمال التشطيبات وتأسيس الكهروميكانيك)","b":true},{"c":"C9","v":1680000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"D9","v":1.201,"f":"='إعدادات معادلة الفيديك والأوزان'!C10+('إعدادات معادلة الفيديك والأوزان'!C11*'إعدادات معادلة الفيديك والأوزان'!C15/'إعدادات معادلة الفيديك والأوزان'!C14)+('إعدادات معادلة الفيديك والأوزان'!C12*'إعدادات معادلة الفيديك والأوزان'!C16/100)+('إعدادات معادلة الفيديك والأوزان'!C13*'إعدادات معادلة الفيديك والأوزان'!C17/100)","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":0.201,"f":"=D9-1","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":337680,"f":"=C9*E9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":2017680,"f":"=C9+F9","bg":"#EFF6FF","b":true,"al":"center","nf":"#,##0"}]},{"r":10,"h":40.0,"cells":[{"c":"A10","v":"الإجمالي التراكمي للمستخلصات شاملة تعويض فروق الأسعار","bg":"#DCFCE7","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G10","v":9263590,"f":"=SUM(G5:G9)","bg":"#DCFCE7","b":true,"al":"center","nf":"#,##0"}]},{"r":11,"h":14.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":104.0,"cells":[{"c":"A12","v":"إعداد مهندس المكتب الفني / الحصر\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C12","v":"مراجعة وتدقيق مدير المشروع\nالاسم: .........................................\nالتوقيع والتاريخ: .............................","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"E12","v":"اعتماد الاستشاري / الإدارة المختصة\nالاسم: .........................................\nالتوقيع والختم: ...............................","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]}]}