{"slug":"final-account-settlement","sheets":[{"name":"إعدادات_المشروع_والعقد","maxRow":31,"maxCol":5,"colWidths":[28.0,28.0,26.0,26.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"بيانات العقد الأساسية وإعدادات الحساب الختامي (Project & Contract Baseline)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: يُسجل هنا الثوابت التعاقدية، وتواريخ التسليم، ونسب الدفعة والضمان. ترتبط كافة أوراق الشيت تلقائياً بهذه البيانات.","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":5},{"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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"البيانات الإدارية والتعاقدية للمشروع","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"اسم المشروع التعاقدي:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C5","v":"مشروع إنشاء وتشييد المجمع التجاري السكني (سما سيتي)","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E5","v":"نصي","fg":"#64748B","al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"رقم العقد وكوده:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C6","v":"CONT-2024-HQ-089","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"كود","fg":"#64748B","al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"جهة العمل / المالك (Employer):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C7","v":"شركة الأفق للتطوير والاستثمار العقاري","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E7","v":"نصي","fg":"#64748B","al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"المقاول العام الرئيسي (Main Contractor):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C8","v":"شركة البنيان للإنشاءات والمقاولات العامة","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E8","v":"نصي","fg":"#64748B","al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"المهندس الاستشاري المشرف (Engineer):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C9","v":"دار العمارة للاستشارات الهندسية والإشراف","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E9","v":"نصي","fg":"#64748B","al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"مرجعية شروط العقد المعتمدة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C10","v":"عقد الفيديك للكتاب الأحمر FIDIC Red Book (1999) البند 14.11","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E10","v":"مرجع","fg":"#64748B","al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"العملة المعتمدة بالمشروع:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C11","v":"ريال سعودي (SAR)","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E11","v":"عملة","fg":"#64748B","al":"center"}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"الجدول الزمني ومراحل التسليم والاستلام","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"تاريخ توقيع العقد والمباشرة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C14","v":"2024-03-01","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E14","v":"تاريخ","fg":"#64748B","al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"مدة المشروع التعاقدية الأصلية:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C15","v":18,"in":true,"fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E15","v":"شهر","fg":"#64748B","al":"center"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"تاريخ الإنجاز التعاقدي الأصلي:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C16","v":"2025-08-31","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E16","v":"تاريخ","fg":"#64748B","al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"التمديدات الزمنية المعتمدة (EOT Approved):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C17","v":90,"in":true,"fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E17","v":"يوم","fg":"#64748B","al":"center"}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"تاريخ الإنجاز التعاقدي المعدل:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C18","v":"2025-11-29","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E18","v":"تاريخ","fg":"#64748B","al":"center"}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"تاريخ شهادة الاستلام الابتدائي الفعلي (TOC):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C19","v":"2025-11-25","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E19","v":"تاريخ","fg":"#64748B","al":"center"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"مدة فترة الإشعار بالعيوب والصيانة (DNP):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C20","v":365,"in":true,"fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E20","v":"يوم (سنة تقويمية)","fg":"#64748B","al":"center"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"تاريخ انتهاء فترة الصيانة والاستلام النهائي (FAC):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C21","v":"2026-11-25","fg":"#1E293B","al":"center","cs":2},{"skip":true},{"c":"E21","v":"تاريخ","fg":"#64748B","al":"center"}]},{"r":22,"h":28.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":""},{"c":"C22","v":""},{"c":"D22","v":""},{"c":"E22","v":""}]},{"r":23,"h":38.0,"cells":[{"c":"A23","v":"الثوابت المالية ونسب الاستقطاع والضمان","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":24,"h":34.0,"cells":[{"c":"A24","v":"قيمة العقد الأصلية المعتمدة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C24","v":18500000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E24","v":"عملة","fg":"#64748B","al":"center"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"نسبة الدفعة المقدمة التعاقدية (Advance %):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C25","v":0.1,"in":true,"b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"E25","v":"نسبة","fg":"#64748B","al":"center"}]},{"r":26,"h":34.0,"cells":[{"c":"A26","v":"قيمة الدفعة المقدمة المنصرفة:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C26","v":1850000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E26","v":"عملة","fg":"#64748B","al":"center"}]},{"r":27,"h":34.0,"cells":[{"c":"A27","v":"نسبة محتجز ضمان الأعمال (Retention Rate):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C27","v":0.05,"in":true,"b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"E27","v":"نسبة","fg":"#64748B","al":"center"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"الحد الأقصى لمحتجز الضمان التعاقدي:","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C28","v":925000,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E28","v":"عملة","fg":"#64748B","al":"center"}]},{"r":29,"h":34.0,"cells":[{"c":"A29","v":"نسبة رد محتجز الضمان عند الاستلام الابتدائي (TOC):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C29","v":0.5,"in":true,"b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"E29","v":"نسبة (50%)","fg":"#64748B","al":"center"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"نسبة رد متبقي محتجز الضمان عند الاستلام النهائي (FAC):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C30","v":0.5,"in":true,"b":true,"al":"center","nf":"0.00%","cs":2},{"skip":true},{"c":"E30","v":"نسبة (50%)","fg":"#64748B","al":"center"}]},{"r":31,"h":34.0,"cells":[{"c":"A31","v":"إجمالي المنصرف بالمستخلصات الجارية السابقة (IPC 1-18):","bg":"#F8FAFC","b":true,"cs":2},{"skip":true},{"c":"C31","v":17285400,"in":true,"b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E31","v":"عملة","fg":"#64748B","al":"center"}]}]},{"name":"ملخص_المستخلص_الختامي","maxRow":38,"maxCol":7,"colWidths":[8.0,62.0,22.0,26.0,20.0,18.0,38.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شهادة المستخلص الختامي وتصفية الحسابات (Final Account Statement & Certificate)","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":42.0,"cells":[{"c":"A2","v":"التسوية المالية الشاملة لختام المشروع، رد محتجز الضمان النهائي، وتسوية أوامر التغيير والمطالبات وفق شروط عقد فيديك FIDIC","bg":"#1E40AF","fg":"#F1F5F9","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#F8FAFC","b":true},{"c":"B4","v":"مشروع إنشاء وتشييد المجمع التجاري السكني (سما سيتي)","f":"='إعدادات_المشروع_والعقد'!$C$5","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"رقم المستند:","bg":"#F8FAFC","b":true},{"c":"F4","v":"FAC-FIN-01 (مستخلص ختامي)","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"المالك (Client):","bg":"#F8FAFC","b":true},{"c":"B5","v":"شركة الأفق للتطوير والاستثمار العقاري","f":"='إعدادات_المشروع_والعقد'!$C$7","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"تاريخ الاعتماد الختامي:","bg":"#F8FAFC","b":true},{"c":"F5","v":"2026-11-28","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"المقاول العام:","bg":"#F8FAFC","b":true},{"c":"B6","v":"شركة البنيان للإنشاءات والمقاولات العامة","f":"='إعدادات_المشروع_والعقد'!$C$8","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ شهادة الاستلام النهائي:","bg":"#F8FAFC","b":true},{"c":"F6","v":"2026-11-25","f":"='إعدادات_المشروع_والعقد'!$C$21","fg":"#1E293B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"إجمالي قيمة الحساب الختامي للمشروع","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true},{"c":"C8","v":"إجمالي المنصرف بالمستخلصات السابقة","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F8","v":"صافي المبلغ الختامي المستحق للمقاول","bg":"#F1F5F9","fg":"#475569","b":true,"al":"center","cs":2},{"skip":true}]},{"r":9,"h":44.0,"cells":[{"c":"A9","v":462500,"f":"=D22","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C9","v":17285400,"f":"='إعدادات_المشروع_والعقد'!$C$31","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":3},{"skip":true},{"skip":true},{"c":"F9","v":0,"f":"=D34","bg":"#F1F5F9","fg":"#047857","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"شامل الأعمال والأوامر والمطالبات","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C10","v":"المستخلصات الجارية من 1 إلى 18","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F10","v":"الدفعة الختامية بعد رد الضمان والتسويات","bg":"#F1F5F9","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":11,"h":28.0,"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":40.0,"cells":[{"c":"A12","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B12","v":"بيان الاستحقاقات والاستقطاعات الختامية للمشروع","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C12","v":"المرجع التعاقدي","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D12","v":"القيمة الإجمالية (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E12","v":"نسبة الإنجاز / التسوية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F12","v":"حالة الاعتماد","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G12","v":"ملاحظات وتفاصيل التسوية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":13,"h":38.0,"cells":[{"c":"A13","v":"أولاً: الاستحقاقات الإجمالية للأعمال المنجزة (Gross Entitlements)","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"cs":2},{"skip":true},{"c":"C13","v":"","bg":"#E2E8F0"},{"c":"D13","v":"","bg":"#E2E8F0"},{"c":"E13","v":"","bg":"#E2E8F0"},{"c":"F13","v":"","bg":"#E2E8F0"},{"c":"G13","v":"","bg":"#E2E8F0"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"قيمة الأعمال الأصلية المنفذة فعلياً وفق القياس النهائي (As-Built Measured Works)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"جدول الحصر النهائي","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D14","v":0,"f":"='حصر_الأعمال_والتسوية_النهائية'!$G$23","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":"100.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F14","v":"معتمد نهائياً","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"},{"c":"G14","v":"مطابق للرفع المساحي ومحاضر الاستلام","bg":"#F8FAFC","fg":"#64748B"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"2","b":true,"al":"center"},{"c":"B15","v":"صافي قيمة أوامر التغيير المعتمدة (Approved Variation Orders)","fg":"#1E293B"},{"c":"C15","v":"سجل أوامر التغيير","fg":"#64748B","al":"center"},{"c":"D15","v":0,"f":"='أوامر_التغيير_والمطالبات_VO'!$F$13","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":"100.00%","fg":"#1E293B","al":"center"},{"c":"F15","v":"معتمد ومسوى","fg":"#047857","b":true,"al":"center"},{"c":"G15","v":"إجمالي 6 أوامر تغيير نافذة وموقعة","fg":"#64748B"}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"تسوية فروق أسعار المواد الأساسية المعتمدة (Price Adjustments & SBC Index)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C16","v":"بند 13.8 فيديك","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D16","v":148500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":"100.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F16","v":"معتمد ومسوى","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"},{"c":"G16","v":"تسوية فروق أسعار حديد التسليح والخرسانة","bg":"#F8FAFC","fg":"#64748B"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"4","b":true,"al":"center"},{"c":"B17","v":"تسوية المطالبات المالية والزمنية المعتمدة (Approved Extension of Time Costs)","fg":"#1E293B"},{"c":"C17","v":"سجل المطالبات","fg":"#64748B","al":"center"},{"c":"D17","v":0,"f":"='أوامر_التغيير_والمطالبات_VO'!$F$19","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":"100.00%","fg":"#1E293B","al":"center"},{"c":"F17","v":"معتمد بالتراضي","fg":"#047857","b":true,"al":"center"},{"c":"G17","v":"تكاليف تمديد المشروع المعتمدة EOT","fg":"#64748B"}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":"إجمالي قيمة الحساب الختامي للأعمال (Gross Final Account Value)","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"cs":2},{"skip":true},{"c":"C18","v":"","bg":"#E2E8F0"},{"c":"D18","v":148500,"f":"=SUM(D14:D17)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":"","bg":"#E2E8F0"},{"c":"F18","v":"","bg":"#E2E8F0"},{"c":"G18","v":"","bg":"#E2E8F0"}]},{"r":19,"h":38.0,"cells":[{"c":"A19","v":"ثانياً: تسوية الاستقطاعات والردود المالية (Deductions & Retention Releases)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":2},{"skip":true},{"c":"C19","v":"","bg":"#1E3A8A"},{"c":"D19","v":"","bg":"#1E3A8A"},{"c":"E19","v":"","bg":"#1E3A8A"},{"c":"F19","v":"","bg":"#1E3A8A"},{"c":"G19","v":"","bg":"#1E3A8A"}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"5","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"استرداد كامل الدفعة المقدمة (Advance Payment Recovery 100%)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C20","v":"بند 14.2 فيديك","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D20","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":"100.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F20","v":"مستردة بالكامل","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G20","v":"تم استرداد كامل الـ 10% بالمستخلصات السابقة","bg":"#F8FAFC","fg":"#64748B"}]},{"r":21,"h":34.0,"cells":[{"c":"A21","v":"6","b":true,"al":"center"},{"c":"B21","v":"رد النصف الأول من محتجز الضمان عند الاستلام الابتدائي (Released at TOC)","fg":"#1E293B"},{"c":"C21","v":"بند 14.9 فيديك","fg":"#64748B","al":"center"},{"c":"D21","v":462500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":"50.00%","fg":"#1E293B","al":"center"},{"c":"F21","v":"صُرف سابقاً","b":true,"al":"center"},{"c":"G21","v":"تم صرف 50% من الضمان بموجب شهادة TOC","fg":"#64748B"}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"7","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"رد النصف الثاني والمتبقي من محتجز الضمان (Final Retention Release at FAC)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C22","v":"بند 14.9 فيديك","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D22","v":462500,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E22","v":"50.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F22","v":"مستحق الآن","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"},{"c":"G22","v":"يُصرف الآن بانتهاء فترة الصيانة (FAC)","bg":"#F8FAFC","fg":"#64748B"}]},{"r":23,"h":34.0,"cells":[{"c":"A23","v":"8","b":true,"al":"center"},{"c":"B23","v":"خصم غرامات التأخير غير المعفاة (Delay Liquidated Damages)","fg":"#1E293B"},{"c":"C23","v":"بند 8.7 فيديك","fg":"#64748B","al":"center"},{"c":"D23","v":0,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E23","v":"0.00%","fg":"#1E293B","al":"center"},{"c":"F23","v":"لا توجد غرامة","b":true,"al":"center"},{"c":"G23","v":"تم إنجاز المشروع ضمن المدة التعاقدية المعدلة","fg":"#64748B"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"9","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B24","v":"خصم تكاليف إصلاح العيوب المنفذة بمعرفة المالك (Defect Rectification Backcharges)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C24","v":"بند 11.4 فيديك","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D24","v":0,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E24","v":"0.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F24","v":"لا توجد خصومات","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G24","v":"أصلح المقاول جميع الملاحظات بنجاح","bg":"#F8FAFC","fg":"#64748B"}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"10","b":true,"al":"center"},{"c":"B25","v":"خصم استهلاك خدمات الموقع المسددة عن المقاول (Site Utilities Deduction)","fg":"#1E293B"},{"c":"C25","v":"تسوية فواتير","fg":"#64748B","al":"center"},{"c":"D25","v":-24350,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E25","v":"100.00%","fg":"#1E293B","al":"center"},{"c":"F25","v":"تسوية نهائية","b":true,"al":"center"},{"c":"G25","v":"استهلاك الكهرباء والمياه المؤقتة للموقع","fg":"#64748B"}]},{"r":26,"h":42.0,"cells":[{"c":"A26","v":"صافي الاستحقاق التعاقدي النهائي الشامل (Net Final Contract Entitlement)","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"cs":2},{"skip":true},{"c":"C26","v":"","bg":"#E2E8F0"},{"c":"D26","v":611000,"f":"=D18+D21+D24","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00"},{"c":"E26","v":"","bg":"#E2E8F0"},{"c":"F26","v":"","bg":"#E2E8F0"},{"c":"G26","v":"","bg":"#E2E8F0"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"ثالثاً: تسوية المدفوعات السابقة وصافي الدفعة الختامية (Previous Certified & Final Balance Due)","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"cs":2},{"skip":true},{"c":"C27","v":"","bg":"#E2E8F0"},{"c":"D27","v":"","bg":"#E2E8F0"},{"c":"E27","v":"","bg":"#E2E8F0"},{"c":"F27","v":"","bg":"#E2E8F0"},{"c":"G27","v":"","bg":"#E2E8F0"}]},{"r":28,"h":34.0,"cells":[{"c":"A28","v":"11","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B28","v":"يخصم: إجمالي المبالغ الصافية المسددة بالمستخلصات السابقة (IPC #01 to #18)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C28","v":"سجل المستخلصات","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D28","v":17285400,"f":"='إعدادات_المشروع_والعقد'!$C$31","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E28","v":"90.7%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F28","v":"مسدد سابقاً","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G28","v":"إجمالي الدفعات الصافية المحولة لحساب المقاول","bg":"#F8FAFC","fg":"#64748B"}]},{"r":29,"h":42.0,"cells":[{"c":"A29","v":"صافي الدفعة الختامية المستحقة للصرف للمقاول (Final Net Balance Due to Contractor)","bg":"#FEF3C7","fg":"#92400E","b":true,"cs":2},{"skip":true},{"c":"C29","v":"","bg":"#FEF3C7"},{"c":"D29","v":-24350,"f":"=D25-D27","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"E29","v":"","bg":"#FEF3C7"},{"c":"F29","v":"","bg":"#FEF3C7"},{"c":"G29","v":"","bg":"#FEF3C7"}]},{"r":30,"h":34.0,"cells":[{"c":"A30","v":"12","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B30","v":"ضريبة القيمة المضافة المستحقة على الدفعة الختامية (15% VAT)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C30","v":"لوائح هيئة الزكاة","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"D30","v":2592810,"f":"=D28*0.15","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"E30","v":"15.00%","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F30","v":"ضريبة نظامية","bg":"#F8FAFC","b":true,"al":"center"},{"c":"G30","v":"تُضاف بموجب فاتورة ضريبية رسمية","bg":"#F8FAFC","fg":"#64748B"}]},{"r":31,"h":42.0,"cells":[{"c":"A31","v":"إجمالي الدفعة الختامية المستحقة شاملة ضريبة القيمة المضافة (Gross Final Payment)","bg":"#FEF3C7","fg":"#92400E","b":true,"cs":2},{"skip":true},{"c":"C31","v":"","bg":"#FEF3C7"},{"c":"D31","v":17261050,"f":"=D28+D29","bg":"#FEF3C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"E31","v":"","bg":"#FEF3C7"},{"c":"F31","v":"","bg":"#FEF3C7"},{"c":"G31","v":"","bg":"#FEF3C7"}]},{"r":32,"h":28.0,"cells":[{"c":"A32","v":""},{"c":"B32","v":""},{"c":"C32","v":""},{"c":"D32","v":""},{"c":"E32","v":""},{"c":"F32","v":""},{"c":"G32","v":""}]},{"r":33,"h":38.0,"cells":[{"c":"A33","v":"إقرار المخالصة وبراءة الذمة المالية للمقاول العام (Discharge Statement - FIDIC Clause 14.12)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":34,"h":56.0,"cells":[{"c":"A34","v":"يقر المقاول العام بموجب توقيعه على هذا المستخلص الختامي، واستلامه لصافي الدفعة الختامية المحددة أعلاه ورد باقي محتجز الضمان، بأنه قد تم سداد وتصفية كافة مستحقاته التعاقدية والمالية عن تنفيذ المشروع بالكامل، وتعتبر ذمة المالك بريئة تماماً من أي مطالبات أو التزامات مستقبلية تتعلق بهذا العقد، وذلك إعمالاً لأحكام المادة (14-12) من شروط عقد الفيديك، ولا يُخل هذا الإقرار بالضمان العشري أو الالتزامات النظامية المستمرة.","bg":"#ECFDF5","fg":"#1E293B","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":35,"h":28.0,"cells":[{"c":"A35","v":""},{"c":"B35","v":""},{"c":"C35","v":""},{"c":"D35","v":""},{"c":"E35","v":""},{"c":"F35","v":""},{"c":"G35","v":""}]},{"r":36,"h":36.0,"cells":[{"c":"A36","v":"الاعتمادات والتوقيعات الرسمية لتصفية الحساب الختامي","bg":"#1E40AF","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":37,"h":34.0,"cells":[{"c":"A37","v":"إعداد وموافقة المقاول العام","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true},{"c":"C37","v":"مراجعة وتدقيق المهندس الاستشاري","bg":"#E2E8F0","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F37","v":"اعتماد الصرف النهائي (المالك)","bg":"#E2E8F0","b":true,"al":"center","cs":2},{"skip":true}]},{"r":38,"h":128.0,"cells":[{"c":"A38","v":"\nالاسم: ........................................\nالتوقيع: .......................................\nالتاريخ: ..... / ..... / 2026 م\nالختم الرسمي:","fg":"#334155","cs":2},{"skip":true},{"c":"C38","v":"\nالاسم: ........................................\nالتوقيع: .......................................\nالتاريخ: ..... / ..... / 2026 م\nالختم الرسمي:","fg":"#334155","cs":3},{"skip":true},{"skip":true},{"c":"F38","v":"\nالاسم: ........................................\nالتوقيع: .......................................\nالتاريخ: ..... / ..... / 2026 م\nالختم الرسمي:","fg":"#334155","cs":2},{"skip":true}]}]},{"name":"حصر_الأعمال_والتسوية_النهائية","maxRow":23,"maxCol":9,"colWidths":[6.0,14.0,62.0,12.0,18.0,18.0,22.0,26.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول القياس النهائي للأعمال المنفذة ومقارنة الكميات الفعلية بالتعاقدية (Final As-Built BOQ Reconciliation)","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":40.0,"cells":[{"c":"A2","v":"حصر نهائي دقيق لكافة بنود الأعمال المنفذة بالمشروع ومطابقتها مع دفاتر الحصر والرسومات التنفيذية As-Built","bg":"#1E40AF","fg":"#F1F5F9","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":52.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"كود البند","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"بيان وتوصيف بند العمل المنفذ","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"كمية العقد الأصلية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الكمية المنفذة النهائية","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"فئة السعر التعاقدي (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"القيمة الإجمالية النهائية (ر.س)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"نسبة التغير في الكمية (%)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":1,"b":true,"al":"center"},{"c":"B5","v":"CIV-01","b":true,"al":"center"},{"c":"C5","v":"أعمال الحفر في التربة الصخرية والمتوسطة حتى منسوب التأسيس المعتمد مع سند الجوانب ونقل المخلفات","fg":"#1E293B"},{"c":"D5","v":"م³","b":true,"al":"center"},{"c":"E5","v":8500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F5","v":8750,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G5","v":48,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":420000,"f":"=F5*G5","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":0.029412,"f":"=(F5-E5)/E5","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"CIV-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C6","v":"أعمال الردم بأتربة موردة نظيفة متدرجة على طبقات بسمك 25 سم مع الرش والدمك بنسبة 95%","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D6","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E6","v":3200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F6","v":3100,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G6","v":32,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":99200,"f":"=F6*G6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":-0.03125,"f":"=(F6-E6)/E6","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":3,"b":true,"al":"center"},{"c":"B7","v":"CIV-03","b":true,"al":"center"},{"c":"C7","v":"خرسانة عادية للفرشات والنظافة أسفل القواعد والأساسات إجهاد 200 كجم/سم² سمك 10 سم","fg":"#1E293B"},{"c":"D7","v":"م³","b":true,"al":"center"},{"c":"E7","v":450,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F7","v":465,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G7","v":290,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":134850,"f":"=F7*G7","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":0.033333,"f":"=(F7-E7)/E7","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"CIV-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C8","v":"خرسانة مسلحة للأساسات والقواعد الشريطية والمنفصلة والسملات إجهاد 350 كجم/سم² مقاوم للكبريتات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D8","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E8","v":1250,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F8","v":1280,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G8","v":720,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":921600,"f":"=F8*G8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":0.024,"f":"=(F8-E8)/E8","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"b":true,"al":"center"},{"c":"B9","v":"CIV-05","b":true,"al":"center"},{"c":"C9","v":"خرسانة مسلحة للأعمدة وحوائط القص ورقاب الأعمدة إجهاد 400 كجم/سم² سابقة الصب والخلط","fg":"#1E293B"},{"c":"D9","v":"م³","b":true,"al":"center"},{"c":"E9","v":680,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F9","v":695,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G9","v":880,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":611600,"f":"=F9*G9","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":0.022059,"f":"=(F9-E9)/E9","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"CIV-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C10","v":"خرسانة مسلحة للأسقف والكمرات والبلاطات المصمتة والمفرغة إجهاد 350 كجم/سم² شاملة الشدات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D10","v":"م³","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E10","v":1950,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F10","v":1920,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":810,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H10","v":1555200,"f":"=F10*G10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":-0.015385,"f":"=(F10-E10)/E10","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"b":true,"al":"center"},{"c":"B11","v":"CIV-07","b":true,"al":"center"},{"c":"C11","v":"أعمال عزل الأساسات والقواعد ورقاب الأعمدة بدهان بيتوميني مطاطي مؤكسد وجهين متعامدين","fg":"#1E293B"},{"c":"D11","v":"م²","b":true,"al":"center"},{"c":"E11","v":4800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F11","v":4920,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":38,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H11","v":186960,"f":"=F11*G11","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":0.025,"f":"=(F11-E11)/E11","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"ARC-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C12","v":"مباني من البلوك الإسمنتي المصمت والمفرغ سمك 20 سم للمحيط الخارجي والقواطع الداخلية مع المونة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D12","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E12","v":6200,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F12","v":6150,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":65,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H12","v":399750,"f":"=F12*G12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":-0.008065,"f":"=(F12-E12)/E12","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"b":true,"al":"center"},{"c":"B13","v":"ARC-02","b":true,"al":"center"},{"c":"C13","v":"أعمال بياض المحارة واللياسة الإسمنتية الداخلية للحوائط والأسقف ثلاث طبقات مع الشبك المعدني","fg":"#1E293B"},{"c":"D13","v":"م²","b":true,"al":"center"},{"c":"E13","v":14500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F13","v":14800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":42,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H13","v":621600,"f":"=F13*G13","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":0.02069,"f":"=(F13-E13)/E13","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"ARC-03","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C14","v":"أعمال توريد وتركيب أرضيات بورسلين مقاس 60×60 سم نخب أول للممرات والصالات شاملة الوزرات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D14","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E14","v":3800,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F14","v":3750,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":135,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H14","v":506250,"f":"=F14*G14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":-0.013158,"f":"=(F14-E14)/E14","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"b":true,"al":"center"},{"c":"B15","v":"ARC-04","b":true,"al":"center"},{"c":"C15","v":"أعمال توريد وتركيب سيراميك نخب أول للأرضيات والحوائط بالحمامات والمطابخ حتى السقف","fg":"#1E293B"},{"c":"D15","v":"م²","b":true,"al":"center"},{"c":"E15","v":2200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F15","v":2260,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":110,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H15","v":248600,"f":"=F15*G15","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":0.027273,"f":"=(F15-E15)/E15","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":12,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"ARC-05","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C16","v":"أعمال الدهانات الداخلية المائية البلاستيكية 3 أوجه نصف لامع قابلة للغسيل مع المعجون والتأسيس","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D16","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E16","v":14500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F16","v":14800,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":35,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H16","v":518000,"f":"=F16*G16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":0.02069,"f":"=(F16-E16)/E16","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":13,"b":true,"al":"center"},{"c":"B17","v":"ARC-06","b":true,"al":"center"},{"c":"C17","v":"أعمال عزل الأسطح والحمامات مائياً بممبرين بيتوميني 4 مم وحرارياً بألواح بوليسترين 5 سم","fg":"#1E293B"},{"c":"D17","v":"م²","b":true,"al":"center"},{"c":"E17","v":1850,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F17","v":1850,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":95,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H17","v":175750,"f":"=F17*G17","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":0,"f":"=(F17-E17)/E17","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":14,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"ARC-07","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C18","v":"أعمال الأبواب والشبابيك من قطاعات الألمنيوم الفاخر المعزول حرارياً مع الزجاج المزدوج Double Glazing","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D18","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E18","v":540,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F18","v":560,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":680,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H18","v":380800,"f":"=F18*G18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":0.037037,"f":"=(F18-E18)/E18","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":15,"b":true,"al":"center"},{"c":"B19","v":"MEP-01","b":true,"al":"center"},{"c":"C19","v":"أعمال التأسيسات والتمديدات الكهربائية للإنارة والقوى والمخارج والكابلات ولوحات التوزيع الفرعية","fg":"#1E293B"},{"c":"D19","v":"مقطوع","b":true,"al":"center"},{"c":"E19","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F19","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":1420000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H19","v":1420000,"f":"=F19*G19","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":0,"f":"=(F19-E19)/E19","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":16,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B20","v":"MEP-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C20","v":"أعمال التغذية بالمياه والصرف الصحي وشبكة المزاريب ومضخات الرفع والخزانات الأرضية والعلوية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D20","v":"مقطوع","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E20","v":1,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F20","v":1,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":980000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H20","v":980000,"f":"=F20*G20","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I20","v":0,"f":"=(F20-E20)/E20","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":17,"b":true,"al":"center"},{"c":"B21","v":"MEP-03","b":true,"al":"center"},{"c":"C21","v":"أعمال أنظمة التكييف والتهوية الميكانيكية الشاملة لوحدات الدكت ومجاري الصاج والتهوية","fg":"#1E293B"},{"c":"D21","v":"مقطوع","b":true,"al":"center"},{"c":"E21","v":1,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F21","v":1,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"G21","v":1750000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H21","v":1750000,"f":"=F21*G21","b":true,"al":"center","nf":"#,##0.00"},{"c":"I21","v":0,"f":"=(F21-E21)/E21","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":18,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B22","v":"EXT-01","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C22","v":"أعمال تنسيق الموقع العام وأرصفة الإنترلوك والبلدورات والإنارة الخارجية والبوابات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D22","v":"م²","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E22","v":2400,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0"},{"c":"F22","v":2450,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0"},{"c":"G22","v":145,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H22","v":355250,"f":"=F22*G22","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"I22","v":0.020833,"f":"=(F22-E22)/E22","bg":"#F8FAFC","fg":"#64748B","al":"center","nf":"0.00%"}]},{"r":23,"h":42.0,"cells":[{"c":"A23","v":"إجمالي قيمة الأعمال الأصلية المنفذة فعلياً وفق القياس النهائي (Total Measured Works)","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H23","v":11285410,"f":"=SUM(H5:H22)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"I23","v":"","bg":"#E2E8F0"}]}]},{"name":"أوامر_التغيير_والمطالبات_VO","maxRow":18,"maxCol":8,"colWidths":[6.0,16.0,56.0,32.0,16.0,24.0,20.0,18.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل تصفية أوامر التغيير والمطالبات المعتمدة (Variation Orders & Claims Settlement Register)","bg":"#1E3A8A","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":40.0,"cells":[{"c":"A2","v":"التوثيق المالي والقانوني لكافة التعديلات والأعمال الإضافية والمطالبات الزمنية والمالية الصادرة أثناء تنفيذ العقد","bg":"#1E40AF","fg":"#F1F5F9","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":38.0,"cells":[{"c":"A4","v":"جدول أوامر التغيير المعتمدة بالتراضي (Approved Variation Orders - Clause 13)","bg":"#2563EB","fg":"#FFFFFF","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":40.0,"cells":[{"c":"A5","v":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"رقم أمر التغيير","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"بيان وتوصيف التعديل أو العمل الإضافي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"سبب التغيير والمبرر الفني","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"تاريخ الاعتماد","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"القيمة المعتمدة (ر.س)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"السند التعاقدي","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"حالة الصرف والتسوية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":1,"b":true,"al":"center"},{"c":"B6","v":"VO-01","b":true,"al":"center"},{"c":"C6","v":"تعديل تصميم الواجهة الرئيسية بإضافة تكسيات كلادينج وزجاج استركشرال","fg":"#1E293B"},{"c":"D6","v":"طلب المالك لتحديث الهوية","fg":"#64748B"},{"c":"E6","v":"2024-07-15","fg":"#1E293B","al":"center"},{"c":"F6","v":285000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G6","v":"بند 13.1 فيديك","fg":"#64748B","al":"center"},{"c":"H6","v":"معتمد ومسوى","fg":"#047857","b":true,"al":"center"}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B7","v":"VO-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C7","v":"زيادة عمق التأسيس للقواعد بالمنطقة الشرقية نظراً لظهور تربة طفلية غير صالحة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D7","v":"توصية تقرير التربة والجسات","bg":"#F8FAFC","fg":"#64748B"},{"c":"E7","v":"2024-09-02","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F7","v":145000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G7","v":"بند 4.12 فيديك","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"H7","v":"معتمد ومسوى","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":3,"b":true,"al":"center"},{"c":"B8","v":"VO-03","b":true,"al":"center"},{"c":"C8","v":"تعديل مسارات وتوزيع شبكات التكييف المركزي وإضافة وحدات تهوية إضافية","fg":"#1E293B"},{"c":"D8","v":"مواءمة تعديلات المخططات","fg":"#64748B"},{"c":"E8","v":"2024-11-20","fg":"#1E293B","al":"center"},{"c":"F8","v":95000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G8","v":"بند 13.3 فيديك","fg":"#64748B","al":"center"},{"c":"H8","v":"معتمد ومسوى","fg":"#047857","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":4,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B9","v":"VO-04","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C9","v":"استبدال أرضيات السيراميك بمدخل البرج والبهو الرئيسي برخام كرارة إيطالي نخب أول","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D9","v":"تحسين مواصفة بتوجيه المالك","bg":"#F8FAFC","fg":"#64748B"},{"c":"E9","v":"2025-02-10","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F9","v":178000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G9","v":"بند 13.1 فيديك","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"H9","v":"معتمد ومسوى","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":5,"b":true,"al":"center"},{"c":"B10","v":"VO-05","b":true,"al":"center"},{"c":"C10","v":"إلغاء جزء من القواطع الداخلية بالدور الثالث والرابع لفتح المساحات الإدارية","fg":"#1E293B"},{"c":"D10","v":"إلغاء أعمال وخصم تعاقدي","fg":"#64748B"},{"c":"E10","v":"2025-04-18","fg":"#1E293B","al":"center"},{"c":"F10","v":-68000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G10","v":"بند 13.1 فيديك","fg":"#64748B","al":"center"},{"c":"H10","v":"خصم معتمد ومسوى","fg":"#047857","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":6,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B11","v":"VO-06","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C11","v":"إضافة نظام تحكم ذكي BMS ونظام إنذار ومكافحة حريق متطور للمستودعات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D11","v":"متطلبات إضافية للدفاع المدني","bg":"#F8FAFC","fg":"#64748B"},{"c":"E11","v":"2025-06-30","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F11","v":215000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G11","v":"بند 13.3 فيديك","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"H11","v":"معتمد ومسوى","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"}]},{"r":12,"h":42.0,"cells":[{"c":"A12","v":"إجمالي صافي قيمة أوامر التغيير المعتمدة (Total Approved Variation Orders)","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F12","v":850000,"f":"=SUM(F6:F11)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G12","v":"","bg":"#E2E8F0"},{"c":"H12","v":"","bg":"#E2E8F0"}]},{"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":"جدول المطالبات المالية والزمنية المعتمدة بالتسوية الودية (Settled Claims - Clause 20.1)","bg":"#2563EB","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":"م","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B15","v":"رقم المطالبة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C15","v":"موضوع المطالبة والسبب المباشر","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D15","v":"الأثر الزمني المقر (EOT)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E15","v":"تاريخ التسوية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F15","v":"المبلغ المعتمد للتسوية (ر.س)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G15","v":"السند القانوني","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H15","v":"طريقة التسوية","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":1,"b":true,"al":"center"},{"c":"B16","v":"CLM-01","b":true,"al":"center"},{"c":"C16","v":"مطالبة التكاليف الإضافية الناتجة عن تأخر تسليم موقع المشروع وخلوه من العوائق","fg":"#1E293B"},{"c":"D16","v":"45 يوماً معتمدة","b":true,"al":"center"},{"c":"E16","v":"2024-10-15","fg":"#1E293B","al":"center"},{"c":"F16","v":112000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"G16","v":"بند 2.1 فيديك","fg":"#64748B","al":"center"},{"c":"H16","v":"تسوية ودية معتمدة","fg":"#047857","b":true,"al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":2,"bg":"#F8FAFC","b":true,"al":"center"},{"c":"B17","v":"CLM-02","bg":"#F8FAFC","b":true,"al":"center"},{"c":"C17","v":"مطالبة تكاليف مدة تمديد المشروع المعتمدة والمصاريف الإدارية الموقعية (Prolongation)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"D17","v":"45 يوماً معتمدة","bg":"#F8FAFC","b":true,"al":"center"},{"c":"E17","v":"2025-07-20","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"F17","v":138000,"in":true,"bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"},{"c":"G17","v":"بند 8.4 فيديك","bg":"#F8FAFC","fg":"#64748B","al":"center"},{"c":"H17","v":"تسوية ودية معتمدة","bg":"#F8FAFC","fg":"#047857","b":true,"al":"center"}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":"إجمالي صافي قيمة المطالبات المعتمدة (Total Settled Claims)","bg":"#E2E8F0","fg":"#FFFFFF","b":true,"cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":250000,"f":"=SUM(F16:F17)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G18","v":"","bg":"#E2E8F0"},{"c":"H18","v":"","bg":"#E2E8F0"}]}]}]}