{"slug":"general-contractor-interim-payment-certificate-ipc-and-retention-sheet","sheets":[{"name":"1_جدول_المستخلص_التفصيلي_BOQ","maxRow":23,"maxCol":12,"colWidths":[12.0,60.0,12.0,15.0,13.0,18.0,15.0,13.0,16.0,14.0,13.0,19.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر وتقييم الأعمال المنفذة بالمستخلص الجاري للمقاول العام (IPC BOQ Valuation — BOQ-ACC-194)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"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":"دليل التشغيل المحاسبي والهندسي: أدخل كميات وفئات العقد والكميات السابقة والحالية ونسبة الصرف المعتمدة في الخلايا الصفراء ذات النص الأزرق. يحسب الشيت تلقائياً الإجماليات التراكمية ونسب الإنجاز ويرحلها إلى شهادة الدفع (ورقة 3).","bg":"#F0FDF4","fg":"#065F46","b":true,"al":"center","cs":12},{"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":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":""},{"c":"L3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: بنود أعمال العقد الأصلي (الأعمال التحضيرية، الحفر والإحلال، الخرسانات، المباني، التشطيبات، والكهروميكانيك)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"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":"رقم البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان وتوصيف بنود الأعمال التعاقدية المنفذة بالموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"كمية العقد التعاقدية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"فئة البند التعاقدية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"إجمالي قيمة البند بالعقد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"الكمية المنفذة سابقاً","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"الكمية المنفذة حالياً","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"إجمالي الكمية التراكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"نسبة الإنجاز الكمي %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K5","v":"نسبة الصرف المعتمدة %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L5","v":"إجمالي قيمة الأعمال التراكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"01-01","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"أعمال تجهيز الموقع العام، الأسوار المؤقتة، المكاتب الهندسية، واللوحات الإرشادية (Mobilization)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"مقطوعية","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":180000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":180000,"f":"=ROUND(D6*E6, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":1,"f":"=ROUND(G6+H6, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J6","v":1,"f":"=IF(D6>0, I6/D6, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K6","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L6","v":180000,"f":"=ROUND(I6*E6*K6, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"02-01","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"أعمال الحفر الميكانيكي للأساسات والقبو حتى منسوب التأسيس ونقل المخلفات للمقالب العمومية","fg":"#1E293B"},{"c":"C7","v":"م³","fg":"#1E293B","b":true,"al":"center"},{"c":"D7","v":4500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":202500,"f":"=ROUND(D7*E7, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":300,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":4500,"f":"=ROUND(G7+H7, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J7","v":1,"f":"=IF(D7>0, I7/D7, 0)","al":"center","nf":"0.0%"},{"c":"K7","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L7","v":202500,"f":"=ROUND(I7*E7*K7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"02-02","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"توريد وفرش ودمك طبقات الإحلال بتربة منتقاة (A-1-a) على طبقات 25 سم مع اختبارات الدمك Proctor 98%","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"م³","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D8","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":153000,"f":"=ROUND(D8*E8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":1600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":1800,"f":"=ROUND(G8+H8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J8","v":1,"f":"=IF(D8>0, I8/D8, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K8","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L8","v":153000,"f":"=ROUND(I8*E8*K8, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"03-01","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"توريد وصب خرسانة عادية (جهد 200 كجم/سم² - C20) أسفل القواعد واللبشة بسمك 10 سم","fg":"#1E293B"},{"c":"C9","v":"م³","fg":"#1E293B","b":true,"al":"center"},{"c":"D9","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":304000,"f":"=ROUND(D9*E9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":0,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":320,"f":"=ROUND(G9+H9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":1,"f":"=IF(D9>0, I9/D9, 0)","al":"center","nf":"0.0%"},{"c":"K9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L9","v":304000,"f":"=ROUND(I9*E9*K9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"03-02","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"توريد وصب خرسانة مسلحة (C35) للأساسات واللبشة والميدات شاملة حديد التسليح والعزل البيتوميني","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"م³","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D10","v":1150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":2850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":3277500,"f":"=ROUND(D10*E10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":1150,"f":"=ROUND(G10+H10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":1,"f":"=IF(D10>0, I10/D10, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L10","v":3277500,"f":"=ROUND(I10*E10*K10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"03-03","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"توريد وصب خرسانة مسلحة (C35) للأعمدة والحوائط القصية والأسقف اللاكمرية Flat Slab لجميع الأدوار","fg":"#1E293B"},{"c":"C11","v":"م³","fg":"#1E293B","b":true,"al":"center"},{"c":"D11","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":3100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":7440000,"f":"=ROUND(D11*E11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":1500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":1950,"f":"=ROUND(G11+H11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0.8125,"f":"=IF(D11>0, I11/D11, 0)","al":"center","nf":"0.0%"},{"c":"K11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L11","v":6045000,"f":"=ROUND(I11*E11*K11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"04-01","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"أعمال المباني بالطوب الأسمنتي المصمت والمفرغ والبلوك المعزول شاملة الأعتاب والكانات","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"م²","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D12","v":5600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":812000,"f":"=ROUND(D12*E12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":2800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":4000,"f":"=ROUND(G12+H12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0.714286,"f":"=IF(D12>0, I12/D12, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K12","v":0.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L12","v":551000,"f":"=ROUND(I12*E12*K12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"04-02","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"أعمال اللياسة الأسمنتية الداخلية والخارجية (طرطشة مسمارية + شبك فايبر + بؤج وأوتار + بطانة وضهارة)","fg":"#1E293B"},{"c":"C13","v":"م²","fg":"#1E293B","b":true,"al":"center"},{"c":"D13","v":11200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":840000,"f":"=ROUND(D13*E13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":2600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":6800,"f":"=ROUND(G13+H13, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0.607143,"f":"=IF(D13>0, I13/D13, 0)","al":"center","nf":"0.0%"},{"c":"K13","v":0.95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L13","v":484500,"f":"=ROUND(I13*E13*K13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"04-03","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"أعمال العزل المائي وتكسيات الأرضيات والحوائط بالبورسلين والسيراميك والرخام للدرج والمداخل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"م²","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D14","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":260,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":1248000,"f":"=ROUND(D14*E14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":1200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":1100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":2300,"f":"=ROUND(G14+H14, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0.479167,"f":"=IF(D14>0, I14/D14, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K14","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L14","v":538200,"f":"=ROUND(I14*E14*K14, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"05-01","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"أعمال التمديدات الكهروميكانيكية الأساسية (تغذية PPR، صرف uPVC، كابلات ولوحات قوى، وتكييف مركزي)","fg":"#1E293B"},{"c":"C15","v":"مقطوعية","fg":"#1E293B","b":true,"al":"center"},{"c":"D15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":2400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":2400000,"f":"=ROUND(D15*E15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":0.35,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":0.55,"f":"=ROUND(G15+H15, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0.55,"f":"=IF(D15>0, I15/D15, 0)","al":"center","nf":"0.0%"},{"c":"K15","v":0.85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L15","v":1122000,"f":"=ROUND(I15*E15*K15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"إجمالي أعمال العقد الأصلي (القيمة التعاقدية مقابل المنفذ التراكمي المستحق)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":16857000,"f":"=SUM(F6:F15)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"-","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"H16","v":"-","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"I16","v":"-","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"J16","v":0.762751,"f":"=IF(F16>0, L16/F16, 0)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"K16","v":"-","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"L16","v":12857700,"f":"=SUM(L6:L15)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":17,"h":28.0,"cells":[{"c":"A17","v":""},{"c":"B17","v":""},{"c":"C17","v":""},{"c":"D17","v":""},{"c":"E17","v":""},{"c":"F17","v":""},{"c":"G17","v":""},{"c":"H17","v":""},{"c":"I17","v":""},{"c":"J17","v":""},{"c":"K17","v":""},{"c":"L17","v":""}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"ثانياً: أوامر التغيير والبنود المستحدثة الموقعة رسمياً (Variation Orders — FIDIC Clause 13)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"VO-01","fg":"#1E293B","b":true,"al":"center"},{"c":"B19","v":"أمر التغيير رقم (1): ترقية الواجهة الأمامية إلى نظام الكلادينج الألومنيوم والزجاج المزدوج Curtain Wall","fg":"#1E293B"},{"c":"C19","v":"م²","fg":"#1E293B","b":true,"al":"center"},{"c":"D19","v":420,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":1150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":483000,"f":"=ROUND(D19*E19, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H19","v":150,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I19","v":350,"f":"=ROUND(G19+H19, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0.833333,"f":"=IF(D19>0, I19/D19, 0)","al":"center","nf":"0.0%"},{"c":"K19","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L19","v":402500,"f":"=ROUND(I19*E19*K19, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"VO-02","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B20","v":"أمر التغيير رقم (2): توريد وتركيب محطة طاقة شمسية هجينة أعلى السطح بقدرة 35 كيلوواط شاملة الإنفرتر","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C20","v":"مقطوعية","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D20","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":265000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":265000,"f":"=ROUND(D20*E20, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H20","v":0.4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I20","v":0.8,"f":"=ROUND(G20+H20, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":0.8,"f":"=IF(D20>0, I20/D20, 0)","bg":"#F8FAFC","al":"center","nf":"0.0%"},{"c":"K20","v":0.9,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"L20","v":190800,"f":"=ROUND(I20*E20*K20, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"إجمالي قيمة أوامر التغيير المضافة للعقد (Variation Orders Subtotal)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F21","v":748000,"f":"=SUM(F19:F20)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G21","v":"-","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"H21","v":"-","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"I21","v":"-","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"J21","v":0.793182,"f":"=IF(F21>0, L21/F21, 0)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"0.0%"},{"c":"K21","v":"-","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"L21","v":593300,"f":"=SUM(L19:L20)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":22,"h":28.0,"cells":[{"c":"A22","v":""},{"c":"B22","v":""},{"c":"C22","v":""},{"c":"D22","v":""},{"c":"E22","v":""},{"c":"F22","v":""},{"c":"G22","v":""},{"c":"H22","v":""},{"c":"I22","v":""},{"c":"J22","v":""},{"c":"K22","v":""},{"c":"L22","v":""}]},{"r":23,"h":46.0,"cells":[{"c":"A23","v":"الإجمالي الكلي لقيمة العقد المعدلة والأعمال المنفذة التراكمية (العقد الأصلي + أوامر التغيير)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F23","v":17605000,"f":"=ROUND(F16+F21, 2)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G23","v":"نسبة الإنجاز المالي الإجمالية للمشروع:","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"J23","v":0.764044,"f":"=IF(F23>0, L23/F23, 0)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true},{"c":"L23","v":13451000,"f":"=ROUND(L16+L21, 2)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"2_تشوينات_الموقع_MOS","maxRow":13,"maxCol":10,"colWidths":[13.0,58.0,13.0,16.0,13.0,13.0,13.0,18.0,15.0,19.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر وتقييم التشوينات بالموقع المستحقة الصرف بالمستخلص الجاري (Materials On Site — FIDIC Clause 14.5)","bg":"#0F172A","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":"يحسب هذا الجدول صافي المواد المشونة فعلياً بالمخازن (الكمية الموردة بالفواتير مطروحاً منها الكمية المركبة بالمشروع) ويطبق نسبة الصرف التعاقدية للتشوينات (75% قياسياً) لترحيلها إلى شهادة الدفع (ورقة 3).","bg":"#F0FDF4","fg":"#065F46","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":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":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"كشف جرد وتقييم المواد المشونة بالموقع والمفحوصة بمحاضر استلام المواد (MIR)","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":5,"h":72.0,"cells":[{"c":"A5","v":"كود التشوين","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المواد المشونة بالموقع ورقم طلب فحص المواد (MIR Ref)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الكمية الموردة للموقع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"الكمية المركبة بالمشروع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"صافي الكمية المشونة بالمخزن","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"سعر الوحدة بفاتورة التوريد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"إجمالي قيمة التشوينات الفعلية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"نسبة صرف التشوينات %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J5","v":"صافي قيمة التشوينات المستحقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"MOS-01","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B6","v":"حديد تسليح عالي المقاومة (B500DWR) أقطار 12 مم إلى 25 مم — محضر فحص (MIR-STR-014)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"طن","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D6","v":180,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":115,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":65,"f":"=MAX(0, ROUND(D6-E6, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":3850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":250250,"f":"=ROUND(F6*G6, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I6","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J6","v":187687.5,"f":"=ROUND(H6*I6, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"MOS-02","fg":"#1E293B","b":true,"al":"center"},{"c":"B7","v":"لفائف عزل بيتوميني مسلح بالبوليستر سماكة 4 مم (200 جم/م²) — محضر فحص (MIR-ARC-021)","fg":"#1E293B"},{"c":"C7","v":"رول 10م²","fg":"#1E293B","b":true,"al":"center"},{"c":"D7","v":450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":290,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":160,"f":"=MAX(0, ROUND(D7-E7, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":195,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":31200,"f":"=ROUND(F7*G7, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I7","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J7","v":23400,"f":"=ROUND(H7*I7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"MOS-03","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B8","v":"ألواح وبلاطات بورسلين قطع ليزر مقاس (60×120 سم) للأرضيات — محضر فحص (MIR-ARC-033)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"م²","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D8","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":1400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":1800,"f":"=MAX(0, ROUND(D8-E8, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":171000,"f":"=ROUND(F8*G8, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I8","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J8","v":128250,"f":"=ROUND(H8*I8, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"MOS-04","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"مواسير وقطع تغذية مياه حرارية (PPR PN20) ومواسير صرف (uPVC) — محضر فحص (MIR-MEP-018)","fg":"#1E293B"},{"c":"C9","v":"م.ط","fg":"#1E293B","b":true,"al":"center"},{"c":"D9","v":4800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":3100,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1700,"f":"=MAX(0, ROUND(D9-E9, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":38,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":64600,"f":"=ROUND(F9*G9, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J9","v":48450,"f":"=ROUND(H9*I9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"MOS-05","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"كابلات نحاسية مسلحة ومنخفضة الدخان (XLPE/LSZH) لبكرات القوى الرئيسية — محضر (MIR-ELE-012)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"م.ط","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D10","v":3500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":1900,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1600,"f":"=MAX(0, ROUND(D10-E10, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":232000,"f":"=ROUND(F10*G10, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J10","v":174000,"f":"=ROUND(H10*I10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"MOS-06","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"لوحات التوزيع الكهربائية الرئيسية والفرعية (MDB & SMDBs) موردة بالمخزن — محضر (MIR-ELE-019)","fg":"#1E293B"},{"c":"C11","v":"عدد","fg":"#1E293B","b":true,"al":"center"},{"c":"D11","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":8,"f":"=MAX(0, ROUND(D11-E11, 2))","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":22500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":180000,"f":"=ROUND(F11*G11, 2)","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J11","v":135000,"f":"=ROUND(H11*I11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"MOS-07","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B12","v":"وحدات التكييف المخفي والمركزي (Concealed Ducted Split Units) — محضر فحص (MIR-MEC-025)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"عدد","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D12","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":10,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":14,"f":"=MAX(0, ROUND(D12-E12, 2))","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":14200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":198800,"f":"=ROUND(F12*G12, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"J12","v":149100,"f":"=ROUND(H12*I12, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]},{"r":13,"h":44.0,"cells":[{"c":"A13","v":"إجمالي قيمة التشوينات الفعلية بالموقع وصافي المستحق الصرف بالمستخلص الجاري","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"H13","v":1127850,"f":"=SUM(H6:H12)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":0.75,"f":"=IF(H13>0, J13/H13, 0)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"J13","v":845887.5,"f":"=SUM(J6:J12)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""}]}]},{"name":"3_شهادة_الدفع_والتسوية_IPC","maxRow":31,"maxCol":7,"colWidths":[12.0,58.0,16.0,20.0,13.0,13.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شهادة الدفع المرحلية للمقاول العام ومصفوفة الاستقطاعات والقيد المحاسبي (Interim Payment Certificate — IPC)","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":"ملخص شهادة الدفع المرحلية وفق عقد الفيديك (FIDIC Clause 14.6) ومعيار التقرير المالي الدولي (IFRS 15): يحسب تلقائياً صافي المستحق عن الفترة الحالية بعد استرداد الدفعة المقدمة، خصم محجوز الضمان، وإضافة ضريبة القيمة المضافة.","bg":"#F0FDF4","fg":"#065F46","b":true,"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":"رقم المستخلص:","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B4","v":"المستخلص الجاري رقم (04) — عن الفترة حتى 2026/11/02 (العقد الأصلي المعدل = ","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"C4","v":17605000,"f":"='1_جدول_المستخلص_التفصيلي_BOQ'!F23","bg":"#F1F5F9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D4","v":"نسبة استرداد الدفعة المقدمة %","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"E4","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F4","v":"نسبة محجوز ضمان التنفيذ Retention %","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"G4","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"سقف الضمان %","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"B5","v":"الحد الأقصى لمحجوز ضمان حسن التنفيذ من قيمة العقد المعدلة (Retention Cap = 5%)","bg":"#F1F5F9","fg":"#1E293B"},{"c":"C5","v":0.05,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"D5","v":"نسبة ضريبة القيمة المضافة VAT %","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"E5","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"F5","v":"نسبة الخصم الضريبي من المنبع WHT %","bg":"#F1F5F9","fg":"#1E293B","b":true,"al":"center"},{"c":"G5","v":0.01,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"}]},{"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":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: كشف حساب شهادة الدفع المرحلية (التراكمي حتى تاريخه — السابق صرفه — المستحق عن الفترة الحالية)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":8,"h":104.0,"cells":[{"c":"A8","v":"البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان عناصر شهادة الدفع المرحلية والاستقطاعات التعاقدية (IPC Line Items)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"المرجع التعاقدي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"التراكمي حتى المستخلص الحالي (1)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"السابق اعتماده حتى المستخلص السابق (2)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"المستحق عن الفترة الحالية (3 = 1 - 2)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"ملاحظات وضوابط الصرف المحاسبية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"A-01","fg":"#1E293B","b":true,"al":"center"},{"c":"B9","v":"قيمة أعمال العقد الأصلي المنفذة والمعتمدة هندسياً","fg":"#1E293B","b":true},{"c":"C9","v":"FIDIC 14.3(a)","fg":"#1E293B","b":true,"al":"center"},{"c":"D9","v":12857700,"f":"='1_جدول_المستخلص_التفصيلي_BOQ'!L16","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":6985000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":5872700,"f":"=ROUND(D9-E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"ترحيل تلقائي من جدول حصر العقد الأصلي","fg":"#1E293B"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"A-02","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B10","v":"قيمة أعمال أوامر التغيير المعتمدة والمنفذة (Variation Orders)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"C10","v":"FIDIC 13.3","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D10","v":593300,"f":"='1_جدول_المستخلص_التفصيلي_BOQ'!L21","bg":"#F8FAFC","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":326000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":267300,"f":"=ROUND(D10-E10, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"ترحيل تلقائي من جدول أوامر التغيير","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"A-03","fg":"#1E293B","b":true,"al":"center"},{"c":"B11","v":"مستحقات التشوينات بالموقع المعتمدة بالفواتير (Materials On Site 75%)","fg":"#1E293B","b":true},{"c":"C11","v":"FIDIC 14.5","fg":"#1E293B","b":true,"al":"center"},{"c":"D11","v":845887.5,"f":"='2_تشوينات_الموقع_MOS'!J13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":480000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":365887.5,"f":"=ROUND(D11-E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"ترحيل تلقائي من جدول تشوينات الموقع","fg":"#1E293B"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"GROSS","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B12","v":"إجمالي قيمة الأعمال والتشوينات المنفذة قبل الاستقطاعات (Gross Valuation)","bg":"#DBEAFE","fg":"#1E3A8A","b":true},{"c":"C12","v":"إجمالي (A)","bg":"#DBEAFE","fg":"#1E293B","b":true,"al":"center"},{"c":"D12","v":14296887.5,"f":"=ROUND(SUM(D9:D11), 2)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":7791000,"f":"=ROUND(SUM(E9:E11), 2)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":6505887.5,"f":"=ROUND(D12-E12, 2)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"وعاء حساب الاستقطاعات والضرائب","bg":"#DBEAFE","fg":"#1E293B"}]},{"r":13,"h":72.0,"cells":[{"c":"A13","v":"B-01","fg":"#1E293B","b":true,"al":"center"},{"c":"B13","v":"يُخصم: قسط استرداد الدفعة المقدمة (Advance Payment Amortization)","fg":"#DC2626","b":true},{"c":"C13","v":"FIDIC 14.2","fg":"#1E293B","b":true,"al":"center"},{"c":"D13","v":0,"f":"=ROUND((D9+D10)*$E$4, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":0,"f":"=ROUND((E9+E10)*$E$4, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":0,"f":"=ROUND(D13-E13, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"تُسترد بنسبة الدفعة المقدمة من الأعمال المنفذة","fg":"#1E293B"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"B-02","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B14","v":"يُخصم: محجوز ضمان حسن التنفيذ (Retention 10% بحد أقصى 5% من العقد)","bg":"#F8FAFC","fg":"#DC2626","b":true},{"c":"C14","v":"FIDIC 14.3(c)","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D14","v":0,"f":"=ROUND(MIN(D12*$G$4, $C$4*$C$5), 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":0,"f":"=ROUND(MIN(E12*$G$4, $C$4*$C$5), 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":0,"f":"=ROUND(D14-E14, 2)","bg":"#F8FAFC","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"يتوقف الخصم تلقائياً عند بلوغ سقف 5% من العقد","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"B-03","fg":"#1E293B","b":true,"al":"center"},{"c":"B15","v":"يُخصم: مسحوبات مواد أو مصاريف منفذة على حساب المقاول (Backcharges)","fg":"#DC2626","b":true},{"c":"C15","v":"FIDIC 2.5","fg":"#1E293B","b":true,"al":"center"},{"c":"D15","v":25000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":15000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":10000,"f":"=ROUND(D15-E15, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"خصم فواتير اختبارات أو عمالة على حساب المقاول","fg":"#1E293B"}]},{"r":16,"h":72.0,"cells":[{"c":"A16","v":"DED","bg":"#FEE2E2","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B16","v":"إجمالي الاستقطاعات والخصومات التعاقدية (Total Contractual Deductions)","bg":"#FEE2E2","fg":"#1E3A8A","b":true},{"c":"C16","v":"إجمالي (B)","bg":"#FEE2E2","fg":"#1E293B","b":true,"al":"center"},{"c":"D16","v":25000,"f":"=ROUND(SUM(D13:D15), 2)","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":15000,"f":"=ROUND(SUM(E13:E15), 2)","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":10000,"f":"=ROUND(D16-E16, 2)","bg":"#FEE2E2","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"مجموع استرداد الدفعة المقدمة والضمان والخصومات","bg":"#FEE2E2","fg":"#1E293B"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"NET-1","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B17","v":"صافي المستحق للمقاول قبل ضريبة القيمة المضافة والخصم الضريبي (A - B)","bg":"#DBEAFE","fg":"#1E3A8A","b":true},{"c":"C17","v":"صافي قبل الضريبة","bg":"#DBEAFE","fg":"#1E293B","b":true,"al":"center"},{"c":"D17","v":14271887.5,"f":"=ROUND(D12-D16, 2)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":7776000,"f":"=ROUND(E12-E16, 2)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":6495887.5,"f":"=ROUND(D17-E17, 2)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"الصافي الخاضع لضريبة القيمة المضافة","bg":"#DBEAFE","fg":"#1E293B"}]},{"r":18,"h":72.0,"cells":[{"c":"A18","v":"TAX-1","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B18","v":"يُضاف: ضريبة القيمة المضافة المقررة نظاماً (VAT 15%)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"C18","v":"ZATCA / VAT","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"D18","v":0,"f":"=ROUND(D17*$E$5, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":0,"f":"=ROUND(E17*$E$5, 2)","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":0,"f":"=ROUND(D18-E18, 2)","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"تُحسب على صافي المستحق بعد استرداد الدفعة المقدمة","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":19,"h":72.0,"cells":[{"c":"A19","v":"TAX-2","fg":"#1E293B","b":true,"al":"center"},{"c":"B19","v":"يُخصم: ضريبة الخصم والتحصيل تحت حساب الضريبة من المنبع (WHT 1%)","fg":"#DC2626","b":true},{"c":"C19","v":"ضريبة المنبع","fg":"#1E293B","b":true,"al":"center"},{"c":"D19","v":0,"f":"=ROUND(D17*$G$5, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E19","v":0,"f":"=ROUND(E17*$G$5, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F19","v":0,"f":"=ROUND(D19-E19, 2)","fg":"#DC2626","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G19","v":"تُورد لمصلحة الضرائب لحساب المقاول (أو 0% حسب النظام)","fg":"#1E293B"}]},{"r":20,"h":72.0,"cells":[{"c":"A20","v":"NET-PAY","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B20","v":"صافي المبلغ المستحق للصرف بشيك أو حوالة بنكية للمقاول العام (Net Payable Amount)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"D20","v":14271887.5,"f":"=ROUND(D17+D18-D19, 2)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E20","v":7776000,"f":"=ROUND(E17+E18-E19, 2)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F20","v":6495887.5,"f":"=ROUND(F17+F18-F19, 2)","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G20","v":"المبلغ الواجب تحويله في المستخلص الحالي = الخلية F20","bg":"#065F46","fg":"#FFFFFF","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":""}]},{"r":22,"h":38.0,"cells":[{"c":"A22","v":"ثانياً: قيد اليومية المحاسبي التلقائي لإثبات استحقاق المستخلص الجاري رقم (04) في دفاتر المقاول العام (IFRS 15)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"رقم الحساب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B23","v":"اسم الحساب المحاسبي والبيان في شجرة حسابات المقاولات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C23","v":"طبيعة الحساب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D23","v":"مدين (Debit)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E23","v":"دائن (Credit)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F23","v":"مركز التكلفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G23","v":"التوجيه المحاسبي والمعيار المرجعي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"11201","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B24","v":"من حـ/ العملاء — مالك المشروع (صافي المستحق للصرف بالمستخلص الجاري)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C24","v":"أصول متداولة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D24","v":6495887.5,"f":"=F20","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E24","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F24","v":"PRJ-B2","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"G24","v":"المبلغ النقدي المستحق التحصيل من المالك","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"21301","fg":"#1E293B","b":true,"al":"center"},{"c":"B25","v":"من حـ/ الدفعات المقدمة من العملاء (استهلاك قسط الدفعة المقدمة)","fg":"#1E293B"},{"c":"C25","v":"تخفيض التزام","fg":"#1E293B","al":"center"},{"c":"D25","v":0,"f":"=F13","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E25","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F25","v":"PRJ-B2","fg":"#1E293B","b":true,"al":"center"},{"c":"G25","v":"إقفال الجزء المسترد من الدفعة المقدمة","fg":"#1E293B"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"11402","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B26","v":"من حـ/ تأمينات ابتدائية ونهائية ومحجوز ضمان حسن التنفيذ لدى الغير (Retention)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C26","v":"أصول متداولة","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D26","v":0,"f":"=F14","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E26","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F26","v":"PRJ-B2","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"G26","v":"يُسترد عند الاستلام الابتدائي والنهائي","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"51904","fg":"#1E293B","b":true,"al":"center"},{"c":"B27","v":"من حـ/ مصروفات وخصومات محملة من المالك (Backcharges)","fg":"#1E293B"},{"c":"C27","v":"تكاليف مشاريع","fg":"#1E293B","al":"center"},{"c":"D27","v":10000,"f":"=F15","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E27","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F27","v":"PRJ-B2","fg":"#1E293B","b":true,"al":"center"},{"c":"G27","v":"إثبات المسحوبات المخصومة من المستخلص","fg":"#1E293B"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"11506","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B28","v":"من حـ/ ضريبة الخصم والتحصيل تحت حساب الضريبة (ضريبة المنبع 1%)","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C28","v":"أصول ضريبية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D28","v":0,"f":"=F19","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E28","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F28","v":"PRJ-B2","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"G28","v":"رصيد ضريبي مخصوم من المنبع لصالح المقاول","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":29,"h":38.0,"cells":[{"c":"A29","v":"41101","fg":"#1E293B","b":true,"al":"center"},{"c":"B29","v":"إلى حـ/ إيرادات عقود المقاولات المعتمدة والتشوينات (Contract Revenue)","fg":"#1E293B","b":true},{"c":"C29","v":"إيرادات تشغيل","fg":"#1E293B","al":"center"},{"c":"D29","v":0,"in":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E29","v":6505887.5,"f":"=F12","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F29","v":"PRJ-B2","fg":"#1E293B","b":true,"al":"center"},{"c":"G29","v":"إثبات إيراد الفترة الحالية وفق IFRS 15","fg":"#1E293B"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"21402","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"B30","v":"إلى حـ/ ضريبة القيمة المضافة — مخرجات المستخلصات (VAT Output 15%)","bg":"#F8FAFC","fg":"#1E293B","b":true},{"c":"C30","v":"التزامات ضريبية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D30","v":0,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E30","v":0,"f":"=F18","bg":"#F8FAFC","al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F30","v":"PRJ-B2","bg":"#F8FAFC","fg":"#1E293B","b":true,"al":"center"},{"c":"G30","v":"ضريبة مخرجات مستحقة للإقرار الضريبي","bg":"#F8FAFC","fg":"#1E293B"}]},{"r":31,"h":42.0,"cells":[{"c":"A31","v":"إجمالي طرفي قيد اليومية المحاسبي وفحص التوازن (Total Debit = Total Credit)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D31","v":6505887.5,"f":"=ROUND(SUM(D24:D30), 2)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E31","v":6505887.5,"f":"=ROUND(SUM(E24:E30), 2)","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F31","v":"القيد المحاسبي متوازن 100% (فرق = 0.00)","f":"=IF(ROUND(D31-E31, 2)=0, \"القيد المحاسبي متوازن 100% (فرق = 0.00)\", \"تنبيه: القيد غير متوازن\")","bg":"#DBEAFE","fg":"#1E3A8A","b":true,"al":"center","cs":2},{"skip":true}]}]}]}