{"slug":"main-contractor-interim-payment-certificate-ipc-retention-and-vat-billing-sheet","sheets":[{"name":"1_مستخلص_المقاول_العام_IPC","maxRow":22,"maxCol":10,"colWidths":[14.0,62.0,13.0,15.0,16.0,15.0,17.0,18.0,19.0,15.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شيت المستخلص الجاري والختامي للمقاول العام مع المالك وحساب الدفعة المقدمة والمحتجزات (Main Contractor IPC — BOQ-ACC-190)","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":54.0,"cells":[{"c":"A2","v":"المرجع التعاقدي والمحاسبي: شروط عقد الفيديك (FIDIC Clause 14.3, 14.5 & 14.6) | المعيار الدولي IFRS 15 | ضريبة القيمة المضافة — الخلايا الصفراء قابلة للتعديل","bg":"#065F46","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":3,"h":18.0,"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":52.0,"cells":[{"c":"A4","v":"إجمالي قيمة الأعمال التراكمية المنفذة","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D4","v":"قيمة تشوينات المواد بالموقع (75% MOS)","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true},{"c":"F4","v":"إجمالي استرداد الدفعة المقدمة والمحتجزات","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true},{"c":"H4","v":"صافي قيمة المستخلص التراكمي شامل الضريبة","bg":"#ECFDF5","fg":"#065F46","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":13354550,"f":"=I19","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true},{"c":"D5","v":844500,"f":"='2_التشوينات_والاستقطاعات'!G11","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"F5","v":1826410,"f":"=ABS(I20)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":2},{"skip":true},{"c":"H5","v":13257361,"f":"=I22","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\"","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":18.0,"cells":[{"c":"A6","v":""},{"c":"B6","v":""},{"c":"C6","v":""},{"c":"D6","v":""},{"c":"E6","v":""},{"c":"F6","v":""},{"c":"G6","v":""},{"c":"H6","v":""},{"c":"I6","v":""},{"c":"J6","v":""}]},{"r":7,"h":38.0,"cells":[{"c":"A7","v":"أولاً: جدول حصر الأعمال المنفذة التراكمية (السابقة + الحالية) للمستخلص الجاري رقم (IPC-08) للمقاول العام","bg":"#1E293B","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":8,"h":52.0,"cells":[{"c":"A8","v":"كود البند","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان أقسام وبنود عقد المقاولة الرئيسية والأوامر التغييرية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"الكمية المنفذة السابقة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"الكمية المنفذة الحالية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"نسبة الإنجاز الموزونة %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"إجمالي الكمية التراكمية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H8","v":"فئة سعر البند التعاقدي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I8","v":"إجمالي قيمة الأعمال التراكمية","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J8","v":"الوزن المالي %","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"IPC-01","b":true,"al":"center"},{"c":"B9","v":"أعمال التجهيزات الموقعـية الأولية، الكرفانات، الأسوار المؤقتة، واللوحات الإرشادية (Mobilization & Site Preliminaries)"},{"c":"C9","v":"مقطوعية","b":true,"al":"center"},{"c":"D9","v":0.8,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G9","v":0.9,"f":"=ROUND((D9+E9)*F9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":350000,"f":"='3_إعدادات_العقد_والفئات'!$F$9","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I9","v":315000,"f":"=ROUND(G9*H9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J9","v":0,"f":"=IF($I$19>0, I9/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"IPC-02","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B10","v":"أعمال الحفر الميكانيكي، سند الجوانب، طبقات الإحلال المدموكة، والردم الهندسي حول الأساسات (Earthworks & Subbase)","bg":"#F0FDF4"},{"c":"C10","v":"م3","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D10","v":6800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":700,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G10","v":7500,"f":"=ROUND((D10+E10)*F10, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":48,"f":"='3_إعدادات_العقد_والفئات'!$F$10","bg":"#F0FDF4","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I10","v":360000,"f":"=ROUND(G10*H10, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J10","v":0,"f":"=IF($I$19>0, I10/$I$19, 0)","bg":"#F0FDF4","al":"center","nf":"0.0%"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"IPC-03","b":true,"al":"center"},{"c":"B11","v":"أعمال الخرسانة العادية والمسلحة للقواعد واللبشة والميدات وحوائط البدروم الساندة شاملة حديد التسليح (Substructure RC)"},{"c":"C11","v":"م3","b":true,"al":"center"},{"c":"D11","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":350,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G11","v":2750,"f":"=ROUND((D11+E11)*F11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":950,"f":"='3_إعدادات_العقد_والفئات'!$F$11","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I11","v":2612500,"f":"=ROUND(G11*H11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J11","v":0,"f":"=IF($I$19>0, I11/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"IPC-04","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B12","v":"أعمال العزل المائي والحراري للقواعد واللبشة وحوائط البدروم والأسطح والحمامات شاملة الحماية والاختبار (Waterproofing)","bg":"#F0FDF4"},{"c":"C12","v":"م2","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D12","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G12","v":5150,"f":"=ROUND((D12+E12)*F12, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H12","v":65,"f":"='3_إعدادات_العقد_والفئات'!$F$12","bg":"#F0FDF4","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I12","v":334750,"f":"=ROUND(G12*H12, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J12","v":0,"f":"=IF($I$19>0, I12/$I$19, 0)","bg":"#F0FDF4","al":"center","nf":"0.0%"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"IPC-05","b":true,"al":"center"},{"c":"B13","v":"أعمال الهيكل الخرساني المسلح للأعمدة وحوائط القص والكمرات والأسقف والسلالم للأدوار المتكررة (Superstructure RC)"},{"c":"C13","v":"م3","b":true,"al":"center"},{"c":"D13","v":3600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G13","v":4450,"f":"=ROUND((D13+E13)*F13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H13","v":1030,"f":"='3_إعدادات_العقد_والفئات'!$F$13","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I13","v":4583500,"f":"=ROUND(G13*H13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J13","v":0,"f":"=IF($I$19>0, I13/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"IPC-06","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B14","v":"أعمال المباني الخارجية بالبلوك البركاني المعزول والقواطع الداخلية بالبلوك الأسمنتي والأعتاب والشبك (Masonry Works)","bg":"#F0FDF4"},{"c":"C14","v":"م2","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D14","v":5400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":1600,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G14","v":7000,"f":"=ROUND((D14+E14)*F14, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H14","v":68,"f":"='3_إعدادات_العقد_والفئات'!$F$14","bg":"#F0FDF4","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I14","v":476000,"f":"=ROUND(G14*H14, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J14","v":0,"f":"=IF($I$19>0, I14/$I$19, 0)","bg":"#F0FDF4","al":"center","nf":"0.0%"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"IPC-07","b":true,"al":"center"},{"c":"B15","v":"أعمال الطرطشة المسمارية واللياسة الأسمنتية الداخلية والخارجية على البؤج والأوتار وزوايا الفرسان (Plastering Works)"},{"c":"C15","v":"م2","b":true,"al":"center"},{"c":"D15","v":8500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G15","v":11700,"f":"=ROUND((D15+E15)*F15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H15","v":34,"f":"='3_إعدادات_العقد_والفئات'!$F$15","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I15","v":397800,"f":"=ROUND(G15*H15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J15","v":0,"f":"=IF($I$19>0, I15/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"IPC-08","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B16","v":"أعمال التكسيات والأرضيات بالبورسلان والرخام والأسقف المستعارة والدهانات والأبواب والواجهات الزجاجية (Architectural Fit-Out)","bg":"#F0FDF4"},{"c":"C16","v":"م2","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D16","v":3200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":1800,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G16","v":5000,"f":"=ROUND((D16+E16)*F16, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H16","v":280,"f":"='3_إعدادات_العقد_والفئات'!$F$16","bg":"#F0FDF4","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I16","v":1400000,"f":"=ROUND(G16*H16, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J16","v":0,"f":"=IF($I$19>0, I16/$I$19, 0)","bg":"#F0FDF4","al":"center","nf":"0.0%"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"IPC-09","b":true,"al":"center"},{"c":"B17","v":"الأعمال الكهروميكانيكية المتكاملة: التكييف والتهوية، السباكة، مكافحة وإنذار الحريق، ولوحات وكابلات الكهرباء (MEP Systems)"},{"c":"C17","v":"مقطوعية","b":true,"al":"center"},{"c":"D17","v":0.45,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":0.2,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G17","v":0.65,"f":"=ROUND((D17+E17)*F17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H17","v":3500000,"f":"='3_إعدادات_العقد_والفئات'!$F$17","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I17","v":2275000,"f":"=ROUND(G17*H17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J17","v":0,"f":"=IF($I$19>0, I17/$I$19, 0)","al":"center","nf":"0.0%"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"IPC-10","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B18","v":"الأعمال الإضافية المنفذة بموجب الأوامر التغييرية المقرة رقم VO-01 وVO-02 (Approved Contract Variation Orders)","bg":"#F0FDF4"},{"c":"C18","v":"مقطوعية","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D18","v":0.5,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":0.3,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"G18","v":0.8,"f":"=ROUND((D18+E18)*F18, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H18","v":750000,"f":"='3_إعدادات_العقد_والفئات'!$F$18","bg":"#F0FDF4","fg":"#008000","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"I18","v":600000,"f":"=ROUND(G18*H18, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J18","v":0,"f":"=IF($I$19>0, I18/$I$19, 0)","bg":"#F0FDF4","al":"center","nf":"0.0%"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي قيمة الأعمال التراكمية المنفذة بالموقع شاملة الأوامر التغييرية (Gross Cumulative Work Executed)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I19","v":13354550,"f":"=SUM(I9:I18)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J19","v":0,"f":"=SUM(J9:J18)","bg":"#E2E8F0","b":true,"al":"center","nf":"0.0%"}]},{"r":20,"h":42.0,"cells":[{"c":"A20","v":"صافي التسويات: (+) تشوينات المواد 75% (−) استرداد الدفعة المقدمة 10% (−) محجوز ضمان حسن التنفيذ 10%","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I20","v":-1826410,"f":"='2_التشوينات_والاستقطاعات'!G11-ROUND(I19*('3_إعدادات_العقد_والفئات'!$D$5+'3_إعدادات_العقد_والفئات'!$D$6), 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J20","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"ضريبة القيمة المضافة على صافي المستحق التراكمي (VAT 15%)","bg":"#E2E8F0","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I21","v":1729221,"f":"=ROUND((I19+I20)*'3_إعدادات_العقد_والفئات'!$D$4, 2)","bg":"#E2E8F0","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J21","v":"","bg":"#E2E8F0","b":true,"al":"center"}]},{"r":22,"h":46.0,"cells":[{"c":"A22","v":"صافي القيمة التراكمية المستحقة للصرف في شهادة الدفع (Net Cumulative Certified IPC Value incl. VAT)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I22","v":13257361,"f":"=I19+I20+I21","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"J22","v":"","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center"}]}]},{"name":"2_التشوينات_والاستقطاعات","maxRow":11,"maxCol":9,"colWidths":[14.0,54.0,15.0,16.0,13.0,13.0,17.0,13.0,13.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر تشوينات المواد بالموقع (Materials on Site — FIDIC 14.5 @ 75%) وتسوية المستخلص الحالي","bg":"#0F172A","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":54.0,"cells":[{"c":"A2","v":"يحسب القيمة المستحقة عن المواد المشونة بالموقع بموجب الفواتير بعد خصم ما تم تركيبه وإدراجه في بنود الأعمال","bg":"#065F46","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":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"ثانياً: جدول تقييم تشوينات المواد الموردة للموقع وصرف نسبة (75%) من قيمتها وفق شروط العقد","bg":"#1E293B","fg":"#FFFFFF","b":true,"cs":9},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"كود التشوين","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B5","v":"بيان المواد والمعدات المشونة بالموقع ورقم طلب فحص المواد (MIR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C5","v":"الكمية الموردة بالمخزن","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D5","v":"الكمية المركبة بالمشروع","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E5","v":"صافي الكمية المشونة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F5","v":"سعر شراء الوحدة بالفاتورة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G5","v":"القيمة المستحقة للتشوين (75%)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H5","v":"المرجع المستندي (MIR)","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I5","v":"حالة الفحص والتخزين","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":6,"h":52.0,"cells":[{"c":"A6","v":"MOS-REB","b":true,"al":"center"},{"c":"B6","v":"حديد تسليح سابك B500B أقطار 16 مم إلى 25 مم مشون على طبالي ومغطى (طن)"},{"c":"C6","v":320,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D6","v":210,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E6","v":110,"f":"=ROUND(C6-D6, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F6","v":2450,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G6","v":202125,"f":"=ROUND(E6*F6*'3_إعدادات_العقد_والفئات'!$D$7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H6","v":"MIR-STR-042","b":true,"al":"center"},{"c":"I6","v":"مطابق ومفحوص","al":"center"}]},{"r":7,"h":48.0,"cells":[{"c":"A7","v":"MOS-HVC","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B7","v":"وحدات تكييف بكج وشيلرات تبريد ووحدات مناولة هواء AHU بالموقع (عدد)","bg":"#F0FDF4"},{"c":"C7","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D7","v":6,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E7","v":8,"f":"=ROUND(C7-D7, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F7","v":28500,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G7","v":171000,"f":"=ROUND(E7*F7*'3_إعدادات_العقد_والفئات'!$D$7, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H7","v":"MIR-MEC-019","bg":"#F0FDF4","b":true,"al":"center"},{"c":"I7","v":"مطابق ببوليصة الشحن","bg":"#F0FDF4","al":"center"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"MOS-ELC","b":true,"al":"center"},{"c":"B8","v":"كابلات نحاسية مسلحة ولوحات توزيع كهربائية رئيسية وفرعية MDBs (م.ط/لوحة)"},{"c":"C8","v":1850,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D8","v":950,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E8","v":900,"f":"=ROUND(C8-D8, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F8","v":145,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G8","v":97875,"f":"=ROUND(E8*F8*'3_إعدادات_العقد_والفئات'!$D$7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H8","v":"MIR-ELC-031","b":true,"al":"center"},{"c":"I8","v":"مطابق بالمستودع","al":"center"}]},{"r":9,"h":48.0,"cells":[{"c":"A9","v":"MOS-FIN","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B9","v":"ترابيع بورسلان ورخام غرف وممرات وألواح واجهات زجاجية (م2)","bg":"#F0FDF4"},{"c":"C9","v":4200,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D9","v":2400,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":1800,"f":"=ROUND(C9-D9, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":85,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":114750,"f":"=ROUND(E9*F9*'3_إعدادات_العقد_والفئات'!$D$7, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H9","v":"MIR-ARC-055","bg":"#F0FDF4","b":true,"al":"center"},{"c":"I9","v":"مطابق على طبالي","bg":"#F0FDF4","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"MOS-ELV","b":true,"al":"center"},{"c":"B10","v":"مهمات ومكونات المصاعد الكهربائية (الماكينات، السكك، والكبائن) بالموقع (مصعد)"},{"c":"C10","v":4,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D10","v":1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":3,"f":"=ROUND(C10-D10, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":115000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":258750,"f":"=ROUND(E10*F10*'3_إعدادات_العقد_والفئات'!$D$7, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H10","v":"MIR-ELV-004","b":true,"al":"center"},{"c":"I10","v":"مطابق بشهادة المنشأ","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"إجمالي كميات وصافي قيمة تشوينات المواد بالموقع المستحقة للإدراج في المستخلص (75% MOS)","bg":"#DCFCE7","fg":"#065F46","b":true,"cs":2},{"skip":true},{"c":"C11","v":6388,"f":"=SUM(C6:C10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"D11","v":3567,"f":"=SUM(D6:D10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":2821,"f":"=SUM(E6:E10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":29236,"f":"=AVERAGE(F6:F10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":844500,"f":"=SUM(G6:G10)","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"H11","v":"يرحل إلى المستخلص الرئيسي","bg":"#DCFCE7","fg":"#065F46","b":true,"al":"center","cs":2},{"skip":true}]}]},{"name":"3_إعدادات_العقد_والفئات","maxRow":18,"maxCol":7,"colWidths":[16.0,58.0,16.0,18.0,13.0,20.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات نسب استقطاعات العقد (الدفعة المقدمة، محجوز الضمان، نسبة التشوينات) وفئات أسعار البنود","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":54.0,"cells":[{"c":"A2","v":"عدّل نسب الاستقطاع أو فئات أسعار البنود في الخلايا الصفراء لتحديث شهادة المستخلص تلقائياً","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":36.0,"cells":[{"c":"A3","v":"عملة العقد وشهادات الدفع الجارية (IPC)","bg":"#F0FDF4","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D3","v":"SAR (ريال سعودي)","bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center"},{"c":"E3","v":"معامل تعاقدي ومحاسبي مرتبط بشهادة المستخلص والتشوينات","cs":3},{"skip":true},{"skip":true}]},{"r":4,"h":36.0,"cells":[{"c":"A4","v":"نسبة ضريبة القيمة المضافة المطبقة (VAT %)","bg":"#F0FDF4","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D4","v":0.15,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E4","v":"معامل تعاقدي ومحاسبي مرتبط بشهادة المستخلص والتشوينات","cs":3},{"skip":true},{"skip":true}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"نسبة استرداد الدفعة المقدمة من كل مستخلص (Advance Payment Recovery %)","bg":"#F0FDF4","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D5","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E5","v":"معامل تعاقدي ومحاسبي مرتبط بشهادة المستخلص والتشوينات","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"نسبة استقطاع محجوز ضمان حسن التنفيذ (Performance Retention %)","bg":"#F0FDF4","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D6","v":0.1,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E6","v":"معامل تعاقدي ومحاسبي مرتبط بشهادة المستخلص والتشوينات","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"نسبة الصرف عن تشوينات المواد الموردة للموقع وفق الفيديك 14.5 (MOS %)","bg":"#F0FDF4","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D7","v":0.75,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"0.0%"},{"c":"E7","v":"معامل تعاقدي ومحاسبي مرتبط بشهادة المستخلص والتشوينات","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":42.0,"cells":[{"c":"A8","v":"كود البند","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B8","v":"بيان قسم الأعمال التعاقدي في المقايسة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C8","v":"الوحدة","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D8","v":"تكلفة المواد والمعدات","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E8","v":"تكلفة التنفيذ والربح","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F8","v":"فئة سعر البند التعاقدي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G8","v":"المرجع التعاقدي","bg":"#047857","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":9,"h":38.0,"cells":[{"c":"A9","v":"IPC-01","b":true,"al":"center"},{"c":"B9","v":"التجهيزات الموقعـية الأولية والكرفانات والأسوار المؤقتة"},{"c":"C9","v":"مقطوعية","b":true,"al":"center"},{"c":"D9","v":220000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E9","v":130000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F9","v":350000,"f":"=ROUND(D9+E9, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G9","v":"FIDIC Bill No.1 Prelims","al":"center"}]},{"r":10,"h":38.0,"cells":[{"c":"A10","v":"IPC-02","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B10","v":"أعمال الحفر الميكانيكي والإحلال والدمك والردم الهندسي","bg":"#F0FDF4"},{"c":"C10","v":"م3","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D10","v":22,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E10","v":26,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F10","v":48,"f":"=ROUND(D10+E10, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G10","v":"FIDIC Bill No.2 Earthwork","bg":"#F0FDF4","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":"IPC-03","b":true,"al":"center"},{"c":"B11","v":"أعمال الخرسانة العادية والمسلحة للأساسات واللبشة والبدروم"},{"c":"C11","v":"م3","b":true,"al":"center"},{"c":"D11","v":680,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E11","v":270,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F11","v":950,"f":"=ROUND(D11+E11, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G11","v":"FIDIC Bill No.3 Substructure","al":"center"}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"IPC-04","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B12","v":"أعمال العزل المائي والحراري للأساسات والأسطح والحمامات","bg":"#F0FDF4"},{"c":"C12","v":"م2","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D12","v":42,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E12","v":23,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F12","v":65,"f":"=ROUND(D12+E12, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G12","v":"FIDIC Bill No.4 Insulation","bg":"#F0FDF4","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"IPC-05","b":true,"al":"center"},{"c":"B13","v":"أعمال الهيكل الخرساني المسلح للأعمدة والكمرات والأسقف"},{"c":"C13","v":"م3","b":true,"al":"center"},{"c":"D13","v":720,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E13","v":310,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F13","v":1030,"f":"=ROUND(D13+E13, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G13","v":"FIDIC Bill No.5 Superstructure","al":"center"}]},{"r":14,"h":38.0,"cells":[{"c":"A14","v":"IPC-06","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B14","v":"أعمال المباني بالبلوك البركاني المعزول والبلوك المفرغ","bg":"#F0FDF4"},{"c":"C14","v":"م2","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D14","v":44,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E14","v":24,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F14","v":68,"f":"=ROUND(D14+E14, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G14","v":"FIDIC Bill No.6 Masonry","bg":"#F0FDF4","al":"center"}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"IPC-07","b":true,"al":"center"},{"c":"B15","v":"أعمال اللياسة الأسمنتية الداخلية والخارجية والشبك والزوايا"},{"c":"C15","v":"م2","b":true,"al":"center"},{"c":"D15","v":14,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E15","v":20,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F15","v":34,"f":"=ROUND(D15+E15, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G15","v":"FIDIC Bill No.7 Plastering","al":"center"}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"IPC-08","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B16","v":"أعمال الأرضيات والرخام والبورسلان والأسقف والدهانات والواجهات","bg":"#F0FDF4"},{"c":"C16","v":"م2","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D16","v":185,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E16","v":95,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F16","v":280,"f":"=ROUND(D16+E16, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G16","v":"FIDIC Bill No.8 Finishes","bg":"#F0FDF4","al":"center"}]},{"r":17,"h":38.0,"cells":[{"c":"A17","v":"IPC-09","b":true,"al":"center"},{"c":"B17","v":"الأعمال الكهروميكانيكية المتكاملة (تكييف، سباكة، حريق، كهرباء)"},{"c":"C17","v":"مقطوعية","b":true,"al":"center"},{"c":"D17","v":2400000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E17","v":1100000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F17","v":3500000,"f":"=ROUND(D17+E17, 2)","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G17","v":"FIDIC Bill No.9 MEP Works","al":"center"}]},{"r":18,"h":38.0,"cells":[{"c":"A18","v":"IPC-10","bg":"#F0FDF4","b":true,"al":"center"},{"c":"B18","v":"الأعمال الإضافية بموجب الأوامر التغييرية المقرة (VO-01 & 02)","bg":"#F0FDF4"},{"c":"C18","v":"مقطوعية","bg":"#F0FDF4","b":true,"al":"center"},{"c":"D18","v":520000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"E18","v":230000,"in":true,"bg":"#FEF9C3","fg":"#0000FF","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"F18","v":750000,"f":"=ROUND(D18+E18, 2)","bg":"#F0FDF4","b":true,"al":"center","nf":"#,##0.00;\\(#,##0.00\\);\"-\""},{"c":"G18","v":"FIDIC Clause 13 VOs","bg":"#F0FDF4","al":"center"}]}]}]}