{"slug":"main-contractor-interim-payment-ipc","sheets":[{"name":"ملخص_المستخلص_التنفيذي","maxRow":28,"maxCol":6,"colWidths":[8.0,24.0,24.0,24.0,24.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"شهادة المستخلص الجاري للمقاول العام (Interim Payment Certificate - IPC)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":42.0,"cells":[{"c":"A2","v":"كشف الاستحقاق المالي الدوري وحساب الأعمال المنفذة والتشوينات والاستقطاعات وفق شروط عقد فيديك FIDIC","bg":"#1E40AF","fg":"#E2E8F0","al":"center","cs":6},{"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":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"اسم المشروع:","bg":"#F1F5F9","b":true},{"c":"B4","v":"مشروع إنشاء المجمع السكني الإداري (برج الأعمال)","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E4","v":"رقم المستخلص:","bg":"#F1F5F9","b":true},{"c":"F4","v":"IPC #05 (مستخلص جاري رقم 5)","fg":"#1E293B","al":"center"}]},{"r":5,"h":52.0,"cells":[{"c":"A5","v":"المالك (Client):","bg":"#F1F5F9","b":true},{"c":"B5","v":"شركة التطوير العقاري الحديثة للاستثمار","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"تاريخ تقديم المستخلص:","bg":"#F1F5F9","b":true},{"c":"F5","v":"2026-10-01","fg":"#1E293B","al":"center"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"المقاول العام:","bg":"#F1F5F9","b":true},{"c":"B6","v":"شركة البنيان للمقاولات العامة والإنشاءات","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"فترة المستخلص:","bg":"#F1F5F9","b":true},{"c":"F6","v":"من 2026-09-01 إلى 2026-09-30","fg":"#1E293B","al":"center"}]},{"r":7,"h":72.0,"cells":[{"c":"A7","v":"المهندس الاستشاري:","bg":"#F1F5F9","b":true},{"c":"B7","v":"مكتب الاستشارات الهندسية والإشراف على التنفيذ","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"مدة المشروع التعاقدية:","bg":"#F1F5F9","b":true},{"c":"F7","v":"24 شهراً (المنقضي 10 أشهر)","fg":"#1E293B","al":"center"}]},{"r":8,"h":28.0,"cells":[{"c":"A8","v":""},{"c":"B8","v":""},{"c":"C8","v":""},{"c":"D8","v":""},{"c":"E8","v":""},{"c":"F8","v":""}]},{"r":9,"h":32.0,"cells":[{"c":"A9","v":""},{"c":"B9","v":""},{"c":"C9","v":""},{"c":"D9","v":""},{"c":"E9","v":""},{"c":"F9","v":""}]},{"r":10,"h":46.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""}]},{"r":12,"h":28.0,"cells":[{"c":"A12","v":""},{"c":"B12","v":""},{"c":"C12","v":""},{"c":"D12","v":""},{"c":"E12","v":""},{"c":"F12","v":""}]},{"r":13,"h":42.0,"cells":[{"c":"A13","v":"بيان عناصر حساب المستخلص المالي (Payment Summary Details)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center","cs":5},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"F13","v":"القيمة المستحقة (ريال / جنيه)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"1","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B14","v":"إجمالي قيمة الأعمال المنفذة حتى تاريخ المستخلص السابق (Cumulative Previous Works)","bg":"#F8FAFC","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F14","v":0,"f":"=حصر_بنود_الأعمال_IPC!E33","bg":"#F8FAFC","al":"center","nf":"#,##0.00"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"2","fg":"#1E293B","al":"center"},{"c":"B15","v":"إجمالي قيمة الأعمال المنفذة خلال الفترة الحالية (Current Period Works)","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F15","v":0,"f":"=حصر_بنود_الأعمال_IPC!F33","al":"center","nf":"#,##0.00"}]},{"r":16,"h":42.0,"cells":[{"c":"A16","v":"3","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B16","v":"إجمالي قيمة الأعمال المنفذة التراكمية حتى تاريخه (Total Cumulative Works)","bg":"#F1F5F9","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F16","v":0,"f":"=حصر_بنود_الأعمال_IPC!G33","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"4","fg":"#1E293B","al":"center"},{"c":"B17","v":"قيمة تشوينات المواد بالموقع المعتمدة (Materials on Site - 75% Allowance)","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F17","v":0,"f":"=سجل_تشوينات_الموقع!H16","al":"center","nf":"#,##0.00"}]},{"r":18,"h":42.0,"cells":[{"c":"A18","v":"5","bg":"#FEF3C7","b":true,"al":"center"},{"c":"B18","v":"إجمالي الاستحقاق الإجمالي التراكمي قبل الاستقطاعات (Gross Cumulative Value)","bg":"#FEF3C7","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F18","v":0,"f":"=G16+G17","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":36.0,"cells":[{"c":"A19","v":"6","bg":"#FFF1F2","fg":"#1E293B","al":"center"},{"c":"B19","v":"خصم: استرداد الدفعة المقدمة (Advance Payment Recovery @ 10%)","bg":"#FFF1F2","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F19","v":0,"f":"=G16*0.10","bg":"#FFF1F2","al":"center","nf":"#,##0.00"}]},{"r":20,"h":36.0,"cells":[{"c":"A20","v":"7","bg":"#FFF1F2","fg":"#1E293B","al":"center"},{"c":"B20","v":"خصم: محجوز ضمان الأعمال وحسن التنفيذ (Retention Guarantee @ 5%)","bg":"#FFF1F2","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F20","v":0,"f":"=G16*0.05","bg":"#FFF1F2","al":"center","nf":"#,##0.00"}]},{"r":21,"h":42.0,"cells":[{"c":"A21","v":"8","bg":"#F1F5F9","b":true,"al":"center"},{"c":"B21","v":"صافي الاستحقاق التراكمي المعتمد بعد الاستقطاعات (Net Certified Cumulative)","bg":"#F1F5F9","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F21","v":0,"f":"=G18-G19-G20","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":22,"h":36.0,"cells":[{"c":"A22","v":"9","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"B22","v":"يخصم: صافي المستخلصات السابقة المدفوعة للمقاول (Less Previous Payments Certified)","bg":"#F8FAFC","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F22","v":3850000,"in":true,"bg":"#F8FAFC","al":"center","nf":"#,##0.00"}]},{"r":23,"h":42.0,"cells":[{"c":"A23","v":"10","bg":"#FEF3C7","b":true,"al":"center"},{"c":"B23","v":"صافي المستخلص الحالي المستحق قبل الضريبة (Current Due Net of Tax)","bg":"#FEF3C7","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F23","v":0,"f":"=G21-G22","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":24,"h":36.0,"cells":[{"c":"A24","v":"11","bg":"#ECFDF5","fg":"#1E293B","al":"center"},{"c":"B24","v":"ضريبة القيمة المضافة (Value Added Tax - VAT 15%)","bg":"#ECFDF5","fg":"#1E293B","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F24","v":0,"f":"=G23*0.15","bg":"#ECFDF5","al":"center","nf":"#,##0.00"}]},{"r":25,"h":42.0,"cells":[{"c":"A25","v":"12","bg":"#ECFDF5","b":true,"al":"center"},{"c":"B25","v":"صافي المبلغ النهائي المستحق للصرف للمقاول العام (Total Payable This IPC)","bg":"#ECFDF5","b":true,"cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"F25","v":0,"f":"=G23+G24","bg":"#ECFDF5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":26,"h":28.0,"cells":[{"c":"A26","v":""},{"c":"B26","v":""},{"c":"C26","v":""},{"c":"D26","v":""},{"c":"E26","v":""},{"c":"F26","v":""}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"إعداد واعتماد المقاول العام\n(Project Manager)","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C27","v":"تدقيق ومراجعة الاستشاري المشرف\n(Resident Consultant Engineer)","bg":"#F1F5F9","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"F27","v":"اعتماد وموافقة المالك للصرف\n(Client Representative)","bg":"#F1F5F9","b":true,"al":"center"}]},{"r":28,"h":76.0,"cells":[{"c":"A28","v":"الاسم:\nالتوقيع:\nالختم:","fg":"#1E293B","cs":2},{"skip":true},{"c":"C28","v":"الاسم:\nالتوقيع:\nالاعتماد:","fg":"#1E293B","cs":3},{"skip":true},{"skip":true},{"c":"F28","v":"الاسم:\nالتاريخ:\nأمر الدفع:","fg":"#1E293B"}]}]},{"name":"حصر_بنود_الأعمال_IPC","maxRow":19,"maxCol":7,"colWidths":[6.0,54.0,12.0,20.0,24.0,24.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول حصر بنود أعمال العقد والتقدم المالي للمستخلص الجاري رقم (5)","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":38.0,"cells":[{"c":"A2","v":"متابعة الكميات التعاقدية والمنفذة السابقة والحالية ونسب الإنجاز التراكمية لكل بند","bg":"#1E40AF","fg":"#E2E8F0","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":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"وصف البند التعاقدي وفق جدول الكميات","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"فئة البند التعاقدية (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"قيمة الأعمال السابقة (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"قيمة الأعمال الحالية (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي الأعمال التراكمية (ريال)","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":36.0,"cells":[{"c":"A5","v":"1.1","b":true,"al":"center"},{"c":"B5","v":"أعمال الحفر في تربة صخرية ومتوسطة لتأسيس القواعد والأساسات","fg":"#1E293B"},{"c":"C5","v":"م³","fg":"#1E293B","al":"center"},{"c":"D5","v":45,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E5","v":360000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F5","v":0,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":360000,"f":"=E5+F5","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"1.2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B6","v":"توريد وتنفيذ خرسانة عادية للإحلال وفرشات النظافة سمك 10 سم C15","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C6","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D6","v":280,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E6","v":112000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F6","v":0,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":112000,"f":"=E6+F6","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"1.3","b":true,"al":"center"},{"c":"B7","v":"توريد وصب خرسانة مسلحة للقواعد المنفصلة والمشتركة والسملات C35","fg":"#1E293B"},{"c":"C7","v":"م³","fg":"#1E293B","al":"center"},{"c":"D7","v":620,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E7","v":930000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F7","v":155000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":1085000,"f":"=E7+F7","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"1.4","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B8","v":"توريد وصب خرسانة مسلحة للأعمدة ورقاب الأعمدة والحوائط الخرسانية C40","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C8","v":"م³","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D8","v":750,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E8","v":675000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F8","v":300000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":975000,"f":"=E8+F8","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"1.5","b":true,"al":"center"},{"c":"B9","v":"توريد وصب خرسانة مسلحة للأسقف والكمرات المصمتة والمفرغة C35","fg":"#1E293B"},{"c":"C9","v":"م³","fg":"#1E293B","al":"center"},{"c":"D9","v":680,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E9","v":816000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F9","v":408000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":1224000,"f":"=E9+F9","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"1.6","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B10","v":"توريد وتركيب حديد تسليح عالي المقاومة مششر صلب 60 للقواعد والأسقف","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C10","v":"طن","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D10","v":3600,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E10","v":1080000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F10","v":360000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G10","v":1440000,"f":"=E10+F10","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"2.1","b":true,"al":"center"},{"c":"B11","v":"أعمال مباني من البلوك الأسمنتي المصمت والمفرغ سمك 20 سم للقواطع","fg":"#1E293B"},{"c":"C11","v":"م²","fg":"#1E293B","al":"center"},{"c":"D11","v":85,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E11","v":170000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F11","v":85000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G11","v":255000,"f":"=E11+F11","b":true,"al":"center","nf":"#,##0.00"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"2.2","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B12","v":"أعمال بياض المحارة والطرطشة العمومية للأسقف والحوائط الداخلية","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C12","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D12","v":42,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E12","v":126000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F12","v":84000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G12","v":210000,"f":"=E12+F12","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"2.3","b":true,"al":"center"},{"c":"B13","v":"توريد وتركيب أرضيات بورسلين وسيراميك فرز أول شامل الوزرات والمونة","fg":"#1E293B"},{"c":"C13","v":"م²","fg":"#1E293B","al":"center"},{"c":"D13","v":145,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E13","v":87000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F13","v":116000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G13","v":203000,"f":"=E13+F13","b":true,"al":"center","nf":"#,##0.00"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"2.4","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B14","v":"أعمال دهانات بلاستيكية داخلية 3 أوجه مقاومة للبكتيريا والغسيل","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C14","v":"م²","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D14","v":38,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E14","v":38000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F14","v":76000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G14","v":114000,"f":"=E14+F14","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"2.5","b":true,"al":"center"},{"c":"B15","v":"أعمال العزل المائي والحراري للأسطح ودورات المياه باللفائف البتومينية","fg":"#1E293B"},{"c":"C15","v":"م²","fg":"#1E293B","al":"center"},{"c":"D15","v":75,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E15","v":112500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F15","v":37500,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G15","v":150000,"f":"=E15+F15","b":true,"al":"center","nf":"#,##0.00"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"3.1","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B16","v":"أعمال شبكة التغذية والصرف الصحي والمحابس وخطوط المياه المعلقة","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C16","v":"مقطوعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D16","v":185000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E16","v":92500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F16","v":55500,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G16","v":148000,"f":"=E16+F16","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"3.2","b":true,"al":"center"},{"c":"B17","v":"تمديدات كابلات القوى الرئيسية ولوحات التوزيع الفرعية والإنارة","fg":"#1E293B"},{"c":"C17","v":"مقطوعية","fg":"#1E293B","al":"center"},{"c":"D17","v":240000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E17","v":120000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F17","v":72000,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G17","v":192000,"f":"=E17+F17","b":true,"al":"center","nf":"#,##0.00"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"3.3","bg":"#F8FAFC","b":true,"al":"center"},{"c":"B18","v":"مجاري الهواء والدكت ومخارج التكييف والتهوية الميكانيكية للبرج","bg":"#F8FAFC","fg":"#1E293B"},{"c":"C18","v":"مقطوعية","bg":"#F8FAFC","fg":"#1E293B","al":"center"},{"c":"D18","v":320000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"E18","v":96000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"F18","v":128000,"in":true,"bg":"#F8FAFC","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G18","v":224000,"f":"=E18+F18","bg":"#F8FAFC","b":true,"al":"center","nf":"#,##0.00"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"إجمالي مبالغ الأعمال التعاقدية المنفذة (ريال):","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"left","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E19","v":4815000,"f":"=SUM(E5:E18)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"F19","v":1877000,"f":"=SUM(F5:F18)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"G19","v":6692000,"f":"=SUM(G5:G18)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]}]},{"name":"سجل_تشوينات_الموقع","maxRow":10,"maxCol":8,"colWidths":[6.0,46.0,24.0,12.0,16.0,20.0,24.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل تشوينات المواد بالموقع المعتمدة للصرف بالمستخلص الجاري","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":38.0,"cells":[{"c":"A2","v":"حساب مستحقات المواد المشونة بالموقع بنسبة اعتماد 75% من قيمة الفواتير المعتمدة وفق شروط فيديك","bg":"#1E40AF","fg":"#E2E8F0","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":42.0,"cells":[{"c":"A4","v":"م","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"بيان المادة المشونة بالموقع","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"رقم إذن التوريد / الفاتورة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"الوحدة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"الكمية المشونة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"سعر الوحدة بالفاتورة","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"إجمالي قيمة التشوينات","bg":"#2563EB","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المبلغ المعتمد للصرف (75%)","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":"حديد تسليح مششر عالي المقاومة سابك أقطار متنوعة (16-25 مم)","fg":"#1E293B"},{"c":"C5","v":"INV-2026-881","fg":"#1E3A8A","al":"center"},{"c":"D5","v":"طن","fg":"#1E293B","al":"center"},{"c":"E5","v":65,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F5","v":3100,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G5","v":201500,"f":"=E5*F5","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H5","v":151125,"f":"=G5*0.75","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":36.0,"cells":[{"c":"A6","v":"2","b":true,"al":"center"},{"c":"B6","v":"بلوك أسمنتي مفرغ مقاس 20×20×40 سم معتمد للمباني","fg":"#1E293B"},{"c":"C6","v":"DN-9942","fg":"#1E3A8A","al":"center"},{"c":"D6","v":"ألف حبة","fg":"#1E293B","al":"center"},{"c":"E6","v":25,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F6","v":3200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G6","v":80000,"f":"=E6*F6","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H6","v":60000,"f":"=G6*0.75","b":true,"al":"center","nf":"#,##0.00"}]},{"r":7,"h":36.0,"cells":[{"c":"A7","v":"3","b":true,"al":"center"},{"c":"B7","v":"سيراميك وبورسلين أرضيات نخب أول معتمد للصالات والممرات","fg":"#1E293B"},{"c":"C7","v":"INV-PORC-014","fg":"#1E3A8A","al":"center"},{"c":"D7","v":"م²","fg":"#1E293B","al":"center"},{"c":"E7","v":1200,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F7","v":85,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G7","v":102000,"f":"=E7*F7","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H7","v":76500,"f":"=G7*0.75","b":true,"al":"center","nf":"#,##0.00"}]},{"r":8,"h":36.0,"cells":[{"c":"A8","v":"4","b":true,"al":"center"},{"c":"B8","v":"لفائف عزل بتوميني مسلح سمك 4 مم معتمد لعزل الأسطح","fg":"#1E293B"},{"c":"C8","v":"DN-INS-332","fg":"#1E3A8A","al":"center"},{"c":"D8","v":"رول","fg":"#1E293B","al":"center"},{"c":"E8","v":350,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F8","v":160,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G8","v":56000,"f":"=E8*F8","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H8","v":42000,"f":"=G8*0.75","b":true,"al":"center","nf":"#,##0.00"}]},{"r":9,"h":36.0,"cells":[{"c":"A9","v":"5","b":true,"al":"center"},{"c":"B9","v":"كابلات نحاسية معزولة مقاس 4×35 مم² لشبكة القوى","fg":"#1E293B"},{"c":"C9","v":"INV-CAB-771","fg":"#1E3A8A","al":"center"},{"c":"D9","v":"م.ط","fg":"#1E293B","al":"center"},{"c":"E9","v":800,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.0"},{"c":"F9","v":125,"in":true,"fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"G9","v":100000,"f":"=E9*F9","fg":"#1E293B","al":"center","nf":"#,##0.00"},{"c":"H9","v":75000,"f":"=G9*0.75","b":true,"al":"center","nf":"#,##0.00"}]},{"r":10,"h":42.0,"cells":[{"c":"A10","v":"إجمالي قيمة التشوينات المشونة بالموقع والمعتمدة للصرف (ريال):","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"left","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"G10","v":539500,"f":"=SUM(G5:G9)","bg":"#FEF3C7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":404625,"f":"=SUM(H5:H9)","bg":"#ECFDF5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]}]}]}