{"slug":"subcontractor-advance-payment-amortization-and-recovery-schedule-sheet","sheets":[{"name":"إعدادات العقد والدفعة المقدمة","maxRow":28,"maxCol":6,"colWidths":[26.0,24.0,20.0,18.0,24.0,22.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"نموذج إدارة واسترداد الدفعة المقدمة لمقاولي الباطن وربطها بمستخلصات الإنجاز","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":54.0,"cells":[{"c":"A2","v":"⚠️ تنبيه استرشادي: هذا الشيت قالب تشغيلي هندسي ومالي لإدارة عقود مقاولي الباطن. يرجى تعديل قيمة العقد ونسبة الدفعة المقدمة وحدود الاسترداد أدناه بما يطابق ملحق شروط عقد مشروعك.","bg":"#EFF6FF","fg":"#1E3A8A","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":38.0,"cells":[{"c":"A4","v":"أولاً: البيانات العامة للمشروع وحزمة مقاولة الباطن (Subcontract Identification)","bg":"#065F46","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"اسم المشروع الإنشائي","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"B5","v":"مشروع إنشاء المجمع الطبي التخصصي - الرياض","cs":3},{"skip":true},{"skip":true},{"c":"E5","v":"رقم عقد المقاولة من الباطن","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"F5","v":"SC-HOSP-2026-08"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"المقاول العام الرئيسي","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"B6","v":"شركة الإنشاءات العربية للتشييد والتعمير","cs":3},{"skip":true},{"skip":true},{"c":"E6","v":"تاريخ توقيع العقد","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"F6","v":"01 يناير 2026"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"اسم مقاول الباطن","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"B7","v":"شركة الأفق للمقاولات الكهروميكانيكية والتشطيب","cs":3},{"skip":true},{"skip":true},{"c":"E7","v":"حزمة الأعمال التعاقدية","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"F7","v":"أعمال الأعمال الكهروميكانيكية MEP والتغذية"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"مهندس الإشراف والارتباط","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"B8","v":"م. عبد الرحمن الخالدي (إدارة العقود)","cs":3},{"skip":true},{"skip":true},{"c":"E8","v":"مدة تنفيذ الأعمال التعاقدية","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"F8","v":"14 شهراً تقويمياً"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"حساب البنك / الآيبان","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"B9","v":"SA8480000214608010154321","cs":3},{"skip":true},{"skip":true},{"c":"E9","v":"العملة المعتمدة للمشروع","bg":"#F8FAFC","fg":"#334155","b":true},{"c":"F9","v":"ر.س SAR"}]},{"r":10,"h":28.0,"cells":[{"c":"A10","v":""},{"c":"B10","v":""},{"c":"C10","v":""},{"c":"D10","v":""},{"c":"E10","v":""},{"c":"F10","v":""}]},{"r":11,"h":38.0,"cells":[{"c":"A11","v":"ثانياً: الشروط المالية للدفعة المقدمة ومحددات الاستقطاع وضمان الأعمال (Financial & Amortization Rules)","bg":"#065F46","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":12,"h":34.0,"cells":[{"c":"A12","v":"إجمالي القيمة التعاقدية لمقاولة الباطن V0","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C12","v":2500000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"D12","v":"ر.س SAR","fg":"#64748B","al":"center"},{"c":"E12","v":"قيمة العقد الشاملة المعتمدة بكراسة الشروط والمقايسة","fg":"#475569","cs":2},{"skip":true}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"نسبة الدفعة المقدمة التعاقدية (Advance %)","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C13","v":0.15,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D13","v":"15.0%","fg":"#64748B","al":"center"},{"c":"E13","v":"النسبة المتفق عليها لصرف الدفعة لتجهيز الموقع والتوريدات","fg":"#475569","cs":2},{"skip":true}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"مبلغ الدفعة المقدمة المنصرف فعلياً A0","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C14","v":0,"f":"=B12*B13","b":true,"al":"center","nf":"#,##0.00"},{"c":"D14","v":"ر.س SAR","fg":"#64748B","al":"center"},{"c":"E14","v":"مبلغ الدفعة الإجمالي المحول لحساب مقاول الباطن","fg":"#475569","cs":2},{"skip":true}]},{"r":15,"h":72.0,"cells":[{"c":"A15","v":"طريقة وآلية الاسترداد المعتمدة بالعقد","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C15","v":"استهلاك فيديك التناسبي السريع (Amortization Rate)","b":true,"al":"center"},{"c":"D15","v":"Method","fg":"#64748B","al":"center"},{"c":"E15","v":"استرداد يضمن اكتمال استهلاك الدفعة قبل إنهاء المشروع","fg":"#475569","cs":2},{"skip":true}]},{"r":16,"h":34.0,"cells":[{"c":"A16","v":"حد بدء استرداد الدفعة المقدمة (Start Threshold)","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C16","v":0.15,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D16","v":"15.0%","fg":"#64748B","al":"center"},{"c":"E16","v":"يبدأ الاستقطاع عندما تصل نسبة الإنجاز التراكمي إلى 15%","fg":"#475569","cs":2},{"skip":true}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"حد اكتمال استرداد الدفعة المقدمة (End Threshold)","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C17","v":0.8,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D17","v":"80.0%","fg":"#64748B","al":"center"},{"c":"E17","v":"يجب استرداد 100% من الدفعة عند وصول الإنجاز إلى 80%","fg":"#475569","cs":2},{"skip":true}]},{"r":18,"h":34.0,"cells":[{"c":"A18","v":"معدل الاستهلاك المحسوب لكل مستخلص (Amort. Rate)","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C18","v":0,"f":"=B14/(B12*(B17-B16))","b":true,"al":"center","nf":"0.00%"},{"c":"D18","v":"23.08%","fg":"#64748B","al":"center"},{"c":"E18","v":"المعادلة: الدفعة ÷ (قيمة العقد × (حد الاكتمال - حد البدء))","fg":"#475569","cs":2},{"skip":true}]},{"r":19,"h":34.0,"cells":[{"c":"A19","v":"نسبة استقطاع محجوز ضمان الأعمال (Retention %)","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C19","v":0.05,"in":true,"b":true,"al":"center","nf":"0.0%"},{"c":"D19","v":"5.0%","fg":"#64748B","al":"center"},{"c":"E19","v":"نسبة الاستقطاع لضمان جودة الأعمال وحسن التنفيذ","fg":"#475569","cs":2},{"skip":true}]},{"r":20,"h":34.0,"cells":[{"c":"A20","v":"الحد الأقصى لسقف محجوز الضمان (Retention Cap)","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C20","v":0,"f":"=B12*B19","b":true,"al":"center","nf":"#,##0.00"},{"c":"D20","v":"ر.س SAR","fg":"#64748B","al":"center"},{"c":"E20","v":"سقف الاستقطاع الإجمالي لمحجوز الضمان (5% من العقد)","fg":"#475569","cs":2},{"skip":true}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"نوع الضمان المقدم مقابل الدفعة (Security Type)","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C21","v":"خطاب ضمان بنكي مصرفي غير مشروط (APG)","b":true,"al":"center"},{"c":"D21","v":"Bank APG","fg":"#64748B","al":"center"},{"c":"E21","v":"صادر من مصرف الراجحي برقم BG-8834921","fg":"#475569","cs":2},{"skip":true}]},{"r":22,"h":34.0,"cells":[{"c":"A22","v":"تاريخ انتهاء سريان خطاب ضمان الدفعة المقدمة","bg":"#F8FAFC","fg":"#334155","b":true,"cs":2},{"skip":true},{"c":"C22","v":"31 ديسمبر 2026","b":true,"al":"center"},{"c":"D22","v":"Expiry Date","fg":"#64748B","al":"center"},{"c":"E22","v":"يلتزم مقاول الباطن بتجديده حتى اعتماد التسوية النهائية","fg":"#475569","cs":2},{"skip":true}]},{"r":23,"h":28.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":""},{"c":"C23","v":""},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"ثالثاً: المرجعيات التعاقدية والمعايير المحاسبية الحاكمة (Governing Standards & Contract Clauses)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":6},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":36.0,"cells":[{"c":"A25","v":"فيديك الكتاب الأحمر (FIDIC Red Book - Sub-Clause 14.2)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D25","v":"تنص على استرداد الدفعة عبر استقطاعات نسبية من شهادات الدفع المرحلية تبدأ وتنتهي وفق الحدود المحددة بالملحق.","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":26,"h":36.0,"cells":[{"c":"A26","v":"نظام المنافسات والمشتريات الحكومية السعودي (المادة 76)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D26","v":"تحدد قواعد صرف الدفعة المقدمة مقابل ضمان بنكي مساوٍ لقيمتها مع حسمها بنسب مئوية محددة من كل مستخلص جاري.","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"معيار التقرير المالي الدولي (IFRS 15: Revenue from Contracts)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D27","v":"تُصنف الدفعة المقدمة كالتزام تعاقدي (Contract Liability) في دفاتر مقاول الباطن وكأصل متداول (Advance Asset) في دفاتر المقاول العام.","fg":"#334155","cs":3},{"skip":true},{"skip":true}]},{"r":28,"h":36.0,"cells":[{"c":"A28","v":"معايير الهيئة السعودية للمحاسبين والمراجعين (SOCPA)","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D28","v":"إلزامية مطابقة الرصيد الدفتري للدفعة المقدمة مع شهادات الإنجاز الميدانية المعتمدة وتخفيض الضمان البنكي دورياً.","fg":"#334155","cs":3},{"skip":true},{"skip":true}]}]},{"name":"جدول الاسترداد والمستخلصات","maxRow":19,"maxCol":14,"colWidths":[14.0,42.0,20.0,20.0,18.0,20.0,22.0,20.0,22.0,18.0,20.0,20.0,22.0,24.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"جدول تتبع استهلاك الدفعة المقدمة واستقطاعات مستخلصات مقاول الباطن (IPCs 01 to 14)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":14},{"skip":true},{"skip":true},{"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":54.0,"cells":[{"c":"A2","v":"⚠️ يتم احتساب استقطاع الدفعة المقدمة آلياً لكل مستخلص بناءً على معدل الاستهلاك التعاقدي، مع خصم محجوز الضمان وتحديث الرصيد المتبقي بذمة المقاول حتى التصفية التامة.","bg":"#EFF6FF","fg":"#1E3A8A","al":"center","cs":14},{"skip":true},{"skip":true},{"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":""},{"c":"M3","v":""},{"c":"N3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"رقم المستخلص","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"فترة المستخلص وبيان الأعمال المنجزة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"قيمة الأعمال الجارية المنجزة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"إجمالي الأعمال التراكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"نسبة الإنجاز التراكمي %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"حالة استرداد الدفعة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"قسط استقطاع الدفعة الجاري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"إجمالي المسترد تراكمياً","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الرصيد المتبقي غير المسترد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"نسبة استرداد الدفعة %","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"محجوز الضمان الجاري (5%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"استقطاعات أخرى ومقاصات","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"صافي المستحق للصرف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"مؤشر سلامة التغطية المالية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":34.0,"cells":[{"c":"A5","v":"IPC-01","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B5","v":"يناير 2026 - تجهيزات الموقع والمخططات التنفيذية","fg":"#1E293B"},{"c":"C5","v":150000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D5","v":150000,"f":"=C5","b":true,"al":"center","nf":"#,##0.00"},{"c":"E5","v":0.06,"f":"=D5/'إعدادات العقد والدفعة المقدمة'!$C$12","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F5","v":"اكتمل الاسترداد 100%","f":"=IF(H5>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E5<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","fg":"#334155","b":true,"al":"center"},{"c":"G5","v":0,"f":"=IF('إعدادات العقد والدفعة المقدمة'!$C$14<=0.01,0,IF(E5<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN('إعدادات العقد والدفعة المقدمة'!$C$14,ROUND(C5*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H5","v":0,"f":"=G5","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I5","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H5)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J5","v":0,"f":"=H5/'إعدادات العقد والدفعة المقدمة'!$C$14","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K5","v":0,"f":"=MIN(C5*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20)","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L5","v":0,"in":true,"fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M5","v":150000,"f":"=C5-G5-K5-L5","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N5","v":"مكتمل ومغلق بالكامل","f":"=IF(I5<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D5)>=I5*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","fg":"#166534","b":true,"al":"center"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"IPC-02","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B6","v":"فبراير 2026 - تمديدات المواسير وتأسيسات الصرف الصحي","bg":"#F1F5F9","fg":"#1E293B"},{"c":"C6","v":225000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"D6","v":375000,"f":"=D5+C6","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E6","v":0.15,"f":"=D6/'إعدادات العقد والدفعة المقدمة'!$C$12","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F6","v":"اكتمل الاسترداد 100%","f":"=IF(H6>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E6<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"G6","v":0,"f":"=IF(I5<=0.01,0,IF(E6<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I5,ROUND(C6*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","bg":"#F1F5F9","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H6","v":0,"f":"=H5+G6","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I6","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H6)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J6","v":0,"f":"=H6/'إعدادات العقد والدفعة المقدمة'!$C$14","bg":"#F1F5F9","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K6","v":0,"f":"=MAX(0,MIN(C6*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K5)))","bg":"#F1F5F9","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L6","v":0,"in":true,"bg":"#F1F5F9","fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M6","v":225000,"f":"=C6-G6-K6-L6","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N6","v":"مكتمل ومغلق بالكامل","f":"=IF(I6<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D6)>=I6*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center"}]},{"r":7,"h":34.0,"cells":[{"c":"A7","v":"IPC-03","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B7","v":"مارس 2026 - أعمال سحب الكابلات وتمديدات الكهرباء","fg":"#1E293B"},{"c":"C7","v":250000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D7","v":625000,"f":"=D6+C7","b":true,"al":"center","nf":"#,##0.00"},{"c":"E7","v":0.25,"f":"=D7/'إعدادات العقد والدفعة المقدمة'!$C$12","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F7","v":"اكتمل الاسترداد 100%","f":"=IF(H7>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E7<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","fg":"#334155","b":true,"al":"center"},{"c":"G7","v":0,"f":"=IF(I6<=0.01,0,IF(E7<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I6,ROUND(C7*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H7","v":0,"f":"=H6+G7","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I7","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H7)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J7","v":0,"f":"=H7/'إعدادات العقد والدفعة المقدمة'!$C$14","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K7","v":0,"f":"=MAX(0,MIN(C7*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K6)))","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L7","v":5000,"in":true,"fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M7","v":245000,"f":"=C7-G7-K7-L7","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N7","v":"مكتمل ومغلق بالكامل","f":"=IF(I7<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D7)>=I7*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","fg":"#166534","b":true,"al":"center"}]},{"r":8,"h":34.0,"cells":[{"c":"A8","v":"IPC-04","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B8","v":"أبريل 2026 - تركيب دكتات مجاري الهواء للتكييف","bg":"#F1F5F9","fg":"#1E293B"},{"c":"C8","v":275000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"D8","v":900000,"f":"=D7+C8","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E8","v":0.36,"f":"=D8/'إعدادات العقد والدفعة المقدمة'!$C$12","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F8","v":"اكتمل الاسترداد 100%","f":"=IF(H8>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E8<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"G8","v":0,"f":"=IF(I7<=0.01,0,IF(E8<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I7,ROUND(C8*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","bg":"#F1F5F9","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H8","v":0,"f":"=H7+G8","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I8","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H8)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J8","v":0,"f":"=H8/'إعدادات العقد والدفعة المقدمة'!$C$14","bg":"#F1F5F9","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K8","v":0,"f":"=MAX(0,MIN(C8*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K7)))","bg":"#F1F5F9","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L8","v":0,"in":true,"bg":"#F1F5F9","fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M8","v":275000,"f":"=C8-G8-K8-L8","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N8","v":"مكتمل ومغلق بالكامل","f":"=IF(I8<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D8)>=I8*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center"}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"IPC-05","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B9","v":"مايو 2026 - شبكات مكافحة الحريق والرشاشات الآلية","fg":"#1E293B"},{"c":"C9","v":250000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D9","v":1150000,"f":"=D8+C9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E9","v":0.46,"f":"=D9/'إعدادات العقد والدفعة المقدمة'!$C$12","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F9","v":"اكتمل الاسترداد 100%","f":"=IF(H9>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E9<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","fg":"#334155","b":true,"al":"center"},{"c":"G9","v":0,"f":"=IF(I8<=0.01,0,IF(E9<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I8,ROUND(C9*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H9","v":0,"f":"=H8+G9","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I9","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H9)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J9","v":0,"f":"=H9/'إعدادات العقد والدفعة المقدمة'!$C$14","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K9","v":0,"f":"=MAX(0,MIN(C9*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K8)))","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L9","v":0,"in":true,"fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M9","v":250000,"f":"=C9-G9-K9-L9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N9","v":"مكتمل ومغلق بالكامل","f":"=IF(I9<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D9)>=I9*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","fg":"#166534","b":true,"al":"center"}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"IPC-06","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B10","v":"يونيو 2026 - لوحات التوزيع الكهربائية الرئيسية MCC","bg":"#F1F5F9","fg":"#1E293B"},{"c":"C10","v":225000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"D10","v":1375000,"f":"=D9+C10","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":0.55,"f":"=D10/'إعدادات العقد والدفعة المقدمة'!$C$12","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F10","v":"اكتمل الاسترداد 100%","f":"=IF(H10>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E10<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"G10","v":0,"f":"=IF(I9<=0.01,0,IF(E10<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I9,ROUND(C10*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","bg":"#F1F5F9","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H10","v":0,"f":"=H9+G10","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I10","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H10)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J10","v":0,"f":"=H10/'إعدادات العقد والدفعة المقدمة'!$C$14","bg":"#F1F5F9","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K10","v":0,"f":"=MAX(0,MIN(C10*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K9)))","bg":"#F1F5F9","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L10","v":12000,"in":true,"bg":"#F1F5F9","fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M10","v":213000,"f":"=C10-G10-K10-L10","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N10","v":"مكتمل ومغلق بالكامل","f":"=IF(I10<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D10)>=I10*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center"}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"IPC-07","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B11","v":"يوليو 2026 - وحدات مناولة الهواء وتبريد التكييف AHU","fg":"#1E293B"},{"c":"C11","v":260000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D11","v":1635000,"f":"=D10+C11","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":0.654,"f":"=D11/'إعدادات العقد والدفعة المقدمة'!$C$12","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F11","v":"اكتمل الاسترداد 100%","f":"=IF(H11>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E11<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","fg":"#334155","b":true,"al":"center"},{"c":"G11","v":0,"f":"=IF(I10<=0.01,0,IF(E11<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I10,ROUND(C11*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H11","v":0,"f":"=H10+G11","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I11","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H11)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J11","v":0,"f":"=H11/'إعدادات العقد والدفعة المقدمة'!$C$14","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K11","v":0,"f":"=MAX(0,MIN(C11*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K10)))","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L11","v":0,"in":true,"fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M11","v":260000,"f":"=C11-G11-K11-L11","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N11","v":"مكتمل ومغلق بالكامل","f":"=IF(I11<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D11)>=I11*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","fg":"#166534","b":true,"al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"IPC-08","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B12","v":"أغسطس 2026 - عزل مجاري الهواء وتركيب المخارج والجريلات","bg":"#F1F5F9","fg":"#1E293B"},{"c":"C12","v":215000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"D12","v":1850000,"f":"=D11+C12","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E12","v":0.74,"f":"=D12/'إعدادات العقد والدفعة المقدمة'!$C$12","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F12","v":"اكتمل الاسترداد 100%","f":"=IF(H12>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E12<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"G12","v":0,"f":"=IF(I11<=0.01,0,IF(E12<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I11,ROUND(C12*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","bg":"#F1F5F9","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H12","v":0,"f":"=H11+G12","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I12","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H12)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J12","v":0,"f":"=H12/'إعدادات العقد والدفعة المقدمة'!$C$14","bg":"#F1F5F9","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K12","v":0,"f":"=MAX(0,MIN(C12*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K11)))","bg":"#F1F5F9","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L12","v":0,"in":true,"bg":"#F1F5F9","fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M12","v":215000,"f":"=C12-G12-K12-L12","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N12","v":"مكتمل ومغلق بالكامل","f":"=IF(I12<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D12)>=I12*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center"}]},{"r":13,"h":34.0,"cells":[{"c":"A13","v":"IPC-09","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B13","v":"سبتمبر 2026 - تركيب محابس وتجهيزات غرف المضخات","fg":"#1E293B"},{"c":"C13","v":200000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D13","v":2050000,"f":"=D12+C13","b":true,"al":"center","nf":"#,##0.00"},{"c":"E13","v":0.82,"f":"=D13/'إعدادات العقد والدفعة المقدمة'!$C$12","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F13","v":"اكتمل الاسترداد 100%","f":"=IF(H13>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E13<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","fg":"#334155","b":true,"al":"center"},{"c":"G13","v":0,"f":"=IF(I12<=0.01,0,IF(E13<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I12,ROUND(C13*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H13","v":0,"f":"=H12+G13","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I13","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H13)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J13","v":0,"f":"=H13/'إعدادات العقد والدفعة المقدمة'!$C$14","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K13","v":0,"f":"=MAX(0,MIN(C13*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K12)))","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L13","v":0,"in":true,"fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M13","v":200000,"f":"=C13-G13-K13-L13","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N13","v":"مكتمل ومغلق بالكامل","f":"=IF(I13<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D13)>=I13*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","fg":"#166534","b":true,"al":"center"}]},{"r":14,"h":34.0,"cells":[{"c":"A14","v":"IPC-10","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B14","v":"أكتوبر 2026 - أنظمة إنذار الحريق والتيار الخفيف BMS","bg":"#F1F5F9","fg":"#1E293B"},{"c":"C14","v":160000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"D14","v":2210000,"f":"=D13+C14","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E14","v":0.884,"f":"=D14/'إعدادات العقد والدفعة المقدمة'!$C$12","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F14","v":"اكتمل الاسترداد 100%","f":"=IF(H14>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E14<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"G14","v":0,"f":"=IF(I13<=0.01,0,IF(E14<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I13,ROUND(C14*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","bg":"#F1F5F9","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H14","v":0,"f":"=H13+G14","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I14","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H14)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J14","v":0,"f":"=H14/'إعدادات العقد والدفعة المقدمة'!$C$14","bg":"#F1F5F9","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K14","v":0,"f":"=MAX(0,MIN(C14*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K13)))","bg":"#F1F5F9","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L14","v":0,"in":true,"bg":"#F1F5F9","fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M14","v":160000,"f":"=C14-G14-K14-L14","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N14","v":"مكتمل ومغلق بالكامل","f":"=IF(I14<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D14)>=I14*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center"}]},{"r":15,"h":34.0,"cells":[{"c":"A15","v":"IPC-11","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B15","v":"نوفمبر 2026 - توريد وتركيب أجهزة الإنارة والمفاتيح","fg":"#1E293B"},{"c":"C15","v":110000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D15","v":2320000,"f":"=D14+C15","b":true,"al":"center","nf":"#,##0.00"},{"c":"E15","v":0.928,"f":"=D15/'إعدادات العقد والدفعة المقدمة'!$C$12","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F15","v":"اكتمل الاسترداد 100%","f":"=IF(H15>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E15<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","fg":"#334155","b":true,"al":"center"},{"c":"G15","v":0,"f":"=IF(I14<=0.01,0,IF(E15<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I14,ROUND(C15*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H15","v":0,"f":"=H14+G15","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I15","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H15)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J15","v":0,"f":"=H15/'إعدادات العقد والدفعة المقدمة'!$C$14","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K15","v":0,"f":"=MAX(0,MIN(C15*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K14)))","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L15","v":0,"in":true,"fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M15","v":110000,"f":"=C15-G15-K15-L15","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N15","v":"مكتمل ومغلق بالكامل","f":"=IF(I15<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D15)>=I15*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","fg":"#166534","b":true,"al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"IPC-12","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B16","v":"ديسمبر 2026 - أعمال الاختبارات الأولية وضبط تدفق الهواء","bg":"#F1F5F9","fg":"#1E293B"},{"c":"C16","v":85000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"D16","v":2405000,"f":"=D15+C16","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E16","v":0.962,"f":"=D16/'إعدادات العقد والدفعة المقدمة'!$C$12","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F16","v":"اكتمل الاسترداد 100%","f":"=IF(H16>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E16<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"G16","v":0,"f":"=IF(I15<=0.01,0,IF(E16<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I15,ROUND(C16*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","bg":"#F1F5F9","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H16","v":0,"f":"=H15+G16","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I16","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H16)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J16","v":0,"f":"=H16/'إعدادات العقد والدفعة المقدمة'!$C$14","bg":"#F1F5F9","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K16","v":0,"f":"=MAX(0,MIN(C16*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K15)))","bg":"#F1F5F9","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L16","v":0,"in":true,"bg":"#F1F5F9","fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M16","v":85000,"f":"=C16-G16-K16-L16","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N16","v":"مكتمل ومغلق بالكامل","f":"=IF(I16<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D16)>=I16*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center"}]},{"r":17,"h":34.0,"cells":[{"c":"A17","v":"IPC-13","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B17","v":"يناير 2027 - الفحص والتشغيل التجريبي الشامل T&C","fg":"#1E293B"},{"c":"C17","v":60000,"in":true,"al":"center","nf":"#,##0.00"},{"c":"D17","v":2465000,"f":"=D16+C17","b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":0.986,"f":"=D17/'إعدادات العقد والدفعة المقدمة'!$C$12","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F17","v":"اكتمل الاسترداد 100%","f":"=IF(H17>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E17<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","fg":"#334155","b":true,"al":"center"},{"c":"G17","v":0,"f":"=IF(I16<=0.01,0,IF(E17<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I16,ROUND(C17*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H17","v":0,"f":"=H16+G17","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I17","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H17)","b":true,"al":"center","nf":"#,##0.00"},{"c":"J17","v":0,"f":"=H17/'إعدادات العقد والدفعة المقدمة'!$C$14","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K17","v":0,"f":"=MAX(0,MIN(C17*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K16)))","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L17","v":0,"in":true,"fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M17","v":60000,"f":"=C17-G17-K17-L17","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N17","v":"مكتمل ومغلق بالكامل","f":"=IF(I17<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D17)>=I17*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","fg":"#166534","b":true,"al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"IPC-14","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center"},{"c":"B18","v":"فبراير 2027 - التسليم الابتدائي وتصفية الملاحظات Snags","bg":"#F1F5F9","fg":"#1E293B"},{"c":"C18","v":35000,"in":true,"bg":"#F1F5F9","al":"center","nf":"#,##0.00"},{"c":"D18","v":2500000,"f":"=D17+C18","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":1,"f":"=D18/'إعدادات العقد والدفعة المقدمة'!$C$12","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"0.00%"},{"c":"F18","v":"اكتمل الاسترداد 100%","f":"=IF(H18>='إعدادات العقد والدفعة المقدمة'!$C$14-0.01,\"اكتمل الاسترداد 100%\",IF(E18<'إعدادات العقد والدفعة المقدمة'!$C$16,\"قبل حد البدء (معفى)\",\"جاري استقطاع القسط\"))","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center"},{"c":"G18","v":0,"f":"=IF(I17<=0.01,0,IF(E18<'إعدادات العقد والدفعة المقدمة'!$C$16,0,MIN(I17,ROUND(C18*'إعدادات العقد والدفعة المقدمة'!$C$18,2))))","bg":"#F1F5F9","fg":"#991B1B","b":true,"al":"center","nf":"#,##0.00"},{"c":"H18","v":0,"f":"=H17+G18","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center","nf":"#,##0.00"},{"c":"I18","v":0,"f":"=MAX(0,'إعدادات العقد والدفعة المقدمة'!$C$14-H18)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.00"},{"c":"J18","v":0,"f":"=H18/'إعدادات العقد والدفعة المقدمة'!$C$14","bg":"#F1F5F9","fg":"#475569","al":"center","nf":"0.0%"},{"c":"K18","v":0,"f":"=MAX(0,MIN(C18*'إعدادات العقد والدفعة المقدمة'!$C$19,'إعدادات العقد والدفعة المقدمة'!$C$20-SUM($K$5:K17)))","bg":"#F1F5F9","fg":"#92400E","al":"center","nf":"#,##0.00"},{"c":"L18","v":0,"in":true,"bg":"#F1F5F9","fg":"#475569","al":"center","nf":"#,##0.00"},{"c":"M18","v":35000,"f":"=C18-G18-K18-L18","bg":"#F1F5F9","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"},{"c":"N18","v":"مكتمل ومغلق بالكامل","f":"=IF(I18<=0.01,\"مكتمل ومغلق بالكامل\",IF(('إعدادات العقد والدفعة المقدمة'!$C$12-D18)>=I18*1.5,\"آمن (تغطية الأعمال كافية)\",\"تحذير: رصيد الأعمال المتبقية ضعيف\"))","bg":"#F1F5F9","fg":"#166534","b":true,"al":"center"}]},{"r":19,"h":42.0,"cells":[{"c":"A19","v":"الإجمالي الكلي والتسوية الشاملة (Grand Total)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C19","v":2500000,"f":"=SUM(C5:C18)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"D19","v":2500000,"f":"=D18","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":1,"f":"=E18","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.00%"},{"c":"F19","v":"-","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G19","v":0,"f":"=SUM(G5:G18)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"H19","v":0,"f":"=H18","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"I19","v":0,"f":"=I18","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"J19","v":0,"f":"=J18","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"0.0%"},{"c":"K19","v":0,"f":"=SUM(K5:K18)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"L19","v":17000,"f":"=SUM(L5:L18)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"M19","v":2483000,"f":"=SUM(M5:M18)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"al":"center","nf":"#,##0.00"},{"c":"N19","v":"تم استرداد الدفعة 100%","bg":"#065F46","fg":"#FFFFFF","b":true,"al":"center"}]}]},{"name":"لوحة التحكم والتحليل المالي","maxRow":26,"maxCol":7,"colWidths":[24.0,24.0,24.0,20.0,24.0,22.0,20.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة المؤشرات التنفيذية للدفعة المقدمة والمعالجة المحاسبية IFRS 15 لمقاولي الباطن","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":54.0,"cells":[{"c":"A2","v":"⚠️ تلخيص مؤشرات السيولة، فحص كفاية الضمان البنكي، القيود المحاسبية للاستحقاق والصرف، واعتماد الإدارة المالية والمكتب الفني.","bg":"#EFF6FF","fg":"#1E3A8A","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":34.0,"cells":[{"c":"A4","v":"إجمالي قيمة مقاولة الباطن","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"مبلغ الدفعة المقدمة المنصرفة","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"إجمالي المسترد حتى تاريخه","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"الرصيد المتبقي غير المسترد","bg":"#F8FAFC","fg":"#64748B","b":true,"al":"center"}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":2500000,"f":"='إعدادات العقد والدفعة المقدمة'!$C$12","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"C5","v":0,"f":"='إعدادات العقد والدفعة المقدمة'!$C$14","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"E5","v":0,"f":"='جدول الاسترداد والمستخلصات'!$H$19","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00","cs":2},{"skip":true},{"c":"G5","v":0,"f":"='جدول الاسترداد والمستخلصات'!$I$19","fg":"#1E3A8A","b":true,"al":"center","nf":"#,##0.00"}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"قيمة تعاقدية معتمدة بالشيت","bg":"#F8FAFC","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"C6","v":"قيمة تعاقدية معتمدة بالشيت","bg":"#F8FAFC","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"E6","v":"قيمة تعاقدية معتمدة بالشيت","bg":"#F8FAFC","fg":"#94A3B8","al":"center","cs":2},{"skip":true},{"c":"G6","v":"قيمة تعاقدية معتمدة بالشيت","bg":"#F8FAFC","fg":"#94A3B8","al":"center"}]},{"r":7,"h":28.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: ملخص تحليل مراحل استهلاك الدفعة المقدمة ومحجوز الضمان (Amortization Phase Analysis)","bg":"#065F46","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":34.0,"cells":[{"c":"A9","v":"نسبة استرداد الدفعة المقدمة المحققة فعلياً","bg":"#F8FAFC","fg":"#334155","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D9","v":0,"f":"='جدول الاسترداد والمستخلصات'!$J$19","b":true,"al":"center","nf":"0.0%"},{"c":"E9","v":"تم استرداد كامل قيمة الدفعة المقدمة المنصرفة لمقاول الباطن بنسبة 100%","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":34.0,"cells":[{"c":"A10","v":"إجمالي محجوز ضمان حسن التنفيذ المحتجز","bg":"#F8FAFC","fg":"#334155","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D10","v":0,"f":"='جدول الاسترداد والمستخلصات'!$K$19","b":true,"al":"center","nf":"#,##0.00"},{"c":"E10","v":"يمثل 5% من القيمة التعاقدية الكاملة ويُفرج عنه وفق شروط التسليم","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":34.0,"cells":[{"c":"A11","v":"صافي السيولة النقدية المحولة لمقاول الباطن","bg":"#F8FAFC","fg":"#334155","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D11","v":2483000,"f":"='جدول الاسترداد والمستخلصات'!$M$19","b":true,"al":"center","nf":"#,##0.00"},{"c":"E11","v":"إجمالي المبالغ الصافية المنصرفة عبر 14 مستخلصاً بعد كافة الاستقطاعات","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":"حالة تحرير وتخفيض خطاب الضمان البنكي (APG)","bg":"#F8FAFC","fg":"#334155","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D12","v":"مكتمل وجاهز للإفراج وإعادة الأصل للمقاول","b":true,"al":"center"},{"c":"E12","v":"يحق لمقاول الباطن استرداد أصل خطاب الضمان البنكي لانتفاء الغرض منه","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":"مؤشر مخاطر تعثر مقاول الباطن المالي (Default Risk)","bg":"#F8FAFC","fg":"#334155","b":true,"cs":3},{"skip":true},{"skip":true},{"c":"D13","v":"منخفض جداً (Safe - Zero Outstanding)","b":true,"al":"center"},{"c":"E13","v":"لا يوجد أي انكشاف مالي للمقاول العام بذمة مقاول الباطن بعد استرداد الدفعة","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":14,"h":28.0,"cells":[{"c":"A14","v":""},{"c":"B14","v":""},{"c":"C14","v":""},{"c":"D14","v":""},{"c":"E14","v":""},{"c":"F14","v":""},{"c":"G14","v":""}]},{"r":15,"h":38.0,"cells":[{"c":"A15","v":"ثانياً: المعالجة المحاسبية وقيود اليومية النظامية لعقد مقاولة الباطن (IFRS 15 Accounting Entries)","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":16,"h":38.0,"cells":[{"c":"A16","v":"البيان المحاسبي للعملية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B16","v":"الحساب المدين (Dr)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C16","v":"الحساب الدائن (Cr)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D16","v":"المبلغ (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E16","v":"التوجيه المحاسبي والشرح القانوني وفق المعايير","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"1. صرف الدفعة المقدمة","fg":"#334155","b":true},{"c":"B17","v":"أرصدة مدينة - دفعات مقاولي باطن","fg":"#166534"},{"c":"C17","v":"البنك / الحساب الجاري للمشروع","fg":"#991B1B"},{"c":"D17","v":375000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E17","v":"إثبات سداد الدفعة المقدمة بعد استلام أصل خطاب الضمان البنكي APG الساري.","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"2. إثبات مستخلص الأعمال الجاري","fg":"#334155","b":true},{"c":"B18","v":"تكاليف مشاريع - مقاولي باطن (WIP)","fg":"#166534"},{"c":"C18","v":"مذكورين (موردين / مقاولي باطن)","fg":"#991B1B"},{"c":"D18","v":250000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E18","v":"إثبات قيمة الأعمال المنجزة المعتمدة من الاستشاري والمكتب الفني للشهر.","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"3. استقطاع قسط الدفعة المقدمة","fg":"#334155","b":true},{"c":"B19","v":"جاري مقاول الباطن (حساب وسيط)","fg":"#166534"},{"c":"C19","v":"أرصدة مدينة - استرداد دفعات مقدمة","fg":"#991B1B"},{"c":"D19","v":57692,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E19","v":"تخفيض الرصيد المدين للدفعة المقدمة بقيمة القسط المستقطع من المستخلص.","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"4. استقطاع محجوز الضمان (5%)","fg":"#334155","b":true},{"c":"B20","v":"جاري مقاول الباطن (حساب وسيط)","fg":"#166534"},{"c":"C20","v":"أمانات محتجزة - محجوز ضمان أعمال","fg":"#991B1B"},{"c":"D20","v":12500,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E20","v":"حجز 5% كأمانات ضمان حسن التنفيذ تُرد بعد انتهاء فترة الضمان والصيانة.","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":21,"h":36.0,"cells":[{"c":"A21","v":"5. صرف صافي المستخلص للمقاول","fg":"#334155","b":true},{"c":"B21","v":"جاري مقاول الباطن (حساب وسيط)","fg":"#166534"},{"c":"C21","v":"البنك / تحويلات مصرفية معتمدة","fg":"#991B1B"},{"c":"D21","v":180000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E21","v":"تحويل صافي المستحق الفعلي بعد استقطاع الدفعة ومحجوز الضمان وأي مقاصات.","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"6. التسوية الختامية والإفراج","fg":"#334155","b":true},{"c":"B22","v":"أمانات محتجزة - محجوز ضمان أعمال","fg":"#166534"},{"c":"C22","v":"البنك / الحساب الجاري للمشروع","fg":"#991B1B"},{"c":"D22","v":125000,"in":true,"b":true,"al":"center","nf":"#,##0.00"},{"c":"E22","v":"رد محجوز الضمان لمقاول الباطن بعد محضر الاستلام الابتدائي وشهادة براءة الذمة.","fg":"#475569","cs":3},{"skip":true},{"skip":true}]},{"r":23,"h":28.0,"cells":[{"c":"A23","v":""},{"c":"B23","v":""},{"c":"C23","v":""},{"c":"D23","v":""},{"c":"E23","v":""},{"c":"F23","v":""},{"c":"G23","v":""}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"ثالثاً: الاعتمادات الرسمية والتوقيعات الثلاثية لمحضر تسوية الدفعة المقدمة","bg":"#1E3A8A","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":25,"h":34.0,"cells":[{"c":"A25","v":"إعداد: مهندس المكتب الفني والعقود","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D25","v":"مراجعة: مدير إدارة التكاليف والمراقبة المالية","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G25","v":"اعتماد: المدير المالي ومدير المشروع","bg":"#EFF6FF","fg":"#1E3A8A","b":true,"al":"center"}]},{"r":26,"h":76.0,"cells":[{"c":"A26","v":"م. عبد الرحمن الخالدي\nالتاريخ: 18 أكتوبر 2026\nالتوقيع: ...................................","fg":"#334155","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"D26","v":"أ. طارق الشمري\nالتاريخ: 18 أكتوبر 2026\nالتوقيع: ...................................","fg":"#334155","al":"center","cs":3},{"skip":true},{"skip":true},{"c":"G26","v":"م. فهد السبيعي\nالتاريخ: 18 أكتوبر 2026\nالختم الرسمي: ............................","fg":"#334155","al":"center"}]}]}]}